| 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 | $926,210 | $500,137 | $426,074 | 1.9 | N/A | $1.83 | 18,872 |
| Non-residential Energy Efficiency | $918,379 | $967,541 | $-49,161 | 0.9 | $0.23 | $3.37 | 14,871 |
| Water and Wastewater Efficiency | $166,292 | $47,447 | $118,845 | 3.5 | $0.15 | $1.16 | 1,775 |
| 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: Cann Creek (Lisianski Inlet) | $-564,376 | $6,732,311 | $-7,296,687 | -0.1 | $2.71 | N/A | 10,160 |
| Hydropower: Phonograph Creek (Pelican) | $-5,365,651 | $28,753,805 | $-34,119,456 | -0.2 | $11.49 | N/A | 19,201 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $40,025 | $1,945,465 | $-1,905,440 | 0.0 | $1.27 | N/A | 695 |
| Biomass for Heat (Cordwood) | $295,990 | $395,365 | $-99,375 | 0.7 | N/A | $4.49 | 14,904 |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $-152,281 | $1,226,658 | $-1,378,939 | -0.1 | N/A | $8.75 | 44,043 |
| Non-Residential ASHP | $-87,066 | $332,081 | $-419,147 | -0.3 | N/A | $7.79 | 17,158 |
Cost effective projects have a benefit cost ratio greater than 1.0.