| 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 | $166,830,142 | $130,227,850 | $36,602,291 | 1.3 | N/A | $2.39 | 3,765,391 |
| Non-residential Energy Efficiency | $76,248,717 | $86,321,529 | $-10,072,812 | 0.9 | $0.05 | $2.06 | 2,171,109 |
| Water and Wastewater Efficiency | $2,026,112 | $13,241,118 | $-11,215,006 | 0.2 | $2.28 | $15.39 | 36,655 |
| Wind Power (Modeled) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Solar Power | $44,982 | $80,545 | $-35,563 | 0.6 | $0.83 | N/A | 1,208 |
| Hydropower: Bear Creek (Taku Harbor) | $4,889,035 | $2,264,756 | $2,624,278 | 2.2 | $0.36 | N/A | 46,999 |
| Hydropower: Boundary Lake (Boundary Creek) | $-76,024,570 | $452,113,889 | $-528,138,459 | -0.2 | $35.14 | N/A | 373,375 |
| Hydropower: Peterson Lake | $-2,703,711 | $62,864,681 | $-65,568,392 | -0.0 | $4.90 | N/A | 119,792 |
| Hydropower: Rhine Creek | $2,560,636 | $37,508,988 | $-34,948,352 | 0.1 | $2.93 | N/A | 107,179 |
| Hydropower: Sawmill Creek | $993,011 | $41,725,227 | $-40,732,216 | 0.0 | $3.26 | N/A | 103,739 |
| Hydropower: Sweetheart Lake -- Sweetheart Falls Creek | $-5,502,629 | $232,538,682 | $-238,041,311 | -0.0 | $18.08 | N/A | 463,593 |
| Hydropower: Tease Creek (Tease Lake) | $-72,839,492 | $405,473,609 | $-478,313,101 | -0.2 | $31.52 | N/A | 298,194 |
| Hydropower: Treadwell Ditch | $-8,161,263 | $89,467,754 | $-97,629,017 | -0.1 | $6.97 | N/A | 133,551 |
| Hydropower: Turner Lake (Turner Creek) | $-8,485,656 | $90,670,061 | $-99,155,717 | -0.1 | $7.06 | N/A | 133,551 |
| Hydropower: Yehring Creek | $-11,978,303 | $118,591,763 | $-130,570,065 | -0.1 | $9.23 | N/A | 165,874 |
| Hydropower: Sheep Creek | $-572,608 | $52,840,914 | $-53,413,521 | -0.0 | $4.12 | N/A | 115,205 |
| Hydropower: Water Supply Creek (Hoonah) | $6,673,843 | $15,740,154 | $-9,066,311 | 0.4 | $1.24 | N/A | 93,099 |
| Hydropower: Carlson Creek | $-34,822,475 | $220,160,924 | $-254,983,399 | -0.2 | $17.12 | N/A | 202,350 |
| Hydropower: Cowee Creek | $6,849,323 | $13,771,730 | $-6,922,407 | 0.5 | $1.09 | N/A | 90,254 |
| Hydropower: Davidson Creek | $5,607,451 | $5,106,053 | $501,398 | 1.1 | $0.62 | N/A | 59,689 |
| Hydropower: Davies Creek | $-3,472,704 | $64,306,881 | $-67,779,585 | -0.1 | $5.02 | N/A | 116,753 |
| Hydropower: Funter Bay (S Funter Bay Creek; 58.13', 134.52') -- South Funter Bay Creek | $1,589,087 | $8,064,211 | $-6,475,124 | 0.2 | $1.77 | N/A | 32,171 |
| Hydropower: Greens Creek (Hawk Inlet; 58.04', 134.43') | $174,943 | $12,396,622 | $-12,221,679 | 0.0 | $2.90 | N/A | 30,076 |
| Hydropower: Lemon Creek | $-12,406,502 | $110,647,819 | $-123,054,321 | -0.1 | $8.62 | N/A | 145,305 |
| Hydropower: Nugget Creek | $-19,028,419 | $139,148,169 | $-158,176,588 | -0.1 | $10.83 | N/A | 153,845 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $454,696 | $2,312,992 | $-1,858,296 | 0.2 | $0.29 | N/A | 7,971 |
| Biomass for Heat (Cordwood) | $41,963,649 | $69,781,891 | $-27,818,242 | 0.6 | N/A | $4.88 | 2,175,952 |
| Biomass for Heat (Pellet) | $23,577,355 | $34,553,781 | $-10,976,426 | 0.7 | N/A | $4.28 | 2,393,547 |
| Residential ASHP | $432,445,900 | $309,546,597 | $122,899,303 | 1.4 | N/A | $4.44 | 10,791,503 |
| Non-Residential ASHP | $88,662,416 | $48,483,192 | $40,179,224 | 1.8 | N/A | $3.36 | 2,505,075 |
Cost effective projects have a benefit cost ratio greater than 1.0.