Laserfiche WebLink
<br />\ .. I. 4 <br /> <br />O;}0825 <br /> <br />ALTERNATIVE B <br /> <br />Battle Creek to Jack Creek Collector with Lower Jack Creek Reservoir Site <br /> <br />Construction Costs <br /> <br />1) Collection System and Tunnel <br /> <br />$ 77,199,124 <br /> <br />2) Tunnel to Reservoir Pipeline <br /> <br />17,629,920 <br /> <br />3) Lower Jack Creek Reservoir <br /> <br />13,297,513 <br /> <br />4) Reservoir to North Platte River Pipeline <br /> <br />4,320,000 <br /> <br />5) EIS <br /> <br />500,000 <br /> <br />SUBTOTAL <br /> <br />$112,946,567 <br />$ 31,163,000 <br /> <br />6) Upper Savery Reservoir <br /> <br />TOTAL <br /> <br />$144,109,567 <br /> <br />Annual Costs <br /> <br />Annual Yield -- 30,000 acre-feet export, 22,450 acre-feet in-basin <br />Conveyance Loss 15% for 19,000 acre-feet <br />Financing at 8Yz% interest for 40 years <br /> <br />1) Annual Debt Servicel <br /> <br />Total Annual Cost <br /> <br />$ 9,982,217 <br /> 2,258,931 <br /> 751,666 <br />$ 12,992,814 <br /> $478.56 <br /> $ 1.47 <br /> <br />2) 0 & M (2%) <br /> <br />3) In-Basin Storage <br /> <br />Annual Cost per acre-foot (27,150) <br /> <br />Annual Cost per 1,000 gallons <br /> <br />Cost to Rawlins: <br /> a) Collector System, Tunnel, Reservoir, EIS <br /> b) Pipeline from Jack Creek to Sage Creek <br /> c) Pipeline from Sage Creek to Atlantic Rim <br /> Total <br /> <br />$ 27 ,156 ,639 <br />$ 3,088,800 <br /> <br />$ 6,411,407 <br /> <br />$ 36,656,846 <br /> <br />9 <br />