| 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 | $3,409,611 | $2,449,386 | $960,224 | 1.4 | N/A | $2.51 | 67,556 |
| Non-residential Energy Efficiency | $5,555,836 | $3,664,975 | $1,890,861 | 1.5 | $0.12 | $2.33 | 81,445 |
| Water and Wastewater Efficiency | $203,812 | $290,278 | $-86,466 | 0.7 | $0.70 | $5.34 | 2,417 |
| Wind Power (Modeled) | $2,208,056 | $6,607,560 | $-4,399,504 | 0.3 | $0.55 | N/A | 57,997 |
| Solar Power | $162,718 | $846,556 | $-683,837 | 0.2 | $0.88 | N/A | 6,104 |
| Hydropower: Lake Redfield | $10,425,981 | $36,117,223 | $-25,691,242 | 0.3 | $0.61 | N/A | 168,631 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $2,010,932 | $5,427,378 | $-3,416,446 | 0.4 | $0.07 | N/A | 36,819 |
| Biomass for Heat (Cordwood) | $1,531,734 | $2,372,189 | $-840,455 | 0.6 | N/A | $4.67 | 81,628 |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $1,004,203 | $5,096,170 | $-4,091,967 | 0.2 | N/A | $7.27 | 239,798 |
| Non-Residential ASHP | $82,575 | $1,667,963 | $-1,585,388 | 0.0 | N/A | $6.87 | 93,975 |
Cost effective projects have a benefit cost ratio greater than 1.0.