Laserfiche WebLink
<br />'. <br /> <br />c <br /> <br />c.....) <br />C_l <br />t::I <br />~ <br />Q <br /> <br />,0" <br /> <br />. <br /> <br />PRELlMINAR. <br />SUBJECT TO REVI=j!Or,J <br />TABLE 5 <br />PROJECT ECONOMIC COMPARISON <br /> <br />AltpTnrltivp.! <br /> <br /> I II III IV <br />Installed Capacity (KW) 1513 2521 3530 4538 <br />Dependable Capacity (KW) 1076 1519 1786 1422 <br />Average Annual Energy (MWH) 3685 5013 5752 4675 <br />Plant Factor 0.28 0.23 0.19 0.12 <br />Capacity Value ($/KW-yr) 187.82 187.82 187.82 187.82 <br />Energy Value (mi11s/KWH) 22 22.5 22.9 22.9 <br />Annual Capacity Benefit ($/yr) 202.094 285,298 335,446 267,080 <br />Annual Energy Benefit ($/yr) 82.068 112,803 131.715 107,065 <br />Total Annual Benefit ($/yr) 283.162 398.101 467,161 374.145 <br />Total Investment Cost ($) 1,992.000 2.565.000 3.234,000 3.697.000 <br />Debt Service (.07625) 151,890 195.581 246.592 281.896 <br />O&M 20,000 25.000 29,000 34.000 <br />Interim Replacement 2.000 7.000 1.000 3.000 <br />Total Annual Cost 173,890 222.581 278.592 318.896 <br />B/c Ratio 1.63 1. 79 1.68 1.17 <br />Annual Excess Benefits ($) 109.272 175.520 188.569 . 55.249 <br />Energy Production Cost (Mills/KWH) 47.2 44.4 '. 48.4 68.2 <br /> <br />,., <br />(I <br /> <br />.,' <br /> <br />2- n I <br />l (?:-'r':~' '1 <br />J - "/0 <br />'"or:' . <br />1 I, ,. <br />f. <br />0/- <br /> <br />t7~~ S <br />(2.I( <br /> <br />.\ <br />V..u ' <br />~ <br /> <br />.. <br /> <br />25 <br />