| 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 | $29,781,476 | $36,702,325 | $-6,920,848 | 0.8 | N/A | $3.46 | 733,373 |
| Non-residential Energy Efficiency | $24,427,544 | $20,721,510 | $3,706,034 | 1.2 | $0.05 | $2.28 | 470,942 |
| Water and Wastewater Efficiency | $388,879 | $3,767,329 | $-3,378,450 | 0.1 | $1.36 | $38.73 | 4,254 |
| Wind Power (Modeled) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Solar Power | $68,415 | $102,857 | $-34,442 | 0.7 | $1.00 | N/A | 1,707 |
| Hydropower: Baranof Lake | $3,500,823 | $69,591,673 | $-66,090,850 | 0.1 | $4.25 | N/A | 182,365 |
| Hydropower: Bill D Short (Baranof River) -- Baranof Lake | $-962,802 | $4,420,562 | $-5,383,364 | -0.2 | $21.36 | N/A | 1,906 |
| Hydropower: Milk Lake | $-22,014,482 | $196,738,335 | $-218,752,817 | -0.1 | $11.99 | N/A | 250,229 |
| Hydropower: Nelson Lakes | $-1,662,193 | $95,023,635 | $-96,685,828 | -0.0 | $5.80 | N/A | 195,481 |
| Hydropower: Redoubt Lake (unnamed cascade) -- Unnamed Creek | $14,852,103 | $13,489,362 | $1,362,740 | 1.1 | $0.84 | N/A | 153,138 |
| Hydropower: Waxman (Waxman Creek) | $12,189,590 | $26,180,686 | $-13,991,097 | 0.5 | $1.61 | N/A | 159,019 |
| Hydropower: Takatz Lake (Sitka) -- Takatz Creek | $-92,334,500 | $562,080,322 | $-654,414,822 | -0.2 | $34.21 | N/A | 468,354 |
| Hydropower: Takatz Lake Hydroelectric Feasibility Analysis | $-30,700,122 | $331,996,756 | $-362,696,878 | -0.1 | $20.22 | N/A | 464,925 |
| Hydropower: Carbon Lake | $-22,434,984 | $214,141,858 | $-236,576,841 | -0.1 | $13.05 | N/A | 283,235 |
| Hydropower: Swan Lake 1 (Cascade Creek) | $-78,256,260 | $479,129,142 | $-557,385,402 | -0.2 | $29.17 | N/A | 404,252 |
| Hydropower: Four Falls Lake | $22,297,993 | $22,550,414 | $-252,422 | 1.0 | $1.39 | N/A | 229,500 |
| Hydropower: Hidden Falls Creek (Kasnyku Bay) -- Hidden Falls Lake | $14,396,371 | $14,613,819 | $-217,447 | 1.0 | $0.91 | N/A | 151,962 |
| Hydropower: Kasnyku Lake (Waterfall Cove) | $5,908,275 | $57,010,473 | $-51,102,198 | 0.1 | $3.49 | N/A | 174,745 |
| Hydropower: Kelp Lake | $-60,639,406 | $388,762,831 | $-449,402,238 | -0.2 | $23.67 | N/A | 352,024 |
| Hydropower: Lake Irina | $20,682,156 | $12,842,318 | $7,839,838 | 1.6 | $0.80 | N/A | 196,802 |
| Hydropower: Medvejia Lake (unnamed stream) -- Unnamed Creek | $14,271,539 | $17,899,661 | $-3,628,122 | 0.8 | $1.11 | N/A | 157,843 |
| Transmission and Interties | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Diesel Efficiency | $800,430 | $2,426,372 | $-1,625,941 | 0.3 | $0.24 | N/A | 13,494 |
| Biomass for Heat (Cordwood) | $10,100,610 | $15,221,546 | $-5,120,935 | 0.7 | N/A | $4.90 | 471,909 |
| Biomass for Heat (Pellet) | $6,214,556 | $7,493,844 | $-1,279,288 | 0.8 | N/A | $4.28 | 519,100 |
| Residential ASHP | $85,305,193 | $68,750,682 | $16,554,511 | 1.2 | N/A | $5.46 | 1,950,728 |
| Non-Residential ASHP | $18,775,012 | $10,514,782 | $8,260,231 | 1.8 | N/A | $3.63 | 543,288 |
Cost effective projects have a benefit cost ratio greater than 1.0.