|
<br />Construc-
<br />tlon"costs
<br />exclusive
<br />of contrib-
<br />uted !uncia:
<br />and costs of
<br />past inve&-.
<br />t atiros
<br />
<br />453.lS9
<br />'TI .230
<br />42,534
<br />100
<br />7 49
<br />
<br />7,571.
<br />
<br />5.384
<br />3.l,lh
<br />7.334
<br />3.463
<br />2,263
<br />
<br />g{228.391
<br />9.87l
<br />24.760
<br />il.323
<br />~_.__.....l.
<br />
<br />
<br />Inveetment
<br />
<br />Interest
<br />during
<br />construc-
<br />tion at
<br />21/2
<br />roent
<br />
<br />32,866
<br />4.796
<br />2,li03
<br />6
<br />44 7 9
<br />
<br />il.J84
<br />m
<br />1.230
<br />475
<br />
<br />Total
<br />
<br />486.055
<br />82,026
<br />44.937
<br />10 2
<br />ne 252
<br />
<br />289
<br />
<br />7,860
<br />
<br />359
<br />lU
<br />314
<br />134
<br />62
<br />
<br />5,743
<br />3,557
<br />7.648
<br />3,597
<br />2,325
<br />
<br />239, TI5.
<br />10,1.68
<br />25,990
<br />il,798
<br />
<br />..l~
<br />
<br />
<br />Annual
<br />equ!y&-
<br />lont
<br />ot total
<br />
<br />17.137
<br />2,892
<br />1.584
<br />10
<br />25 2
<br />
<br />
<br />Bcm.eti~coet caIlparieon ror Colorado Rinr stora~ project and. part:lcipati.ng projects
<br />',. i .', .( 5Q.oJ'Ul' period. of an&l.;J"ele with 2 1/2 percent interest rate)
<br />, : (Unit-Sl.OOO)
<br />
<br />ion,
<br />
<br />Lft"-' :;..,
<br />'" e-
<br />mBifI> osts
<br />';(~'
<br />':' 4
<br />''';550
<br />.y, 25'
<br />" 6
<br />'58
<br />
<br />"
<br />
<br />277
<br />
<br />- ::~: 23
<br />
<br />Units and ects
<br />~orage units J/
<br />Glen C8I'J1Oft .
<br />Flaming Gorge
<br />Nayajo
<br />Curecant:!.
<br />.Subtotal
<br />'artlcipating projects
<br />Paonia. Colo.
<br />Pine f!1yer extension,
<br />Golo. and K. Ku.
<br />Slidtb Ponc, cOlo.
<br />P'lDrida. Colo.
<br />Silt. Colo.
<br />H-.ond, R. Hex.
<br />Central utah (1nit1al
<br />phase). utah
<br />Balerr County, Ut.ah
<br />Seedllkadee, lITo.
<br />x.,.an, 11;,0.
<br />.__ Be..*, lQio..-.u
<br />~al
<br />Total 8 2"016
<br />1 Keti:aa:t,od at 12 per acre-root or incre.ued streaID. depletiona
<br />Y JIo adJustaeDt .-de tor developaent period.
<br />Y Costs or Tr~iO\1 dl'rislon bave Dem prorated aIIlCII1& the mdts of the storage project..
<br />T1I Benefits !rea the Nanjo IDd1an irrlgation project ban beeD a5l1iped to the llavajo tmit in the proportion
<br />:.hat the cost or the Banjo Reservoir bears to the total cost of tbe llayajo P.l'Oject inclwllDg Ilan.Jo Reservoir.
<br />5/ St.orage benefits ,asllignable to luture partic:1.patin8 projects. _ -,::
<br />y Bzcl11d.. $5,750.000 tar caost:.netion or certain c.tl'&l. Ut;.a,b"proJect teatu.r".to ult~ pbue capacitl.
<br />
<br />202
<br />125
<br />270
<br />127
<br />02
<br />
<br />:, 21
<br />"12
<br />16
<br />. ,-., 12
<br />',. 18
<br />
<br />:J.)040
<br />" III
<br />183
<br />62
<br />20
<br />
<br />6 8
<br />
<br />l'
<br />
<br />'1~fsned. .
<br />annual
<br />costs or
<br />~r:e-
<br />storu.Y'
<br />
<br />20
<br />
<br />56
<br />1.6
<br />26
<br />12
<br />18
<br />
<br />;18
<br />')2
<br />220
<br />
<br />28
<br />
<br />S06
<br />
<br />Annual
<br />tox
<br />. r8'Yenuel5
<br />. roregOne
<br />.because
<br />"ot public
<br />power
<br />llmu.t-
<br />mont
<br />
<br />6,885
<br />824
<br />
<br />1216
<br />8 925
<br />
<br />335 336
<br />244 m 124
<br />110 45
<br />.178 134 45
<br />ll4 76 17
<br />102 93 32
<br />2,165 1,255 m
<br />282 123 42
<br />694 721 354
<br />281 77 37
<br /> 10
<br /> = ._.",~
<br /> 11 160
<br />
<br />Total
<br />annual
<br />equy&-
<br />lont
<br />costs
<br />
<br />Direct
<br />
<br />28,016
<br />4.266
<br />1.609
<br />
<br />7
<br />
<br />320
<br />
<br />279
<br />153
<br />312
<br />151
<br />li8
<br />
<br />j02
<br />
<br />10,374
<br />431
<br />1,319
<br />478
<br />III
<br />o
<br />8
<br />
<br />02
<br />
<br />IrriJl:ationY
<br />Indirect Public
<br />
<br /> .lnnuaJ.., benefits
<br /> Municipal Pi'"
<br /> ... ... Sed........ Benefit-cost ratios
<br /> industrial Flood wild"'- Recrea- tation Direct Total
<br />Total Power water cont.rol life tion control Total benefits benefits
<br />:3,930 )1,957 35,887 1.3:1
<br />~.170 3.559 4.729 .1.1:~
<br />1,1,00 31 130 1,561- 1.0:1
<br />'212 68 B6 81 1.0:1
<br />712 U 199 31 21 158 la2:1
<br />671 2 4 3 680 1.1:1 .2a2:1
<br />575 -2 573 .9:1 2.1:1
<br />155 3 158 .7:1 1.0:1
<br />357 6 6 369 .6:1 1.2:1 ,
<br />2CF/ 2 2r1l .8:1 1.4:1 z
<br />2ZI 2ZI .9:1 1.9:1 N
<br /> 428 8.704 .6:1 .8:1 0.
<br />4,329 2142:3 1,437 85 2 .
<br />447 -1 4S 494 .8:1 1.1:1 0
<br /> .
<br />1,769 -10 1,759 .5:1 1.3:1 .
<br />395 -4 391 .6:1 .8:1
<br />2 2 .8:1 2al:1
<br /> --~ ._ _",_~2 u,_. ..0:1 0
<br />1.6 'n2 1 ill" 2 61 Ll:l -f-"'---'~
<br /> ..nDIOI. _1EQ.AMATION. s..c. utAH
<br />
<br />,,,I
<br />
|