|
<br />~--.... ---.....-~-.---,_.__.- '~-_..,
<br />
<br />~, .
<br />
<br />I
<br />I,
<br />f~
<br />
<br />Urd tl!l and 'Dj/iect8
<br />Storage units
<br />Glen Canyon
<br />Flaming Gorge
<br />'HaYajo
<br />Curecanti
<br />Subtotal
<br />
<br />Participating projeet3
<br />Pacn1a. Colo.
<br />Pine Ri'V'el" exteMion,
<br />Colo. and B. Mex.
<br />Smth Fork, Colo.
<br />Flodda, Colo.
<br />SUt, Colo.
<br />H..mond. H. Hex.
<br />Cen.tn.l Utah (initill
<br />phe.se), Utah
<br />~l'7 Coun't1. Utah
<br />Seeda:kadee. 'Wyo.
<br />~,,""'o.
<br />La Barge, Wyo.
<br />Subtotal
<br />
<br />T.
<br />
<br />I,
<br />I
<br />
<br />'-
<br />
<br />~"
<br />
<br />....
<br />
<br />Bene!it-eost comparison tor Colorado Rinr Storage project and participating projects
<br />(l00-year period of analysis with 2 1/2 percent intel"est rate)
<br />, (Uuu-n.oool
<br />
<br />:;..":
<br />~llIic costa
<br />. J.onual
<br />I' opera-
<br />--'--.1 H~_
<br />.ainte- Assigned
<br />nanee. annual.
<br />and coste: of
<br />"rep1ace- replace_
<br />ment ment
<br />costs stor.2e!/
<br />
<br />Iavest.a.t
<br />
<br />.._~,.__~tt'uc-
<br />tion costs --...
<br />exclusive Intere!3t
<br />or eontrlb- dlIrlng
<br />uted f'tmds constru.e-
<br />lUld costs of' tion at
<br />past invelli- 2 1/2
<br />tia:atioDS oereent
<br />
<br />L5.3,169
<br />77,230
<br />b2J53h
<br />100 LO
<br />1
<br />
<br />32..866
<br />4,796
<br />2,403
<br />4 69
<br />1 9
<br />
<br />7,5n
<br />
<br />289
<br />
<br />5,384
<br />3,h16
<br />7,3.34
<br />.3,463 .
<br />2,263
<br />
<br />2/228,391
<br />9,871
<br />24..760
<br />11..32.3
<br />1 0
<br />
<br />359
<br />111
<br />314
<br />1)1,
<br />62
<br />
<br />11,384
<br />m
<br />1,230
<br />475
<br />18
<br />
<br />
<br />Total
<br />
<br />486..05.5
<br />82,O~
<br />44,937
<br />10 23L.
<br />1 2 2
<br />
<br />1,860
<br />
<br />5..7L.3
<br />3,551
<br />7,6M
<br />3..597
<br />2,325
<br />
<br />Annuid.
<br />equm-'
<br />lent
<br />of toW
<br />
<br />.(;..
<br />13,215 .
<br />2..240
<br />l.m
<br />
<br />4,893
<br />590"
<br />25
<br />1 021
<br />23 20
<br />21 56
<br />12 16
<br />16 26
<br />12 i2
<br />18 18
<br />
<br />19 1
<br />
<br />~ "
<br />
<br />'"""""-
<br />tax
<br />..........
<br />roregone
<br />because
<br />ot' public
<br />power
<br />invest...
<br />tIIent
<br />
<br />6,775
<br />816'
<br />
<br />121
<br />
<br />318
<br />32
<br />220
<br />
<br />502
<br />
<br />-----.---
<br />
<br />T.W
<br />",nual
<br />eouiva-
<br />ient
<br />costs
<br />
<br />24J9l.L3
<br />3J646
<br />1,252
<br />116
<br />1
<br />
<br />258
<br />
<br />234
<br />125
<br />2"-
<br />122
<br />100.
<br />
<br />2
<br />
<br />8,L.69
<br />350
<br />1,113
<br />364
<br />91
<br />o
<br />
<br />Direct
<br />
<br />Irrie::ati~/
<br />Indireet PUblic
<br />
<br />'-
<br />.,
<br />
<br />Total
<br />
<br />3.9.30
<br />. ,).,110
<br />.!!J'1..400
<br />212
<br />n2
<br />
<br />640
<br />509
<br />'50
<br />341
<br />198
<br />2Q2
<br />;,<J,
<br />b,llS
<br />42~
<br />1,561
<br />'l8e
<br />206
<br />
<br />P.....
<br />
<br />31,216
<br />3.510
<br />
<br />66
<br />o 9
<br />
<br />2,42)
<br />
<br />
<br />28
<br />
<br />318 322
<br />216 183 110
<br />101 43
<br />110 128 43
<br />109 13 16
<br />91 83 28
<br />2,063 1,196 866
<br />269 111 40
<br />615 639 3D
<br />211 15 36
<br />14 2 0
<br /> 2 1 2
<br /> 1 92
<br />
<br />..mNaL ~.l.~.,
<br />Mlmicipal
<br />"'.
<br />1ndustria Flood
<br />\fa ter control
<br />
<br />1,437, 85
<br />
<br />2
<br />12
<br />
<br />1 1
<br />.1 l' 1
<br />
<br />-----
<br />
<br />:Fish
<br />...
<br />wild- Recn>a'"
<br />1.1te tion
<br />
<br />3l
<br />
<br /> 130
<br /> 86
<br /> 21
<br />4 3
<br />-2
<br /> 3
<br />6
<br />2
<br /> 426
<br />-1 48
<br />-10
<br />~
<br /> 2
<br /> 9
<br />
<br />2
<br />
<br />6
<br />
<br />-.>..,"'. ~_._----_.-_..,~--".....
<br />
<br />50........
<br />totl....
<br />coa'tE't)1 Total
<br />
<br />Benefit-cost ratioe
<br />Direet 'rata1
<br />be:oe!i ts bend! ts
<br />
<br />2
<br />
<br />35,lla6 1.411
<br /> 4,680 1.):1
<br /> 1,561 1.2:1
<br /> 8 1.h1
<br /> 2 2 L ,1-
<br /> 649 1.):1 2.5:1
<br /> 501 .911 2.211
<br /> 153 .9:1 1.2:1
<br /> 353 .7:1 1.4:1
<br /> 200 .911 1.6:1 ,
<br /> 202 .9:1 2.011 z
<br /> 8,500 .8tl 1.0:1 "
<br /> ,;
<br /> 413 .9:1 1.3:1 .
<br /> 1,551 .5:1 1.!.:.11 .
<br /> 384 .111 1.0J! .
<br /> 206 .801 2.1:1 ~
<br />1 1 . ,1 1.J.11
<br /> 1. 01 0
<br /> .
<br />
<br />215
<br />*~
<br />(9.1- "
<br />209:
<br />~,'
<br />,t..,
<br />239,775 6J~\ l,OUO
<br />10,168 2fl8. L.o
<br />25..990 no 183
<br />ll.. 798 ~2, . 62
<br />1820
<br />2 ~2 1 7
<br />91 210 2 192
<br />EIlt1mat.ed at 2 per a.cre-f'oot or increalled strea1ll dep e on. l' , ,
<br />AdjUllted tor deftlopll$1.t period. ':, .
<br />Costs of' TraDsndssion div1:sion have been prorated aJlIClng the un:t8 of the storage projset.
<br />Benefits trom. the Hanjo Indian 1rription pro.,ect hue been apigned to the Nnajo Wlit
<br />in the proportion that the COl!lt of the Banjo Reserv'o1r be~s to the to~ cost or the Rava.1o project
<br />Inol" Banjo Reservoir. ;
<br />5 Storage banetHs asaignab1e to ~tu.re participating projec1:.e.. . .
<br />1;/ Excludes '5.15'),000 tor COnllltruct1on of certain Central Utah ptojeet f'eatares to lut1lllate phase capacity.
<br />JJ IDCludes lltorage benefit or $6,712,000 f'or future' projects and-$2.288..000 1n.cluded in the benefits ot th8
<br />11 part1c1pat:1ng projects. .
<br />
<br />2
<br />2
<br />
<br />1N1EI1OI:.. IEa.NAA.'IIOH. SlC. UTAH
<br />
|