| 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 | $1,361,266 | $833,561 | $527,705 | 1.6 | N/A | $2.31 | 24,942 |
| Non-residential Energy Efficiency | $211,942 | $551,729 | $-339,787 | 0.4 | $0.65 | $3.15 | 9,071 |
| Water and Wastewater Efficiency | $201,191 | $65,638 | $135,553 | 3.1 | $0.20 | $1.53 | 1,856 |
| 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: Indian River Hydroelectric Project - Construction | N/A | N/A | N/A | N/A | N/A | N/A | 20,666 |
| Hydropower: Harley Creek (Tenakee Springs) | $2,802,978 | $6,690,078 | $-3,887,099 | 0.4 | $0.78 | N/A | 33,670 |
| Hydropower: Kook Lake (Kook Creek) | $-372,908 | $20,825,325 | $-21,198,233 | -0.0 | $2.39 | N/A | 38,183 |
| Hydropower: Lake Florence (Florence Creek) | $-7,742,577 | $56,292,724 | $-64,035,301 | -0.1 | $6.43 | N/A | 53,743 |
| Hydropower: Kathleen Creek (Lake Kathleen) -- Kethleen Creek | $-52,675,742 | $229,152,853 | $-281,828,595 | -0.2 | $26.12 | N/A | 65,811 |
| Hydropower: Sitkoh Creek | $-1,027,294 | $23,386,577 | $-24,413,871 | -0.0 | $2.68 | N/A | 38,442 |
| Transmission and Interties | $-9,186,260 | $15,537,166 | $-24,723,425 | -0.6 | $5.31 | N/A | 31,106 |
| Diesel Efficiency | $185,557 | $2,176,931 | $-1,991,374 | 0.1 | $0.41 | N/A | 2,811 |
| Biomass for Heat (Cordwood) | $264,430 | $197,682 | $66,748 | 1.3 | N/A | $4.16 | 9,092 |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $-230,331 | $1,650,721 | $-1,881,052 | -0.1 | N/A | $9.63 | 59,269 |
| Non-Residential ASHP | $-61,823 | $202,574 | $-264,397 | -0.3 | N/A | $8.68 | 10,467 |
Cost effective projects have a benefit cost ratio greater than 1.0.