| 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 | $119,597 | $69,696 | $49,901 | 1.7 | N/A | $3.82 | 1,264 |
| Non-residential Energy Efficiency | $264,502 | $499,302 | $-234,800 | 0.5 | $0.67 | $2.51 | 10,281 |
| Water and Wastewater Efficiency | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 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: Knutson Creek Hydroelectric Project Design and Permitting | N/A | N/A | N/A | N/A | N/A | N/A | 22,447 |
| Hydropower: Pedro Bay (Canyon Creek) | $-1,306,181 | $16,919,667 | $-18,225,848 | -0.1 | $3.99 | N/A | 19,850 |
| Hydropower: Pedro Bay (Knutson Creek) | $-106,857 | $12,474,576 | $-12,581,433 | -0.0 | $2.95 | N/A | 19,850 |
| Hydropower: Knutson Creek | $288,514 | $13,151,808 | $-12,863,294 | 0.0 | $3.11 | N/A | 22,886 |
| Transmission and Interties | $-8,271,821 | $14,092,953 | $-22,364,774 | -0.6 | $9.77 | N/A | 18,432 |
| Diesel Efficiency | $138,761 | $2,014,692 | $-1,875,931 | 0.1 | $0.77 | N/A | 1,676 |
| Biomass for Heat (Cordwood) | $126,252 | $395,365 | $-269,113 | 0.3 | N/A | $8.30 | 10,304 |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $-102,521 | $268,591 | $-371,112 | -0.4 | N/A | $11.82 | 12,717 |
| Non-Residential ASHP | $-114,378 | $235,505 | $-349,883 | -0.5 | N/A | $11.68 | 11,862 |
Cost effective projects have a benefit cost ratio greater than 1.0.