12.07.2015 Views

Electrical Power for Valdez and the Copper River Basin-1981

Electrical Power for Valdez and the Copper River Basin-1981

Electrical Power for Valdez and the Copper River Basin-1981

SHOW MORE
SHOW LESS
  • No tags were found...

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Table VIII-IOAverage Rate Determination<strong>Valdez</strong>/Glennallen SystemContinued Diesel Generation(5% Fuel Escalation)8% Discount RateNeed* Existing Required PresentYear (Table VII-I) CaEabilitl': OutEut Worth Factor(GWlI) (GWH) (GWH) (at 8%)1st Y .. ar AnnualEnersl': Eguivalent(GWH)Yearly Cost ofOt.M <strong>and</strong> Fuel with 1st Year'Annual5% Fuel Escalation Cost Eguivalent(SI,OOO) (w/fuel escalationof 5%/yr) (SI,OOO)V1~1980 47.9 116 47.9 0.9259<strong>1981</strong> 16.4 112 16.4 0.85731982 30.9 112 30.9 0.79381983 33.4 108 33.4 0.73501984 35,1 108 35.1 0.68061985 38.9 108 38.9 0.63021986 42.8 100 42.8 0.58351987 46.9 100 46.9 0.54031988 50.1 88 50.1 0.50021989 54.5 88 54.5 0.46321990 59.0 88 59.0 0.42891991 63.7 88 63.7 0.39711992 68.5 88 68.5 0.36771993 73.6 69 73.6 0.34051994 78.4 69 78.4 0.31521995 84.4 62 84.4 0.29191996 88.7 62 88.7 0.27031997 93.1 11 93.1 0.25021998 97.7 0 97.7 0.23171999 103.5 0 103.5 0.21452000 107.4 0 107.4 0.198744.3514.0624.5324.5523.8924.5124.9725.3425.0625.2425.3025.3025.1925.0624.7124.6423.9723.3022.6422.2121. 34520.165,112 4.733.1I,R05 1,547.43,509 2,785.43,916 2,878.14,250 2,892.74,868 3,067.85,539 3,231. 76,279 3,392.26,942 3,472. 'J7,821 3,622.58,772 3,762.09,817 3,898.310,947 4,025.212,203 4,154.713,492 4,253.315,082 4,402.316,466 4,450.117,960 4,494.619,595 4,540.321,589 4,631.923,308 4,630.278,866.8Annual Energy ~ Capital Recovery Factor X Sum of Yearly Energiesz .099832 X 520.2 ~ 51.9 GWh per YearAnnual Cost ~ Capital Recovery Factor X Sum of Yearly Costs ~ S7,873,500/yearAverage Rate = Annual Cost ~ $7,873,500/l':ear =15.~/kWhAnnual Energy 51.9 GWh/year* After Solomon Gulch output is subtracted from <strong>for</strong>ecast - includes losses.** Output from 1993 thru 2000 includes diesel additions to <strong>the</strong>rmal generators existing in 1980.

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!