| 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 |
|---|---|---|---|---|---|---|---|
| Wind Power (Modeled) | $4,440,507 | $4,604,961 | $-164,454 | 1.0 | $0.30 | N/A | 102,674 |
| Solar Power | $83,332 | $416,995 | $-333,663 | 0.2 | $0.75 | N/A | 3,550 |
| Hydropower: Navy Lake (Navy Creek) | $17,148,027 | $32,280,401 | $-15,132,374 | 0.5 | $0.50 | N/A | 244,093 |
| Hydropower: Beaver Creek | $3,201,141 | $98,434,737 | $-95,233,595 | 0.0 | $1.50 | N/A | 279,398 |
| Hydropower: Kasaan -- Linkum Creek | $304,574 | $449,180 | $-144,605 | 0.7 | $0.43 | N/A | 4,020 |
| Hydropower: Mary's Lake (Brown and Johnson Creeks) -- Lake Mary | $15,042,534 | $43,247,742 | $-28,205,208 | 0.3 | $0.67 | N/A | 251,816 |
| Hydropower: Meyers Chuck (Cannery Creek; 155.46', 132.11') | $-367,430 | $11,951,861 | $-12,319,291 | -0.0 | $1.64 | N/A | 26,976 |
| Hydropower: Meyers Chuck (Meyers Lake; 55.44', 132.14') | $-2,540,037 | $12,554,714 | $-15,094,751 | -0.2 | $5.75 | N/A | 8,000 |
| Hydropower: Red Lake (Red River) | $-85,993,450 | $532,858,883 | $-618,852,334 | -0.2 | $8.02 | N/A | 532,881 |
| Hydropower: Thorne Bay, Thorne River | $-2,865,409 | $191,332,797 | $-194,198,206 | -0.0 | $2.89 | N/A | 451,284 |
| Hydropower: Waterfall Lake | $15,721,000 | $38,473,346 | $-22,752,346 | 0.4 | $0.60 | N/A | 246,299 |
| Hydropower: Whale Pass Work Center (Neck Creek) -- Neck Island Lake | $2,478,924 | $2,415,475 | $63,449 | 1.0 | $0.32 | N/A | 29,557 |
| Hydropower: Coffman Cove -- Trumpeter Creek | $8,734,248 | $4,145,391 | $4,588,857 | 2.1 | $0.18 | N/A | 93,022 |
| Hydropower: Wolf Lake | $25,629,338 | $7,490,523 | $18,138,815 | 3.4 | $0.13 | N/A | 260,313 |
| Hydropower: Chomondeley Sound (Chomly Creek) | $-1,812,348 | $10,430,178 | $-12,242,526 | -0.2 | $4.05 | N/A | 9,458 |
| Hydropower: Neck Lake Hydropower Project: Phases II-III -- Neck Lake Outlet | $1,171,126 | $2,962,899 | $-1,791,773 | 0.4 | $0.60 | N/A | 18,604 |
| Hydropower: Goodro Lake (Goodro Creek) | $791,211 | $1,708,784 | $-917,572 | 0.5 | $0.55 | N/A | 11,823 |
| Hydropower: Harris River (Kasaan Bay) | $2,814,176 | $3,493,558 | $-679,381 | 0.8 | $0.38 | N/A | 35,468 |
| Hydropower: Hetta Lake | $15,856,426 | $24,773,795 | $-8,917,369 | 0.6 | $0.44 | N/A | 212,811 |
| Hydropower: Karheen Lake (Karheen Passage) | $741,800 | $4,862,334 | $-4,120,533 | 0.2 | $0.94 | N/A | 19,389 |
| Hydropower: Klawak Lake (Klawak Creek) | $4,377,698 | $5,124,670 | $-746,972 | 0.9 | $0.36 | N/A | 54,385 |
| Hydropower: Lake 1013 Project | $11,192,558 | $8,326,412 | $2,866,147 | 1.3 | $0.26 | N/A | 126,882 |
| Hydropower: Lake Josephine (Portage Creek) | $13,650,073 | $49,756,052 | $-36,105,979 | 0.3 | $0.77 | N/A | 255,105 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $1,048,293 | $3,812,963 | $-2,764,669 | 0.3 | $0.09 | N/A | 21,087 |
Cost effective projects have a benefit cost ratio greater than 1.0.