|
<br />-------------------
<br />
<br />FEATURES
<br />
<br />Total storage
<br />Surface Area
<br />Dam Height
<br />Dam Volume
<br />
<br />COST ESTIMATE ($lOOO's)
<br />
<br />Mobilization, Land, and Access
<br />Dam, Spillway and Outlet Works
<br />Relocations
<br />Miscellaneous Items (lO%)
<br />
<br />Subtotal Direct Cost
<br />rn Contingencies (25%)
<br />I
<br />""
<br />
<br />Total Direct Cost
<br />Engr., Legal, & Admin. (15%)
<br />
<br />Total Construction Cost
<br />Interest During Construe (8%, 3yrs)
<br />
<br />Total Capital Cost
<br />Debt Servo Rsrv.(l yr. debt serv)
<br />Financing Expenses (3%)
<br />
<br />Total Investment Cost
<br />
<br />Annual Debt Service (8%, 30yrs)
<br />Annual O&M Cost
<br />
<br />Total Annual Cost
<br />
<br /> Table 5.3
<br />SUIIlJIIary of Potential Storage Reservoirs
<br />Los pinos Paul ine Castleton Elko sarqents 13
<br />--------- --------- --------- --------- ---------
<br />l2,OOO af lO,OOO af 20,000 af 30,000 af 25,000 at
<br />300 ac 206 ac 286 ac 540 ac 474 ac
<br />119 ft l89 tt 199 ft 121 ft l43 tt
<br />24l,OOO cy 640,000 cy 599,000 cy 492,000 cy 771,000 cy
<br />
<br />755 958 1,917 l,357 1,342
<br />6,250 lO,987 11,300 9,268 11,635
<br />980 385 0 3,600 3,425
<br />799 1;233 l,322 l,423 1,640
<br />-------- -------- -------- -------- --------
<br />8,784 13,563 14,539 15,648 18,042
<br />2,l96 3,391 3,635 3,9l2 4,511
<br />-------- -------- -------- -------- --------
<br />10,980 l6,954 18,l74 19,560 22,553
<br />1,647 2,543 2,726 2,934 3,383
<br />-------- -------- -------- -------- --------
<br />12,627 19,497 20,900 22,494 25,936
<br />l,573 2,429 2,603 2,802 3,231
<br />-------- -------- -------- -------- --------
<br />14,200 21,926 23,503 25,296 29,167
<br />l,430 2,208 2,367 2,547 2,937
<br />469 724 776 835 963
<br />-------- -------- -------- -------- --------
<br />16,099 24,858 26,646 28,678 33,067
<br />l,430 2,208 2,367 2,547 2,937
<br />49 46 59 68 63
<br />-------- -------- -------- -------- --------
<br />l,479 2,254 2,426 2,6l5 3,000
<br />
|