Laserfiche WebLink
<br />II <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br />I <br /> <br /> TABLE 3 <br /> YELLOW JACKET PROJECT <br /> COMPARISON OF ANNUAL COSTS <br /> ( $1 , OOOs ) <br /> Alternatives <br /> Avery Sawmill Mountain Warner POlnt <br /> 1982 1990 1982 1990 1982 1990 <br />Annual Operating Cost <br />Pumping 911 1,686 750 1,388 1,036 1,917 <br />OM&R 197 365 175 324 329 609 <br />Total 1,108 2,051 925 1,712 1,365 2,526 <br />Annual Debt Service <br />CWCB Fundingl 5,382 8,990 9,632 16,102 6,444 10,740 <br />Revenue Bond2 15,375 25,643 27,486 45,881 18,453 30,708 <br />Annua 1 Interest <br />Reserve Fund3 1,845 3,077 3,298 5,506 2,214 3,685 <br />Annual Revenue <br />Hydropower 1,200 2,221 <br />Total Annual Cost <br />CWCB Funding 6,490 11,041 10,557 17,814 6,609 11 ,045 <br />Revenue Bond 14,638 24,616 25,113 42,088 16,404 27,328 <br /> <br />Five percent interest rate amortized over 40 years. <br />2 Twelve percent interest rate amortized over 30 years. <br />3 Revenue bond financing only (12 percent interest on one year of debt <br />service) . <br /> <br />ES-7 <br />