| Technology/Project | NPV benefits | NPV cost | NPV net benefit | Benefit cost ratio | Levelized cost of energy: electricity ($/kwh) |
Levelized cost of energy: heating oil ($/gal) |
Gallons fuel saved per year |
|---|---|---|---|---|---|---|---|
| Residential Energy Efficiency | $2,331,367 | $1,857,809 | $473,558 | 1.3 | N/A | $3.06 | 42,057 |
| Non-residential Energy Efficiency | $2,460,171 | $3,648,213 | $-1,188,041 | 0.7 | $0.18 | $2.66 | 71,106 |
| Water and Wastewater Efficiency | $214,242 | $493,305 | $-279,064 | 0.4 | $0.94 | $7.26 | 2,944 |
| Wind Power (Modeled) | $1,882,250 | $5,136,955 | $-3,254,705 | 0.4 | $0.48 | N/A | 53,217 |
| Solar Power | $56,490 | $355,373 | $-298,882 | 0.2 | $0.95 | N/A | 2,486 |
| Hydropower: Belkovski, Belkofski (unnamed stream, site #7) -- Unnamed Creek | $2,096,771 | $9,998,990 | $-7,902,219 | 0.2 | $0.67 | N/A | 43,837 |
| Hydropower: King Cove (Ram Creek, North Branch) | $261,095 | $2,027,293 | $-1,766,197 | 0.1 | $0.81 | N/A | 7,388 |
| Hydropower: King Cove (Unnamed Creek, SW) | $2,246,317 | $6,649,392 | $-4,403,075 | 0.3 | $0.54 | N/A | 36,941 |
| Hydropower: King Cove (Unnamed Creek, NE) | $9,906,877 | $13,198,463 | $-3,291,586 | 0.8 | $0.33 | N/A | 123,137 |
| Hydropower: Waterfall Creek Hydroelectric Construction Project | $1,562,249 | $6,752,400 | $-5,190,150 | 0.2 | $0.57 | N/A | 32,189 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $828,558 | $3,556,859 | $-2,728,301 | 0.2 | $0.10 | N/A | 16,361 |
| Biomass for Heat (Cordwood) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $2,792,433 | $3,027,160 | $-234,727 | 0.9 | N/A | $5.36 | 156,951 |
| Non-Residential ASHP | $1,363,467 | $1,575,020 | $-211,553 | 0.9 | N/A | $5.35 | 82,046 |
Cost effective projects have a benefit cost ratio greater than 1.0.