| 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 | $305,637 | $223,026 | $82,611 | 1.4 | N/A | $5.73 | 2,696 |
| Non-residential Energy Efficiency | $1,438,435 | $348,142 | $1,090,293 | 4.1 | $0.12 | $2.47 | 7,284 |
| 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 |
| Wind Power: Port Heiden Wind Turbine Project | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Solar Power | $107,685 | $87,766 | $19,918 | 1.2 | $0.87 | N/A | 1,301 |
| Hydropower: Landlocked Creek | $13,650,232 | $22,394,877 | $-8,744,644 | 0.6 | $1.62 | N/A | 94,510 |
| Hydropower: Port Heiden (Barabara Creek) | $12,915,155 | $15,117,694 | $-2,202,539 | 0.9 | $1.10 | N/A | 83,058 |
| Hydropower: Port Heiden (Reindeer Creek) | $11,500,893 | $16,469,948 | $-4,969,055 | 0.7 | $1.19 | N/A | 78,604 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $828,272 | $2,350,137 | $-1,521,865 | 0.4 | $0.27 | N/A | 7,832 |
| 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 | $-772,409 | $449,255 | $-1,221,664 | -1.7 | N/A | $17.65 | 18,658 |
| Non-Residential ASHP | $-370,631 | $190,232 | $-560,864 | -1.9 | N/A | $17.52 | 8,404 |
Cost effective projects have a benefit cost ratio greater than 1.0.