Laserfiche WebLink
<br />Cl <br /> <br />l:-- ~ <br />( " <br />c....'"1 <br />(;l <br />I-" <br /> <br />.. 15 .. <br />,COLORADO - BIG,THOMPSON PROJECT <br />SUMMARY OF ESTIMATED COST OF GENERATION AND TRANSMI SSION OF FIRM' ENERGY <br /> <br />I T E Iii <br /> <br />Peaking <br />Project <br /> <br />TOTAL COST <br />Total Estimated Cost of Project $65,000,000 <br /> <br />Cost Allocated to Irrigation 25,000,000 <br /> <br />Cost Allocated to Power 40,000,000 <br /> <br />ANNUAL COST <br />One Half of ,';nnual 0 & M of Joint Features 70,000 <br /> <br />Annual Depreciation Chargeable to Power 251,000* <br />Annual 0 & M of Power Plants 410,000 <br /> <br />Annual Repayment & Interest Chargeable <br />to Power 1,728,000** <br /> <br />Average Annual Cost of Purchased Steam <br />Energy at 5 mills per Kwh. 69.0~O <br /> <br />Total Estimated Annual Cost of Energy $ 2,528,000 <br /> <br />COST OF ENERGY PER KWH. <br />Estimated Annual Revenue from Sale of <br />Secondary Energy at 1.8 mills per Kwh. 279,000 <br /> <br />Total Estimated Cost of Firm Energy 2,249,000 <br /> <br />Estimated Cost of Kwh. of Firm Energy <br /> <br />$ <br /> <br />.00347 <br /> <br />* Depreciation Assumed on Basis of Sinking Fund, 30 years at 3 per cent <br />** Repayment period Assumed as 40 Years with Interu:t at 3 per cent <br /> <br />ESTIMl,TED :JVIOUNT OF ENERGY AVAlu\BLE FOR ShLE BY PROJECT <br /> <br />lnillions of Kwh. at Market <br /> <br />Peaking <br />Project <br /> <br />:lverage Annual Firm from Project Plants <br />Average Annual Purchased for Firming <br />Average ,~ua1 Firm Enorgy <br />Average Annual Secondary Energy <br />Average Annu~l Total Energy at Market <br />Averago Annual Losses (10% of Gnneration) <br />Average Annual Total Gonorated & Purchased Energy <br /> <br />63h.2 <br />13.B <br />648.0 <br />15h.7 <br />{j02.7 <br />87.6 <br />890.3 <br />