| 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 | $1,406,521 | $795,089 | $611,432 | 1.8 | N/A | $1.58 | 34,942 |
| Non-residential Energy Efficiency | $2,285,771 | $1,677,523 | $608,249 | 1.4 | $0.16 | $3.49 | 24,898 |
| Water and Wastewater Efficiency | $26,218 | $245,858 | $-219,639 | 0.1 | $4.16 | $45.04 | 181 |
| Wind Power (Modeled) | $1,384,626 | $4,993,863 | $-3,609,237 | 0.3 | $0.75 | N/A | 42,098 |
| Solar Power | $51,745 | $308,479 | $-256,734 | 0.2 | $0.79 | N/A | 2,350 |
| Hydropower: Goemere Creek (Washington Bay, unnamed stream) | $-1,951,793 | $13,598,326 | $-15,550,118 | -0.1 | $2.96 | N/A | 15,924 |
| Hydropower: Gunnuk Creek | $3,529,583 | $8,251,265 | $-4,721,682 | 0.4 | $0.55 | N/A | 53,378 |
| Hydropower: Ledge Lake (Ledge Creek) | $4,925,030 | $16,619,293 | $-11,694,263 | 0.3 | $0.68 | N/A | 87,256 |
| Hydropower: Rowan Bay (6415 Road) -- 0 | $2,346,434 | $13,099,018 | $-10,752,584 | 0.2 | $0.85 | N/A | 54,535 |
| Hydropower: Rowan Bay (Big Lake) -- 1605 Lake | $11,018,400 | $20,190,065 | $-9,171,665 | 0.5 | $0.47 | N/A | 152,699 |
| Hydropower: Rowan Bay (Stink Creek/ Erode Creek) -- Erode Creek, Stink Creek | $4,368,064 | $14,324,460 | $-9,956,396 | 0.3 | $0.67 | N/A | 76,349 |
| Hydropower: Rowan Bay (Unnamed Creeks) | $986,294 | $13,781,010 | $-12,794,716 | 0.1 | $1.11 | N/A | 43,628 |
| Hydropower: Towers Creek | $-49,950,648 | $295,377,420 | $-345,328,068 | -0.2 | $5.48 | N/A | 272,493 |
| Hydropower: Cathedral Falls (Kake) | $14,589,970 | $20,297,450 | $-5,707,480 | 0.7 | $0.40 | N/A | 186,083 |
| Hydropower: Gunnuk Creek Hydro Rehabilitation - IPEC Kake | $8,227,930 | $5,692,075 | $2,535,855 | 1.4 | $0.23 | N/A | 91,537 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $964,599 | $4,165,952 | $-3,201,353 | 0.2 | $0.11 | N/A | 16,086 |
| Biomass for Heat (Cordwood) | $323,811 | $790,730 | $-466,918 | 0.4 | N/A | $4.89 | 24,611 |
| Biomass for Heat (Pellet) | $100,801 | $390,814 | $-290,013 | 0.3 | N/A | $4.28 | 27,072 |
| Residential ASHP | $638,339 | $2,958,962 | $-2,320,623 | 0.2 | N/A | $10.04 | 75,199 |
| Non-Residential ASHP | $-276,180 | $548,359 | $-824,539 | -0.5 | N/A | $7.75 | 28,333 |
Cost effective projects have a benefit cost ratio greater than 1.0.