Electrical Power for Valdez and the Copper River Basin-1981

----~------T'lble VIII-J 1Average Ra te Determination - Allison Creek Case (A 1 tern;)te 2)Va1dez/G1ennallpn SystemVI0'\EnergyCostEnergy Su!:,!:,ly for Need PreSE'nt Annual Cost of GE'Tlera t iOTl ·PrE'sen t Cost -Year Need'~ PRT Allison Cr. Diesels Worth 1980 PRT Allison Cr. DieselS Total Worth 1980 Energy(GWH) (GWll) (GWH) (GWH) (GWH) ($1,000) ($1,000) ($1,000) (IT, 000) ($1,000) (C/kWh)**1980 47.9 47.9 44.35 5,112 5, J 12 4,733.3 10.671981 16.1. 16.4 14.06 1,805 1,805 1,547.5 11. 011982 30.9 30.9 24.53 3,509 3,509 2,785.6 11. 361983 33.4 33.4 24.55 1,365 ],365 1,003.3 4.091984 35.1 35.1 23.89 1,365 1,365 929.0 3.891985 3R.9 38.9 24.51 1,365 1,365 860.2 3.51198f> 42.8 42.8 24.97 1,365 1,365 796.5 3.191987 46.9 46.9 25.34 1,365 1,365 737.5 2.911988 50.1 50.1 25.06 1,365 1,365 682.R 2.721989 54.5 54.5 25.24 1,365 1,365 632.3 2.50] 990 59.0 56.0 3.0 25.30 1,365 3,22':1 4,594 1,970.3 7.791991 63.7 56.0 7.7 25.30 1,365 3,229 4,594 1,824.3 7.211992 68.5 56.0 12.5 25.19 1,365 3,229 4,594 1,689.2 6.711993 73.6 56.0 17.6 25.06 1,365 3,229 4,594 1,564.1 6.241994 78.4 56.0 22.4 24.71 1,365 3,229 4,591, 1,448.2 5.861995 84.4 56.0 28.4 24.64 1,365 3,229 4,594 1,340.9 5.441996 88.7 56.0 32.7 23.97 1,365 3,229 4,594 1,241.6 5.181997 93.1 56.0 34.3 2.8 23.30 1,365 3,229 540 5,134 1,284.8 5.511998 97.7 56.0 34.3 7.4 22.64 1,365 3,229 1,481, 6,078 1,408.3 6.221999 103.5 16 .0 31, • 3 13.2 22.21 1,365 3,229 2,759 7,353 1,577 .6 7.102000 107.4 56.0 34.3 17.1 21.34 1,365 3,229 3,711 8,305 1,649.8 7.73Sum 520.16 31,707.1Sum X Capital Recovery Factor 51.93 3,165,1.Sum X CRF Cost $3,165,400Average Rate = Sum X CRF Energy 51,930,000= 6.l/kWh* Energy need = forecast ~ Solomon Gulch firm energy output.1,* From table VIII 4A. 2nd to last column X diesel supply in 5th column of this table (VIII-ll.