| 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) | $9,862,537 | $6,982,928 | $2,879,608 | 1.4 | $0.33 | N/A | 183,297 |
| Solar Power | $248,244 | $674,130 | $-425,886 | 0.4 | $0.78 | N/A | 7,120 |
| Hydropower: Aaron (Aaron Creek) | $9,106,635 | $267,739,212 | $-258,632,577 | 0.0 | $2.51 | N/A | 651,857 |
| Hydropower: Anan Creek (Anan Lake) | $30,107,950 | $155,140,427 | $-125,032,478 | 0.2 | $1.46 | N/A | 579,447 |
| Hydropower: Crittenden Creek | $20,407,599 | $17,091,544 | $3,316,055 | 1.2 | $0.41 | N/A | 202,782 |
| Hydropower: Ruth Lake -- Delta Creek | $60,537,904 | $93,330,464 | $-32,792,560 | 0.6 | $0.89 | N/A | 685,629 |
| Hydropower: Drake Lake | $8,007,066 | $21,869,906 | $-13,862,840 | 0.4 | $0.92 | N/A | 112,724 |
| Hydropower: Eagle (Eagle Lake) | $18,058,971 | $202,688,569 | $-184,629,598 | 0.1 | $1.90 | N/A | 585,469 |
| Hydropower: Farragut River (Glory Creek) | $-103,729,277 | $831,942,472 | $-935,671,750 | -0.1 | $7.74 | N/A | 955,978 |
| Hydropower: Gokachin River | $45,957,115 | $64,828,138 | $-18,871,023 | 0.7 | $0.62 | N/A | 513,684 |
| Hydropower: Grace Lake (Mahoney Lake) | $-1,306,353 | $7,605,675 | $-8,912,028 | -0.2 | $5.89 | N/A | 6,044 |
| Hydropower: Harding River | $-15,753,196 | $397,419,811 | $-413,173,007 | -0.0 | $3.71 | N/A | 730,060 |
| Hydropower: Houghton (unnamed stream) | $-78,221,034 | $699,858,643 | $-778,079,677 | -0.1 | $6.52 | N/A | 877,776 |
| Hydropower: Katate River | $-59,957,092 | $580,720,195 | $-640,677,287 | -0.1 | $5.41 | N/A | 770,609 |
| Hydropower: Anita and Kunk Lakes (Petersburg) -- Kunk Lake, Anita Lake | $61,492,250 | $39,584,587 | $21,907,663 | 1.6 | $0.39 | N/A | 581,040 |
| Hydropower: Margaret Creek | $8,632,971 | $9,461,858 | $-828,887 | 0.9 | $0.51 | N/A | 90,663 |
| Hydropower: Nadzaheen Lake | $21,243,388 | $18,001,488 | $3,241,900 | 1.2 | $0.42 | N/A | 211,546 |
| Hydropower: Naha River | $43,262,696 | $79,055,861 | $-35,793,165 | 0.5 | $0.75 | N/A | 522,519 |
| Hydropower: Olive Lake (Olive Creek) | $46,924,631 | $59,651,712 | $-12,727,082 | 0.8 | $0.57 | N/A | 510,371 |
| Hydropower: Orchard Creek | $22,437,939 | $198,862,848 | $-176,424,909 | 0.1 | $1.87 | N/A | 611,308 |
| Hydropower: Perseverance Lake (Ward Cove Creek) -- Perserverance Lake | $22,502,357 | $16,652,014 | $5,850,343 | 1.4 | $0.37 | N/A | 218,799 |
| Hydropower: Scenery Lake -- Scenery Creek | $64,459,333 | $92,778,611 | $-28,319,278 | 0.7 | $0.88 | N/A | 714,755 |
| Hydropower: Shelokum Lake | $26,390,137 | $161,207,225 | $-134,817,088 | 0.2 | $1.52 | N/A | 563,381 |
| Hydropower: Short (Short Creek) | $34,463,069 | $122,273,478 | $-87,810,409 | 0.3 | $1.15 | N/A | 544,607 |
| Hydropower: Thomas Bay (Juneau) -- Swan Lake | $77,415,816 | $212,005,184 | $-134,589,368 | 0.4 | $1.99 | N/A | 1,063,145 |
| Hydropower: Bakewell Arm (Bakewell Arm Lake) | $40,377,557 | $88,688,810 | $-48,311,253 | 0.5 | $0.84 | N/A | 520,311 |
| Hydropower: Thomas Lake (Petersburg/ Wrangell, Thoms) -- Thoms Lake | $37,301,587 | $116,979,499 | $-79,677,912 | 0.3 | $1.11 | N/A | 555,494 |
| Hydropower: Tom Creek | $35,710,328 | $116,060,228 | $-80,349,900 | 0.3 | $1.10 | N/A | 541,294 |
| Hydropower: Virginia Lake | $61,636,688 | $28,940,760 | $32,695,928 | 2.1 | $0.29 | N/A | 559,984 |
| Hydropower: White River | $26,512,826 | $176,807,779 | $-150,294,953 | 0.1 | $1.66 | N/A | 596,826 |
| Hydropower: Wrangell Resevoir, Lower (unnamed stream) -- unnamed Creek | $6,263,096 | $4,425,899 | $1,837,197 | 1.4 | $0.36 | N/A | 60,442 |
| Hydropower: Sunrise Lake | $50,171,218 | $51,869,318 | $-1,698,100 | 1.0 | $0.50 | N/A | 519,226 |
| Hydropower: Mahoney Lake | $50,849,180 | $89,258,000 | $-38,408,820 | 0.6 | $0.85 | N/A | 602,343 |
| Hydropower: Connell Lake -- Connel Lake | $45,795,211 | $67,242,860 | $-21,447,649 | 0.7 | $0.64 | N/A | 517,465 |
| Hydropower: Ruth Lake Hydroelectric Project | N/A | N/A | N/A | N/A | N/A | N/A | nan |
| Hydropower: Fish Creek; 55.58', 130.03' (Hyder) -- Beaver Falls Creek | $889,449 | $10,222,342 | $-9,332,893 | 0.1 | $1.63 | N/A | 29,564 |
| Hydropower: Bradfield River, North -- Bradfield River, North Fork | $-52,214,679 | $596,518,307 | $-648,732,985 | -0.1 | $5.56 | N/A | 863,294 |
| Hydropower: Cascade Creek (Cascade/Rosa) | $4,386,661 | $4,332,639 | $54,022 | 1.0 | $0.47 | N/A | 45,029 |
| Hydropower: City Creek (Petersburg) | $26,750,847 | $3,422,455 | $23,328,392 | 7.8 | $0.09 | N/A | 224,303 |
| Hydropower: Clover Creek | $36,305,776 | $110,794,255 | $-74,488,479 | 0.3 | $1.05 | N/A | 534,922 |
| Hydropower: Coho Creek (56.49', 133.01' near Kupreanof) | $3,305,132 | $9,025,194 | $-5,720,061 | 0.4 | $0.92 | N/A | 46,525 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $2,609,254 | $4,821,270 | $-2,212,016 | 0.5 | $0.07 | N/A | 43,988 |
Cost effective projects have a benefit cost ratio greater than 1.0.