|
<br />. Ir,3nSmOIJn~ain lliversion Altern.ative NIJmber 13
<br />Description: Union Park Water Supply Project
<br />
<br />Project W3ter Supply (acre-feet)
<br />Irrig.3tion
<br />Municipal & Industrial
<br />Recre.3tion
<br />Fish & Wildlife
<br />Power
<br />
<br />o
<br />60,000
<br />o
<br />o
<br />o
<br />
<br />Total GO,OOO
<br />
<br />Stream Depletion (acre-feet)
<br />
<br />60,000
<br />
<br />Proj,ect Power .and Energy RequireRlents
<br />Power (MW)
<br />Ener'3Y (MWH)
<br />
<br />60.0
<br />1&1,160
<br />
<br />Project Power ::lnd Ener~y Produced
<br />Power oao
<br />Energy (KWH)
<br />
<br />60.0
<br />84,600
<br />
<br />Features .and Cost (Jan 87 Prices)
<br />
<br />Union P.;Irk Ilam
<br />Union Park Inlet/Outlet Structure
<br />Union P.uk Int.3ke Ch:3nnel
<br />Taylor Park Inlet/Outlet structure
<br />Taylor Park to Union Park Conveyance System
<br />Power/Pump Plant Structures and Improvements
<br />Pump/Turbine .and Motor/Generator
<br />Accessory Electric.al and Misc. Equipment
<br />Access Tunnels and Cableway
<br />Union Park Tunnel
<br />South Cottonwood Creek Pipeline
<br />Arkansas Valley Siphon
<br />Sevenmile Creek Pipeline
<br />Trout Creek Pass Tunnel
<br />Salt Creek Drop StructurelGreek Stabalization
<br />Transmission Line
<br />
<br />-----Subtotai---------------------------------
<br />Unlisted Items (207.)
<br />Sublet,,1l
<br />Engineerin, Canst. Admin., and Legal (25%)
<br />Total Construction Cost
<br />Interest during construction n = years
<br />
<br />Tot31 investment
<br />
<br />Annual ~quivalent Cost
<br />Amortized investment (8 7/8%, 50 yrl
<br />OMiR
<br />Replacement Storage @ Blue Hesa
<br />Annual Power and Energy Costs
<br />Ann1J.31 Power and Erlergy Revenues
<br />
<br />Total Annual Cost
<br />
<br />~nnuJI Cost per af (~/af)
<br />
<br /> 0.9 O.B 0.7 O.G 0.5
<br /> Cost wI Cost wi Cost 'wi Cost wi Cost wI
<br /> Cost 90r. Tunnel 807. Tunnel 701. 'Tunne 1 GOl IIJnne1 50% rlJMe 1
<br /> (xlOOOl (xl000) (x1000) (dOOO) (:dOOO) (xIOOO)
<br /> -------- ------------------------------------------------------------
<br /> 32,428 32,428 32,428 32,428 32,428 32,428
<br /> 4,000 4,000 4,000 4,000 4,000 4,000
<br /> 1,038 1,03B 1,038 1,038 1,038 1,038
<br /> 3,000 3,000 3,000 3,000 3,000 3,000
<br />L=11,400 26,452 26,452 26,452 26,452 26,452 26,452
<br /> 5,000 5,000 5,000 5,000 5,000 5,000
<br /> 9,900 9,900 9,900 9,900 9,900 9,900
<br /> 2,B40 2,840 2,840 2,840 2,840 2,B40
<br /> 7,073 G,3G6 5,058 4,951 4,244 3,537
<br /> 212,8E10 191,592 170,304 149,,016 127,728 106,440
<br /> 8,525 8,525 8,525 8,525 8,525 8,525
<br /> 227,612 2;;!7,612' 227,612 227,612 227,612 227,612
<br /> 2,150 2,150 2,150 2,150 2,150 2,150
<br /> 66,894 60,205 53,515 46,B26 40,13G 33,447
<br /> 3,lJeO 3,G80 3,&80 3,680 3,680 3,680
<br /> 3,409 3,409 3,409 3,409 3,409 3,409.
<br /> -------- -------- -----559,512 -------- -------- --------
<br /> 616,8Bl 588,1% 530,827 502,142 473,458
<br /> 123,3'lG 117,639 111,902 .10G,IG5 100,428 94,692
<br /> 740,257 705,836 671,414 63G,992 602,571' 568,149
<br /> 185,064 176,459 167,853 159,248 150,643 142,037
<br /> 925,322 882,294 839,267 796,240 753,213 710,186
<br /> 121,448 115,801 110,154 104,507 98,B59 93,212
<br />
<br />Cap.3ci Ly I Size
<br />
<br />900,000 .3f
<br />D~1,OOO-1,450 cfs
<br />0=1,000-1,450 cfs
<br />Q=1,OOO-I,4~O cfs
<br />Q=I,000-1,450 cfs, d=8.6-11',
<br />1 EA.
<br />1 EA. 60MW, O=1,000-I,4jO cfs
<br />LS.
<br />d=II', L=5,700'
<br />0=500 cis, d=ll', L=75,400'
<br />0=500 cfs, d=B', L=lS,500'
<br />0-=500 cfs, d:.:8', L=64,300'
<br />g=500 cfs, d=8', L=4,300'
<br />Q=500 cis, d=11', L=29,900'
<br />g=500 cfs, L=23,OOO'
<br />69 ~V, L=150,OOO'
<br />
<br />3
<br />
<br />.
<br />
<br />.
<br />
<br />J
<br />
<br />..J
<br />
<br />Similar to project
<br />now known as
<br />CCP Phase 1
<br />
<br />..J
<br />
<br />I..)
<br />
<br />.
<br />
<br />.
<br />
<br />..J
<br />
<br />..J
<br />
<br />.J
<br />
<br />..J
<br />
<br />.J
<br />
<br /><.J
<br />
<br />C)
<br />
<br />.
<br />
<br />..)
<br />
<br />..)
<br />
<br />..)
<br />
<br />..J
<br />
<br />i~04G~770 -------- -----949,421 -------- -----852,073 --------
<br />998,096 900.,747 803,398
<br />94,241 89,859 85,476 81,094 76,712 72,330
<br />4,694 4,476 4,258 4,040 3,821 3,603
<br />3,000 3,000 3,000 3,000 3,000 3,000
<br />11 ,GGB 11,6GB 11,668 11,6GB I1,GGB 11,6GB
<br />8,644 8,644 8,644 8,644 8,644 8,644
<br />-------- -------- ------95,758 -------- ------86,557 --------
<br />104,959 100,359 91,15B B],957
<br />875 836 798 760 721 683
<br />
<br />J
<br />
<br />.
<br />
<br />o
<br />
<br />.
<br />
|