Electrical Power for Valdez and the Copper River Basin-1981

ECONOMIC EV~LUATION OF HYDROPO~ER MODELALAS~A DISTRICT, A~MY CORPS OF E~GINEERS__ _ __ ALL ISO N H Y Q R 0 I ~ I ~ R T IRE V I SED A P A; NO F U E L ESC; 8"1 WPRESENT TOTAL PRESE~T MARKETABLE FIR~ PRES. ~ORTH MARKET. VALUE OF PRESENTSEC.BEr-ERGYWORTH MAR~£TABLE VALUE OF wORTH OF fIRM MILLStKr'lH __ ~NEI!!!.Y ____ ENE~~Y ___ ~ECOIWARr- --Y-E AR---F A C TOR--t A-PACITY--CAPAC iiy-CAPAC IT Y-E-NE RGY-- i ~C:. cii.M BE NE FIT S BE r,EF ITS U.[RG Y. "'QRT t1 TQTnSEC. E~EkCY BENEFITS----- - --- ----, M W )- ---( i i 0 00 ) ( 1 I 0 00 ) ( G w H ) ( 1 I 00 0 ) ( ~ I 0 0 0 ) ( G W H ) ( S I 0 0 0 ) ( S I 0 0 0 ) ( S I 0 0 0 )1'1'10 ___ 1.0000 _______ 0,0 _______ 0,0 .0.0 7.0 __ 6(>.'1200 _468.4 .4/)8.tj 0,0 0,0 0.0 4be.41'1'11 0.9313 0.0 0,0 0.0 11.7 6b.'1200 783.0 72'1.2 0.0 0.0 0.0 72'1.2___ 1J_92 __ Q.~6D ____ 9_.0 0 ,Q_____ 9. 0 ___ I./) .. ~_/)Q.92Q 0 ____ IJQ4 .'--____ 951 .. 1 __ 0, Q ______ 0.0 ________ 0. Q _957. L1'1'13 0.8018 0.0 0.0 0.0 21.6 66._L9fOQ ___ 1L5~. ~ __) n 9.5..__ 9.90. Q ________ 0 .. L ___ l!i~Q • .e __ .---1-'19'1--0-:-5271 1:8---7~L!.~----3'l2.3 32.2 66,9200 2154.8 1135.0 0.0 0.0 0.0 1520.12000 0.1l909 7,8 744.4 3b5,4 ____ 32,2 66.9200 2154.8 1057.7 3.2 214.1 105.1 1528.2(J 2001 0.4572 7.8 744.4 340.3 32.2 66.9200 2154.8 985.1 3,2 214.1 97.9 1423.3I 2002 0,4258 7.8 744,4 316,9 32.2 66.9200 2154.8 .._917.4 3.2 214.1 91.2 1325.5t;. 2003 0:3'165 7.8 744.4 295.1 32.2 bb,'1200 2154.8 854.4 3.2 214.1 84.'1 1234.5 '___ 2004 0.3693 1.8 744,4 274J. 32.l2 __ ~6, 92QQ ___ f L~.E..Jl ___ IJ~ ... L__ _~. ~ ____ ~ 1 ~ .1____ 19. L __ llll'l. 7 __________ 12005--0:-3 Q:3 q '1:-8-- - -7 -44: 4 ---2 Sb • 0 32. 2 66 • '1200 2 154 • 8 74 I • I 3.2 2 I 4 • I 73.6 I 070.72006 0.3203 ______ 1.1l 744,4 ____ 238,4 ___ J2.2 ___ 66.9200 __ 2154.8 ___ 690,2 ;'.Z ~1~.1 b8.i> '1'1],22001 0.2'183 7.8 14~.4 222.0 32.2 66,9200 2154.8 642.8 3.2 21~,1 63.'1 '128.72006 0 • 2778 _______ 1. 8 7 ~ ~ • 4 2 0 b • 8 32 • 2 _ 66, '120 0 _ 2 I 54 • 8_ _ 598 ,I> 3 • 2 2 I 4 • 1 .. 5'1. 5 864 • 92009 - 0: 2581 1 • 8 14 /1.4---- I 92 , b 32.2 66 .9200 2 I 54 • 8 557. 5 :1.2 2 I ~ • I 55 • 4 805.52010 O. 211 I 0 7.8 144 ,Il U~L4 3L.2 __ ~~ .. 9fOO __ 2.1~.!I-L§ ___ ~J~~ ____..J.~____ ~ l!l. L_---.5I .. b __ ~_5Q.2. ___.__'5018.7 1'1642.6 2355.6 830.8 25q'l2.1-------------2011----20 q 0--3 -:-25511 7.8 21511.8 70lIJ,7 3.2PRESEtH _WORTtt. BENEFIT~26657, q __ _ _,-CRF= 0.0736 AV ANN BENEFITS:----------------------- --_._------ ----------.CAPACITY VALUE= '15.43fUEL ENERGY VALUE (1'180)= 61.10AVE ANNUAL POWER BENEFITS= 2629.8EMPLOl~ENT BENEFITS= 182.0ANNUAL BENEFITS: 2811.8----ANNUAC-COSTS=-32:111.0-----BIC RATIO: 0.87- - . --l'Ib1,L I! 2.8 262'1.8------ ---.---- ---.-- - - --.------------ .-------