|
Table 3. Estimate of increased power production due to the transfer, and the value of the
<br />power at alternative power rates, assuming a 1922-1951 period of record
<br />Additional energy 5.015/kwh $.025/kwh $.05/kwh S.08/kwh
<br />Year I production /1
<br />f (GwH) ($1.000) ($1.000) (511000) ($1,000)
<br />
<br />1986 478 7,170 11,950 23,900 38.240
<br />1987 479 7,185 11,975 23,950 38.320
<br />1988 478 7,170 11,950 23.900 38,240
<br />1989 502 7,530 12,550 25,100 40,160
<br />1990 629 9,435 15,725 31,450 50,320
<br />1991 348 5.220 8,700 17,400 27,840
<br />1992 496 7,440 12,400 24,800 39,680
<br />1993 527 7,905 13,175 26,350 42,160
<br />1994 502 7,530 12,550 25,100 40,160
<br />1995 491 7,365 12,275 24,550 39,280
<br />1996 439 6,585 10,975 21,950 35,120
<br />1997 385 5,775 9,625 19,250 30,800
<br />1998 452 6,780 11,300 22,600 36,160
<br />1999 437 6,555 10,925 21,850 34,960
<br />2000 474 7,110 11,850 23,700 37.920
<br />2001 411 6,165 10,275 20,550 32,880
<br />2002 455 6,825 11,375 22,750 36,400
<br />2003 454 6,810 11,350 22,700 36,320
<br />2004 428 6,420 10,700 21,400 34,240
<br />2005 439 6,585 10,975 21,950 35,120
<br />2006 468 7,020 11,700 23,400 37,440
<br />2007 483 7,245 12,075 24,150 38,640
<br />2008 458 6,870 11,450 22,900 36,640
<br />2009 475 7,125 11,875 23,750 38,000
<br />2010 461 6,915 11,525 23,050 36,880
<br />2011 467 7,005 11,675 23,350 37,360
<br />2012 444 6,660 11,100 22,200 35.520
<br />2013 471 7,065 11,775 23,550 37,680
<br />2014 474 7,110 11,850 23,700 37,920
<br />2015 489 7,335 12,225 24,450 39,120
<br />Annual average 466 6,997 11,662 23.323 37,317
<br />Annual avg. S/AF 17.49 29.15 58.31 93.29
<br />Net precept value:
<br />@ 3% 137,854 229,757 459,513 735,221
<br />@ 6% 97,394 162,324 324,647 519,435
<br />1/ Source: Colorado River Simulation System (CRSS)
<br />
|