WSP08483 - Laserfiche WebLink

Home Browse Search

003143 '" Irrigated'area S"ut.h San Juannro1ect (acre"l Prcj- "e "'" 1 "II" 70.000 lOO.OOO_creSb.lore<:korol..ct Hy<lralllic turbine D-l 67,700 &-1 67,700 0-4 :20,1.50 E-4 20,450 Total , 1","= reservation ,."" ) 34.290 Type"r pumping ener "'.- reservation """, " 15.710 )8,900 )8,530 ,;leotric motor o 2:1,450 Hydraulio tUl"bine ",roo 29,170 o 20,450 U"''-ric motor 0-' 61,700 l~; 900-acre Sh.illr-ock pro1ect 38,900 Hydraulic turbine - B-2 67,700 0-' 20,450 &-, 20,450 26,800 29,1?:l )8,530 Electric motor 20,450 Hydra.l4Uo tUI"bine o 20,450 Zlectric 53,224,000 ____~~':______n__ ll5.Q90 ,-) 57,000 121.700-acreShiPI'(>ckorolect 37,850 Hydraulic turbine E-J 57,000 0-6 20,450 :;:_6 20,450 19,150 19,520 37,480 ,-le"';,,1<: motor 20,450 ;'ydro.ulic tcrbine o 20,450 Electrote motor None Annual electric pumping energy Kw.-hr. 172,120,000 53,224,000 172,1:20,000 1}7,751,OOO 53,224,000 Nava\o Reservoir ea.oa.citviae.ft.l YOI' Additional Shiproek for projeet South alone SanJuan 7 8 Tota.1for "" roeets 9 o 437,000 l,4!lO,OOO 1,917,000 437,000 527,000 964,000 Ta.bler SO\JTHSANJlJANI'RO~LTERNAT1VEPU.NS SUMWo.RYCf'PHYSlCALPLilNS, COSTS. BBNEFITS.AIIDRBI'A'D'.ENT Const:r'Uctioneorl 11 rices eracre RsM....t....:I """,~.."t ",",st.l// alUUl<Llopera.tion,2 ma.intenance,a.nd repla.clltlerrt.costs 18 ofl rices Total Pera.ere 15 1 Average annual l! e'l.uivalentcost (amorti:<ationinlOO yea.rsat2-1/2%) 0"" eracre Average annual equivalentbenetit o eracre Canaleac"citv(c.!'.s.) ror Additional Shiprock !'()r T()talfor project South b()th alone Sa.n.Juan roects 10 II 12 1,215 1,215 1,215 1,215 1,535 1,535 1,535 1,535 1,715 1,715 1,715 1,715 1,415 1,415 '" '" 1,415 1,415 '" '" 1,1~5 1,185 "5 '" Total n " $161.~28 000 $2.308 $ 116.000 $ 4.51 :1<; 171 000 4,545,000 2,630 137,828,000 2,0)6 242,000 o 437,000 7/4,000 2,630 63,7$$,000 942 933,000 337,000 437,,-,00 524,000 1,640 43,988,000 2,151 85,000 87,000 499,000 1,455,000 1,954,.)00 499,000 750,000 1,249,1)(() 1,640 16,058,000 785 27/,000 499,000 267,000 766,000 2,950 1)6,013,:xJO 2,J09 252,000 499,000 614,000 2,950 10,971,000 1,048 936,000 o 546,000 1,126,0001,672,000 1,960 43,618,O?O 2,133 81,000 546,000 659,000 1,'205,;;00 1,9tD 18,029,000 "" 279,0fXJ 50\.6,000 276,.)00 e::2,000 ',900 116,921,000 2,051 195,000 50\.6,000 13S,OOO &Io\..-):X> 2,900 62,225,')00 1,092 164,000 2,1.:..0 ao\.,OOO !,2,012,OOO 2,054 2,1.:..0 la,416,'')OO 900 282,000 1/ Additi()nal oost of joint project over cost of Shiproci< proj..ct. y Inclu<iee cost of puo'.pi:!g po"er ~or;:;" plans at 3 mills per kilowatt-hou:-. "jj Includes li2.35 per acre-foot of stre"," depletion as credit t() Colo:-ado <liver Storage project for river r"gul.&.tion, int~r..st on e",,,,,ncit,,,",,s CU.rlflg construction, and allowance for salvage value at end of 100 y....rs (see Chapter 'III for ",.ethod or "stirr..ting). y Co1Ulllll191essc()11lltln11. - vi 3.-57 13.78 3,105,000 4.16 1,469,000 13.54 a40,ooo ).n 4,498,000 13.82 3,316,000 4.25 l,45'~,OOO 13.64 901,000 J." 3,818,000 13.4.0 2,Slil,OOO 1,.11 1,401,000 13.79 913,000 11 18 S74 19 20 $'3.150.000 u..~ 67 5, 754,()(XJ 46 5,754,000 n 1,7Ja,ooo u 1,7.38,000 66 5,754,000 49 5,154,'.XXl " 1,738,000 w. 1,738,()"J.) 67 4,845,000 " o\.,a45,ooo " 1,13'3,000 45 1,738,i)<)() ",,",,<l<-, ""-"1 '" '""""" "qldvalent beaefitay " _~.021.000 0.61 " 1,209,000 1.27 " 2,649,000 1.a5 " 269,000 " 898,000 2.07 " 1,256,000 1.28 " 2,438,000 1.73 " 288,000 1.20 as 837,000 " 1/)07,000 1.26 " 2,OO5,oob 1.n ,; 337,000 1.24 " 82S,00b 1.90 Ratio or benefits to unity costs " 1.1a 1.93 Av~g.. .rnma1 "",me capaclto' racre " $4.10 Pl"OOabh~ent on construction eosts ~~~1 ~ia1~or p~~~ in ~r:~t l"Oect alIIount of cost 24 25 2 21 -6.21 5.74 2.17 ;/11.7,000 $5,8aO,ooo , 5.74 -'-04 5.74 1.5a 32,000 1,280,000 5.74 -7.00 5.74 2.02 137,000 5,480,000 4 5.74 -s.oa 5.74 1.49 30,000 1,200,000 5.74 -7.90 o 5.74 2.32 132,000 5,280,000 4 5.74 -7.66 o 5.74 1.5$ 32,000 1,280,:xJO 5.14 o -8.05