Electrical Power for Valdez and the Copper River Basin-1981

------~-~ECONO~IC EVALUATION OF HYDROPO~ER MODELALASKA DISTRIC1, ARMY CORPS OF Er.GIr>EERSALLISON HYDRO:~O/PRT, REVISED AP,; FUEL ESC yo )990; 6~wPRESENT TOTAL PRESENT MARKETABLE FIR~ PRES. ~ORTH ~A~KE1. VALUE UF PRESENTWORTH MARKETABLE VALUE OF WORTH OF FIRM MILLS/~WH ENEAGYENERGYSECONO&RISEC, ~ __ ~OR1H lOYAL-- --YTA R-- FAe {OR--CAP A C-I TY-C APACI T Y-C A PAC i i y-~ ENE RG Y -- INC ~ -oi~1 ~-~- BE I,E FiT 5-- bE ;;u ITS E rde R G Y BENlRGY SEC. ENl~GY Bl~EFI1S----.--. -.------ -------- -------- -------. -------- -------- -.-----. -.-----. ---.-.-. -------. -.---.-. ~-------(MW) (SlOOO) ($1000) (G~H) (~IOOO) (11000) (G~H) ($1000)1990 1.0000 3.~ 302.b ~ 362.0 32,2 ~4.4~~9 2720.4 2720,4 3.Z 270,41991 0.9313 5.3 505.8 471.0 32.2 84.4849 2720.4 2533.0 3.2 270,4____ J 9'12_ ~_O--, 80 7 ) ____ ~ ,J___ ~o ?"--J 1! ___??4, b __ 32, 2 _ 84, 4b4"-_~ __ 212 0, 9~ n';.'l. 5 _ 3.2 27 Q. ~1'193 0.8078 7.8 744.4 601.3 32.2 84.4849 2720.4 2197.5 3.2 270.41994 0.7523 _ 7,8 744,4 _ 560,0 32.2 84.4649 2720." 2040.0 3.2 270,41995 0.7000 7.8 744,4 521.5 32.2 e~.u849 2720.~ 1900.0 3.2 270.41990 0.6525 7.8 744.4 485.7 32.2 84.4849 2720,4 1775.1 3,2 270.41997 0.b077 7.8 744.4 452.3 32.2 84.4649 2720.4 1053.2 3.2 270,4I 998 0 • 505'1 7. 8 7 44 • 4 42 1. 3199'1---0-:-5271----7:8---7~~:4--3'l2:3--32 • 2 84 • 4 8 ~ 9 ___ 27 2 Q.'I __ ~ _ 15 39. ~__32.284.4849 2720.4 1433.93 • ;>3.22 7 Q • 4270.42000 0.4'10'1 7,8744.4 365.4 32.2 84,4649 2720.4 1335,4 3,2 270,42001 0.4572 7.8 744.4 340.3 32.2 84.4849 2720.4 1243.7 3.2 270.42002 0.4258 7.8 744.4 310.9 32.2 b~.4849 2720.4 1158,2 3,2 270,42003 0.3905 7,8 744.4 295.1 32.2 84.4849 2720.4 1078.7 3,2 270.42 0 0 4 0 • 3 b 9 3 7 • 8 74 4 • 4 27 4 • 9 3 2 • 2 il 4 • 4 8 4 9 2 7 2 0 • 4 I Q 0 ~ , L _ ~ • 2 _______ nO. ~2CC5--0~343'1 7~8---7"4-;~---25b.0-----32;2--84;4849--2720~~---- 935.0 :1.2 270.4200b 0.3203 7.B 744.4 238.4 32.2 8~.4849 2720,4 .. 871,3 3,2 270.~2007 0.2983 7.8 744;4 222.0 32.2 84.4849 2720,4 BII.5 3.2 270,42008 0.2778 7.8 74~.4 206.8 32.2 84.484'1 2720.4 755,7 3.2 270,42009 0.2587 7.8 744;4 192.6 32.2 84.4849 2720,4 703.8 3.2 270.42010 0.2410 7.8 744.4 179.4 __ g,1 ___ ~!!.,~84? ____:._f}I9__'~ b55,5 __ ~!~ ___ ~ 279.li------------------- ------71io:~4 - --3071~:3--- 5077.4nII--'U"1($1000) ($1000)270,4 3353.4251.8 32511.'14~.b218.4 3017.1203,4 2809.9189.4 2010.'1176,~ 2437.2104.3 2209.8. ___ 1 ~ 3 • Q _ _? I I ~ , 'I142.5 19bEl.7132.7 1833,5123.0 1707..,115.1 1590.3107.2 1461.099.8---- ~-~93 : 01~79,LI 284 • 08b.b11'10.380.& 1114.275.1 1037.669.9 900.465.1 900.0---305 2:S ---~ I-~ b 2 : ~-2 0112090 3.255q 7.8PRESENT wORTH BENEFITSeI~~3,110133.532.2 84.5 2720.4 8855.939575.23.2 270.45947,7880. I3932.91215Q.253041,7CRf= _0.0738 AV ANN BENEfITS =748.02921.2290.33959.5--------------------------------------------------------------------CAPACITY VALUE= 95.43FUEL ENERGY VALUE (1980): bl.IOAvE ANNUAL POwER 8ENEFITS= 3959.5-- EMPLOYMENT BENEFITS= -182.0ANNUAL BENEFITS= 4141.5- ------- -A t, NU A C C O-S T S=3 2 34; 0 ------BIC RATIO: 1!28