| 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 | $1,043,344 | $468,355 | $574,989 | 2.2 | N/A | $1.81 | 17,951 |
| Non-residential Energy Efficiency | $532,722 | $609,971 | $-77,249 | 0.9 | $0.34 | $2.80 | 11,290 |
| Water and Wastewater Efficiency | $36,485 | $56,055 | $-19,570 | 0.7 | $1.41 | $6.19 | 410 |
| 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: Manley Hot Springs (McCloud Ranch Creek) | $-937,798 | $5,212,019 | $-6,149,817 | -0.2 | $3.89 | N/A | 4,446 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $156,204 | $2,201,005 | $-2,044,802 | 0.1 | $0.40 | N/A | 3,176 |
| Biomass for Heat (Cordwood) | $161,326 | $395,365 | $-234,038 | 0.4 | N/A | $6.20 | 11,315 |
| Biomass for Heat (Pellet) | $270,532 | $194,629 | $75,903 | 1.4 | N/A | $4.37 | 12,447 |
| Residential ASHP | $-1,666,131 | $2,143,534 | $-3,809,665 | -0.8 | N/A | $19.02 | 26,509 |
| Non-Residential ASHP | $-727,069 | $492,897 | $-1,219,966 | -1.5 | N/A | $15.52 | 11,020 |
Cost effective projects have a benefit cost ratio greater than 1.0.