7865

• UCREFRP Catalog Number: 7865
• Author: Wright Water Engineers, I.
• Title: Estimated Costs for East Branch Creek and Adobe Creek Reservoir Systems and Colorado River Pumping Facilities.
• USFW Year: 1990.
• USFW - Doc Type: \
• Copyright Material: NO

IRIALT6.MK1
' ALTERNATIVE 6: MODIFIED METHIEF e/ PLANT MOVED UPSTREM
040 CoLORADO RIVER 5xC14kUGE-DIR6cT
PutP%MC-A To CAt?tPd_S FRmA
'JPSTRFAtN POINT

1

1
1

t

1
i = 0.100
FPP = 16390 I = 0.040 EqP _
NFPP = 0 n = 20 PPUS =
OONDP = 0 P = 0 PPP =
BMKP = 0 r = 0 StockP =
FPUS = 0.0774 REC = 240
IN3oIIS = 0.0212
NITS _ 15 IRRBT = 0.031-4
INS = 55
03/21/98 308 1:821-049.180
09:06
MODIFIED NORSETHIEF CMYON HYDROELECTRIC ONLY,
NO N i I MATER SALES
100 t EQUITY
O% BONDS
1 Ot Bw
0.08
2450 ONM COSTS $LOOK in rr 3 (2 yrs after construction),
0 inflated 81.04/rear.
CALOtsJ+?DO 'R%vwft0c CH"Gs
TOTiN (11) lOi3 Ow PHASE 1: $432 k
36102 366102 )
10
INTERNAL RATE OF RETURN = 3,2M Ie
POIN:R REVENUE MA1T0t SALES

PROJECT PRESENT PRINCIPAL POO i PRESENT
COST FUTURE VALUE INTEREST NON-FINN PEAT( TOTAL MUNICIPAL INDUSTRIAL MATER MATER VALUE
CURRENT PROJECT PROJECT 0 N i R 0 N i R FIRM POW POO POWER POWER MATER MATER SALES SALES PRE-TAX PRE-TAX
DOLLARS COST EQUITY COSTS COSTS REVENUE REVENUE REVENUE REVENUE SALES SALES REVENUE REVENUE CASH FLOW CASH FLOW
YR (MOO) (11000) (Slow) WOOD) ($1000) (81000) ($1000) ($1000) ($1000) (AF) (AF) ($1000) ($1000) ($1000) ($1000)
O C D F K L N 0 P Q R S T U V W X
1 23616 23816 23816 0 0 0 0 0 0 0 0
2 0 0 0 0 0 0 0 0 0 0
3 0 0 100 100 1372 0 0 1372 0 0 0 1372 1172 1195
4 0 0 112 112 1427 0 0 1427 0 0 0 1427 1315 1196
5 0 0 117 117 1484 0 0 1484 0 0 0 1484 1367 1206
6 0 0 122 122 1543 0 0 1543 0 0 0 1543 1422 1215
7 0 0 127 127 1605 0 0 1605 0 0 0 1605 1479 1224
8 0 0 132 132 1669 0 0 1669 0 0 0 1669 1538 1234
9 0 0 137 137 1736 0 0 1736 0 0 0 1736 1599 1244
10 20354 28970 12186 757 757 1806 0 0 1806 0 0 0 1806 1048 79C
11 0 0 787 787 1878 0 0 1878 0 0 0 1878 1090 796
12 0 0 819 819 1953 0 0 1953 0 0 0 1953 1134 802
13 0 0 852 852 2031 0 0 2031 0 0 0 2031 1179 809
14 0 0 886 886 2112 0 0 2112 0 0 0 1112 1226 815
15 0 0 921 921 2197 0 0 2197 0 0 0 2197 1276 821
16 0 0 958 958 2285 0 0 2285 0 0 0 2185 1327 818
17 0 0 996 996 2376 0 0 2376 0 0 0 2376 1380 $34
18 0 0 1036 1036 2471 0 0 2471 0 0 0 2471 1435 841
19 0 0 1078 1078 2570 0 0 2570 0 0 0 2570 1492 847
20 0 0 1121 UZ1 2673 0 0 2673 0 0 0 2673 1552 854
21 0 0 1166 1166 2780 0 0 2780 0 0 0 1780 1614 861
22 0 0 1212 1212 2891 0 0 2891 0 0 0 2891 1679 867
23 0 0 1261 1261 3006 0 0 3006 0 0 0 3006 1746 874
24 0 0 1311 1311 3127 0 0 3127 0 0 0 3127 1815 881
25 0 0 1364 1364 3252 0 0 3252 0 0 0 3252 1888 888
26 0 0 1418 1418 3382 O 0 3382 8 0 0 3382 1964 895
27 0 0 1475 1475 3517 0 0 3517 0 0 0 3517 2042 902
28 0 0 1534 1534 3658 0 0 3658 0 0 0 3658 2124 909
29 0 0 1595 1595 3804 0 0 3804 0 0 0 3804 1109 916
30 0 0 1659 1659 3956 0 0 3956 0 0 0 3956 2297 922
31 0 0 1725 1725 4115 0 0 4115 0 0 0 4115 2389 930
32 0 0 1795 1795 4279 0 0 4279 0 0 0 4279 2485 937
33 0 0 1866 1866 4450 0 0 4450 0 0 0 4450 294 945
34 0 0 1941 1941 4628 0 0 4628 0 0 0 4628 2687 952
35 0 0 2019 2019 4813 0 O 4813 0 0 0 4813 2795 %8
36 0 0 2099 2099 5006 0 0 5006 0 0 0 5006 2907 %7
37 0 0 2183 2183 5206 0 0 5206 0 0 0 5206 3013 975
38 0 0 2271 2271 5414 0 0 5414 0 0 0 5414 3144 982
39 0 0 2361 2361 5631 0 0 5631 0 0 0 5631 3270 990
40 0 0 2456 2456 5856 0 0 5856 0 0 0 5856 3400 998
TOTAL
T°}a I

Col • D
---
C' ) w TOTAL
36102 36102
,A7g?. -7 x190