Electrical Power for Valdez and the Copper River Basin-1981

ECUNOMIC EVALuATIO~ OF HYDRGPO~ER MODELALASKA DISTRICT, ~R"'Y CORPS OF EI.GI',E!:.RS___ ~,=L I SON HYDRO: l'o0tPRT I REV I SED APA I ~iO FulL ESC 18M"---------PRESENT TOTAL PRESENT ~ARKETABLE FlAM PRES. ~ORTH MARKET. VALUE OF PRESENTENEFlGY ENERGY _ SECO"liA~! _ SEC, wORTH TOTALBEN EF IT oS -b ui E F f T S fI, ERG Y BEN ERG Y SEC,E:itRGY bt:"U 1 T 5WORTH MARKETABLE VALUE OF WORTH Of ____ FIRM MILLS/KrtH-----yEAR --FACTOR --O:p""jCI T Y-CAPAC I fy- CAPAC IT Y ENE RGY--- r NC -0&1'1-------- -------- -------- -------- -.-.---. ------.- ----.-.- -------- -------- -------- -------- -------. --------,---- -~--. - -"-- - ( M w ) ( S 1 0 0 0 ) ( S -1 000 ) ( G w ~ ) ( ~ 1 0 0 0 ) ( 11 0 0 0 ) ( G ~ ,., ) ( $ 1 [I 0 0 ) ( S 1 0 0 0 ) ( 1 I 0 0 0 )1'1'10 1.0000 LB :H2.6 :'>62.6 32,2 6b,9200 _ 215~.8 2154,8 :'>.~ 21~.1 ZI~.1 2731.1>1 '1'1 I - --- 0 : '13 1 3 -----5 : 3 - 505 • 8 ~ 71 • 0 3 2 • 2 66 • '12 0 0 2 I 5 ~ • B 2006 • 8 :'> • 2 2 1 " • I I '1'1 • ~ 2 b 77 • :'>___-'I'--c:'1'12 0.8673 6.7 b3'1.~ ~.2!!.Lb ___ n.f ___ bb,'12QO ___ fl?!J..8 _____ 18~'1,9 ~,? 2)4.1 1~5,7 _2QQ9,31'193 0.B078 7.-8---7il~-:-~----601.3 32.2 06.'1200 215~.6 17~O.6- 3.2 21~.1 17:'>.0 251~.'11'1'14 0.7523 ?!~ ___ 7~4,~ ___ 5~Q.O ___ 32,2 __ 66,'1200 ____ 215~,8 ____ lb21.1 3,2 214.1 )bl.l (342,1I q q 5---0 :-" 00 b 7 • B 7 4 ~ • 4 5 2 I. 5 3 2 • 2 6 6 • '12 0 0 2 I 5 ~ • 8 15 0 'I • 7 3 • 2 2 1 4 • I 15 0 • 0 2 I 8 1 • 31'1'16 0.6?25 7.8 74~.4 485,7 32,266,'12002IS~,8 ____ 1~06.P 3.2 21~.1 13'1.7 2031.41'1'17 O.b077 -----7:a------7411.4-----452.:'> 32.2 66.'1200 2IS~.8 130'1.5 ~.2 2)~.1 130.1 15'1).'1_____ I_'1~_8 ___ 0..!..~~?~ 7. a 7411.4 421,332,2 66,9209 __?J.5~ ,8 121 'I.. 5 _~, , _____ 21 ~. '--__ \ 21.2 ___ 1 H2. Q ___1'1'1'1 0.5271 7;1i---74Li:Il---3Q2.3----32.2--bb.9200 21S ... 8---1-135.8--- 3.2 21~.1 112.'1 :~~I.O2000 0.4'10'1 7.a 74~.4 365.4 32.2 66.'1200 215~,8 1057,7 3,2 21Q,I 195,1 IS26.22001 0.4572 ---7:8 744:~ 340.3 32;2 66.9200 2IS~.8 985.1 3.2 214.1 Q7,9 1423.32002 0.4258 __ 7!8 7~4.4 316,'1 32.2 6b.'I200 215~,B '117,4 3.2 21~.1 9),Z 1325.52003 0.3965 7.8 7~~.~ 2'15.1 32.2 66.9200 2IS~.8 854.4 3.2 214.1 84.'1 12:'>4.52004 0.3693 7.8 74~. ~ ____ ~ 7 jj ,'I _____ 32L? __ ~t> .9_2 99 __ JI 5jj, ~ ___ 7'12, L 3, ~ ____~) ~ , l ____ J'! .. 1. ___ 11 ~5. 7 __----2-00S--0:"3u3'1 7.-8 744.~ 256.0 32.2 60.'1200 2154.8 741.1 3.2 21~.1 73.6 1070.72006 0._3203 _______ 7~8 __ 744,4 238,4_ 32,2 6b,9200 ____ 2154,8 ___ 690,2 3.2 21~,) i:>8,b __ '1'17.22007 0.2'183 7.8 744.4 222.0 32.2 60.'1200 2154.8 642.8 3.2 21Q.1 6:r,.'1 QU.72 0 0 B 0 • 2 7 7 8 7 • 8 7 4 4 • Q 2 C 6 • 8 3 2 • 2 b b , 'I 2 0 0 2 I 5 4 ,8 ~ ____ 5 'I 8 , b 3 • 2 2 I ~ , I 5'1 • 5 8 6 4 , 'I2 0 0 'I 0 • 2 5 8 7 ----- -- 7 : a - -- H 4 • 4 I '12 • 6 3 2 • 2 6 6 • 'I 2 0 0 2 I 54 • a 557. 5 3 • 2 2 1 4 • 1 55 • 4 8 0 5 • 52010 0.2410 7.8 744.4 I}"_.~ 32.2 6b, .. ?Q.0 ___ fJ.5...IlL8 51'1-'_2 _____},f__ ?!~.I _____ ~I.!> ____ I~Q.' __ _7710.4 24332.6 ~4'17,0 2418.1 34~61.17014,7;\P~?33,2 21~.1 0'17.1 10135.0471 I 'f 31}5,3 445'16,1---------~~----CRf= 0.0738 AV ANN BENEFITS = 748.0_ 23p,'1 no, Q 32'11,BCAPACITY VALuE= '15.113FuEL ENfRGY VALUE (Iqeo): 61.10AVE AN~U.L PO~ER BENEFITS: 32'11.8EMPLOYMENT BENEfITS= IB2.0AN~UAL BE~EFITS: 3473.8--ANNUACCOSTS=3234: 0 --------_______ ._______ B! ~ _ R. A T I 0.: I . 07- . ------- ----------.- - ----- --Ii- - .. -~--- -- ----- -- .. ----------"---------- ,