Electrical Power for Valdez and the Copper River Basin-1981

ECONO~IC EVALUATION OF HYDROPOwER MODELALA9KA DIS1RICT, AR~Y CORPS OF E~GI~[ERS-- --- _._----------PR-E 9 ENT ----- TOTAL PRE S£ NT--",.A RKE T ABL E FIR'" PRE 9. ",ORT H ~A R KET • VALUE UF PRESENTWORTH ~ARKETABLE VALUE OF wORTH OF FIRM MILLS/K",H EN~R~L ____ EfiERGt SECQrIDA~rYEAR--F AC T OR--CAPAcITY-CAPAC 1 TY-C APAC J T Y-Ei;"E:RGY-INC~--O&-M--BENEF ITS 8EN£F ITS E r.ERG Y~E~. ______ ~QRTH TQTAl,.B[NEkGY SEC. E~ERGY B[~~FITS---------------------------------(MW5---(SI000) (SIOOO). . - --------_.-(GwH)_.(SIOOO) (SIOOO) (GI'lH)- - - - -- - - _.(SI000) (SIOOO) (SI000)1990 1. 0000 O. 0 0, Q ________ 0 , 0 _____ 0, Q ____ ~ 6.9200 __ ____ _0, 0 _____ 0 .9 _ 0 , 0 0 , Q ____ o. Q 0 • 0----lqq1- -O:-QJ13 0:0---- 0,0 0.0 0,0 b6.'1200 0,0 0,0 0,0 0,0 0.0 0.0___---'1992 O. S6B 0.0 9. 0 o!o_ 2~_8 __ ~~,~20_9 ___ ~].~ ___ I!?g, ~___ 0, o ________ n. Q ____ Q. Q _____ I ~~.~1993--6-:eo-78 0.0 0.0 0.0 8.4 66.9200 562.1 45~.1 0.0 0,0 0.0 ~5~.1_____ 1994 ____ 0,7523 10I ___ J05,O _______ 19,0 ____!4.}__ ~i:1.9?OQ _____ 9S7.O" __ 719,9 0,0 _ 0,0 0.0 798.91995 0.7006 3.0 286.3 200.6 20.6 66.9200 1378.6 ~65.o 0.0 0.0 0.0 116b.41996 0.6525 4.9 467.6 305,1 ___ 27.3. _____ 66.920Q ____ 1826,9 1192,1 0,0 O.Q 0,0 )497.(1997 ---0:6077 ----1;,:7--- 639.~ 38e.5 32.2 66.9200 2154.8 1309.5 0.0 0.0 0.0 1690.01998 O. 5659 1.!.S ___ 74.~!4 ~ ?J_,J ___ n-,-? __6..t!L~?Q.Q. __ 2J2.!:1_,_~ __!'?J9.~_______ Q, 9 ___ 0, L ___ Q .. 9 ___ 1 Q~9, ~ _____ _---1-999---0--:-5271 7.8 744.4 392.3 32.2 66.9200 2154.8 1135.8 0.0 0.0 0.0 1528.12000 0.4909 7.8 744.4 365.4 32.2 66.9200 - 2154.e 1057,7 3.2 ?14,1 !05,1 _1528,22001 0~4572--------7.8 744.4 340:3 32:2--- 66:9200 ----2154.0 985.1 3:2 21~.1 97.9 1423.32002 0 • 4258 _________ 7.8 744 .4 31 6. 9 32.2 66.9200 ___ 21 54 • 8 ___ 9 17 , 4 3 • 2 21 4 • 1 91 .2 1325 , ';2003 0.39b5 7.8 744.4 295.1 32.2 6b.9200 2154.8 854.4 3.2 214.1 84.9 1234.5____ 29_0tl O. 3~J3 7_L8 ___ 7_~~....'I. __?? ~-,-9 32. 2 6~-,-~?9_0 __ f L~'!.L.§ ___ 7'!~ ..] ________ J.f _______ f!~. ! ____ 1~. L __ J 1 ,,~.]____ _2005 0.3439 7.8 744.4 256.0 32.2 66.9200 2154.8 7 Ul.1 3.2 214.1 73.6 1070.72006 0.3203 7.8 _ 744.4 __ 238.4 _____ 32,2 ____ 66.9200 __ 2154.8 ___ ~_90.2 __ 3.? 2!~. 1 _____ 6§.~ 997.?--2007 --0: 2 q 8 3---7: 8 ---- -'7 4 ~ : 4 -- 222. 0 32.2 b 6. 92 0 0 2154 • 8 642.8 3 • 2 2 1 4 • 1 63.9 926 • 72008 0.2778 7.8. 7~4.4206.8 _32!2~_66.9290 __ 2154,8 ___ 598,6__ 3,2 214,1 ________ 59,5 _tl64,9-----2009--0":2587 7:8~------7~":4---1'12:b--- 32.2 66.Q200 21S~.8 557.5 3.2 21i.i.l 55,4 605.52010 0.2QIO 7.8 7~~.4 179.4 32.2 bb.9200 2154.8 519.2 .3.2 211l.1 5h~ ____ 7~Q_.? ____IIb74.6 - 15~fI6-:-9---------2355-:-6 830.821024.332.2bb.9 21511.8 70111.7?25D.7 _.3.2 21 Q • 1_?5~9. 7b97.1__ 1 ~ ~ 7. 9 _10135.031159,3CRF= _____ 0.0738 AV ANN BENEFIT~ = 523. ~ __ _112. S2309,QCAPACITY VALUE: 95.43FUEL ENERGY VALUE- (i980)= bl.l0--------------AvE ANNUAL PO",ER BENEFITS= 2300.0EMPLOYMENT BENEFITS~ 182.0ANNUAL BENEFITS= 2~82.0--------------------------ANNUAC-fosis= 3234:0------------___________________________________ ~L~ __ RATIQ=_ 0.71--------------- - ------------------------