| 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 | $617,320 | $381,598 | $235,722 | 1.6 | N/A | $2.88 | 9,184 |
| Non-residential Energy Efficiency | $2,390,339 | $1,107,568 | $1,282,771 | 2.2 | $0.10 | $4.22 | 13,589 |
| Water and Wastewater Efficiency | $199,701 | $47,984 | $151,717 | 4.2 | $0.14 | $1.09 | 1,905 |
| Wind Power (Modeled) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Solar Power | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Hydropower: Larsen Bay (unnamed stream, site #1) -- Unnamed Creek, 1 | $369,267 | $7,022,315 | $-6,653,048 | 0.1 | $1.09 | N/A | 15,603 |
| Hydropower: Larsen Bay (unnamed stream, site #3) -- Unnamed Creek, 3 | $785,321 | $4,155,158 | $-3,369,837 | 0.2 | $0.65 | N/A | 13,347 |
| Hydropower: Spiridon (Spiridon River) | $-65,286,257 | $278,766,940 | $-344,053,197 | -0.2 | $42.60 | N/A | 63,958 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $64,974 | $2,102,000 | $-2,037,026 | 0.0 | $0.55 | N/A | 1,077 |
| Biomass for Heat (Cordwood) | $335,138 | $395,365 | $-60,227 | 0.8 | N/A | $5.49 | 13,620 |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $555,377 | $582,679 | $-27,302 | 1.0 | N/A | $7.41 | 30,040 |
| Non-Residential ASHP | $188,488 | $259,025 | $-70,537 | 0.7 | N/A | $7.09 | 15,680 |
Cost effective projects have a benefit cost ratio greater than 1.0.