|
<br />Summary Table 3.--Alternatlve COst data, in $1,000, and benefit/cost analysis
<br />
<br />'F
<br />
<br /> Alternative
<br /> Item A B C E
<br /> ALTERNATIVE COST DATA (in 1990 dollars) 1
<br /> Construction costsl -NA- $52,959 $53.709 I $48.454
<br /> Development costsJ -NA- $9,155 $9,245 I $8.614
<br /> 'Total 'capital costs -NA- $62.114 $62.954 I $57.068
<br /> Annual operation and maintenance costs -NA- $1,050 $1.050 I $950
<br /> I
<br /> ECONOMIC ANALYSIS (in 1992 dollars)] '70'~ : i?
<br /> Discount rate - 13 percent
<br /> Present value, fixed costs -NA- $68,870 $69. 79J ~ ?>~-I$63. 269
<br /> Present value, variable costs - NA- $8,551 $8,55 I $7,737
<br /> Present value, revenues from sale of power -NA- $78,549 $~I $74.405
<br /> Benefit/cost r~tio -NA- 1.015 . 6)1 1.048
<br /> ... :7
<br />(Jl ~- I
<br /> Discount rate ~ 14 percent 1
<br />I-' Present value, fixed cost,s - NA - $66,037 $66.926 1 $'0,666
<br />01 Present value, variable costs -NA- $8,174 $8,174 I $7.396
<br /> Present value, reve.nues from sale of power -NA- $15,106 $79~iY I $11,144
<br /> Benefit/cost ratio -NA- 1.012 es 1 1.045
<br /> 1
<br /> Discount rate = 15 percent 1
<br /> Present value, fixed costs -NA- $63,419 $64.273 1 $58.261
<br /> Present value~ variable costs -NA- $7.827 $7,821 1 $7.081
<br /> p'resent value, revenues from sale of power -NA- $71,933 $75fifj' $68.138
<br /> Benefit/cost ratio -NA- 1. 010 10~1/ I 1. 043
<br />
<br />$52,959
<br />$9,155
<br />$62,114
<br />$1,050
<br />
<br />$68,870
<br />$8,551
<br />$77,848
<br />1.006
<br />
<br />$66,037
<br />$8,174
<br />$74,436
<br />1.003
<br />
<br />$63,419
<br />$7,827
<br />$71,290
<br />1.001
<br />
<br />1 Inciudes de$ign/build costs, land acquisition'and,environmental mitigation costs.
<br />J Includes financing, engineering design, licensing and legal fees, interest during GOnstruction, and administrative costs.
<br />I Discount rates evaluated represent the range of financing rates expeete~ by the ~nsors.
<br />
|