|
<br />~
<br />
<br />.
<br />
<br />.
<br />
<br />Table 36. --Benefit-cost an3.lysis, Senat.e Resolution 148
<br />
<br />Item
<br />
<br />Public investment
<br />Estimated project cost
<br />Less future recreation developnent
<br />Add discounted future recreation costs
<br />Adjusted project cost
<br />Less road relocation (PL 87-874)
<br />Interest during construction
<br />Less road relocation interest during construction
<br />Net project investment
<br />
<br />f-'
<br />f-'
<br />f-'
<br />
<br />Annual costs
<br />Equivalent of investment ~
<br />Annual CM&R costs:
<br />Dam and reservoir
<br />Wildlife management area
<br />.Jackson lake
<br />Recreation developnent
<br />Initial lands and facilities
<br />Future facilities (discounted)
<br />Total allnual costs
<br />
<br />Annual benefits
<br />Irrigation
<br />Direct
<br />Indirect and public
<br />OM&R savings
<br />Flood control
<br />Fish and ....ildlife enhancement
<br />Na.tional
<br />Local
<br />Recreation
<br />Initial development
<br />Discounted future development
<br />Total annual benefits
<br />
<br />Benefit cost ratio
<br />
<br />lOO-year
<br />period
<br />
<br />$1,,918,hOO
<br />11,600
<br />
<br />$61,820,000
<br />1,140,000
<br />560,000
<br />$61,240,000
<br />139,000
<br />
<br />.
<br />
<br />:'~J
<br />C_'
<br />-J
<br />--I
<br />
<br />50-year
<br />period
<br />
<br />$61,820,000
<br />1,140,000
<br />560,000
<br />$61,240,000
<br />139,000
<br />
<br />4,9gj'000
<br />$66,0 ,000
<br />
<br />$ 2,626,700
<br /> 26,300
<br /> 37,000
<br /> 18, 000
<br /> 76,300
<br />$ 2,784 ,300
<br />
<br />1,631,500
<br />961,000
<br />
<br />292,700
<br />
<br />&92,000
<br />$ 3,511,200
<br />
<br />1. 28
<br />
<br />4,9~,000
<br />$66,0 ,000
<br />
<br />.t4 ,918,600
<br />11,6~0
<br />
<br /> $ 2,162,400
<br /> 26,300
<br /> 37,000
<br /> 18 , 000
<br />44,400
<br />42 , 500 86,900
<br /> $ 2,330,600
<br />
<br />44,400
<br />31,900
<br />
<br />$1,394,000 $1,394,000
<br />221,500 221,500
<br />16,000 1,631.,500 16,000
<br />961,000
<br />51,000 51,000
<br />241,700 292,700 241,700
<br />340,000 340,000
<br />450,000 790,000 352,000
<br />:$ 3,675,200
<br />
<br />!!/ Amortization at 3-1/8 percent. 100-year factor is 0.03275989 and 50-year factor is 0.03919295
<br />
<br />1. 57
<br />
|