Laserfiche WebLink
,1 <br />Attachment 3 <br />July 16, 1984 <br />SUGGESTED ALLOCATION OF CREST COST <br />TO IDENTIFIED BENEFICIARIES <br />Item <br />and <br />Generation <br />Upper Basin <br />Generation <br />MWD <br />CPA <br />Salinity <br />Shortage <br />Reduction <br />Shortage <br />Reduction <br />Years <br />KWH <br />Lower Basin <br />Delivery <br />Delivery <br />Reduction <br />Upper Basin <br />Nevada <br />KWH <br />AF <br />AF <br />MG L <br />Af <br />AF <br />1983 - 1985 <br />0 <br />0 <br />1986 - 1990 <br />126,800,000 <br />134,600,000 <br />0 <br />0 <br />0 <br />0 <br />0 <br />1991 - 2040 <br />799,400,000 <br />1,000,600,000 <br />170,000 <br />570,000 <br />.112 <br />27,000 <br />139 <br />33,000 <br />Unit Values <br />$.0174 <br />$.0174 <br />$210 <br />$30.00 <br />$561,000 <br />$45 <br />$210 <br />Total Values by <br />$1,000 <br />$1,0 00 <br />$1,000 <br />$1,000 <br />$1,000 <br />$1,000 <br />$1,000 <br />Time Frames <br />1983 - 1985 <br />0 <br />0 <br />0 <br />1986 - 1990 <br />1991 - 2040 <br />2,206 <br />2,342 <br />0 <br />0 <br />0 <br />0 <br />7,293 <br />0 <br />0 <br />0 <br />29 <br />13,910 <br />17,410 <br />35,700 <br />17,100 <br />62,832 <br />1,215 <br />6,930 <br />Present Worth 1/ <br />96,692 <br />119,702 <br />230,336 <br />110,329 <br />428,350 <br />7,839 <br />44,804 <br />Percent Allocation <br />of CREST costs <br />9 <br />12 <br />22 <br />11 <br />41 <br />1• <br />4 <br />Allocation of costs <br />based on $88 <br />million <br />7,920 <br />10,560 <br />19,360 <br />9,680 <br />36,080 <br />880 <br />3,520 <br />1/ Present Worth Factors @ 8-178 percent <br />1986 - 1990 PW of 1.3 yrs. .791 x PW of 1'per period 3.980 - 3.148 <br />1991 - 2040 PW of 1 8 yrs. .535 x PW of 1 per period 12.060 - 6.452 <br />0. <br />