|
<br />")
<br />'Ill'
<br />~- ::0"
<br />
<br />Alternative Name
<br />
<br />1. Site No. 1
<br />
<br />2. Site No. 2 - Gravi~y
<br />Irrigation
<br />
<br />3. Site No. 2 - Sprinkler
<br />Irrigation
<br />
<br />4. Site No. 2.8
<br />
<br />5_ Site No. 3 - Small
<br />Acreage
<br />
<br />6. Site No. 3 - Large
<br />Acreage
<br />
<br />7. Site No.3 - Pump from
<br />Tunnel
<br />
<br />8. Site No. 3 - Pump from
<br />River
<br />
<br />9. SIte No. 3 - Power
<br />Generation
<br />
<br />10. Site N04 4
<br />
<br />11. Clayhorse Site
<br />
<br />,12. Logging Camp Site -
<br />Large Acreage
<br />
<br />13. Logging. Camp Site -
<br />Small Acreage
<br />
<br />14. Beaver Creek Site
<br />
<br />15. Maverick Draw Site -
<br />Pump to Canal
<br />
<br />16.
<br />17.
<br />18.
<br />
<br />~~~r~~kf~~;:r~l~e -
<br />Small Acreage
<br />Upgrade Existing System
<br />
<br />{.-
<br />,,',.~.~
<br />
<br />SAN H::CUEL PROJECT
<br />UC REGION, E&R CEN';ER. A..D HASHINGTON REVIEW
<br />
<br />NClVe\1ber 6. 1979
<br />
<br />Total~1
<br />Investment
<br />
<br />cp_s]'~____
<br />Annua 1
<br />O~~I.R. &
<br />eRSP nJ:.p-,-_C_o~J.
<br />
<br />BENEFITS
<br />
<br />Benefit to Cost
<br />Ratio
<br />D1 tee t Total
<br />
<br />Yes
<br />
<br />Recreation,
<br />Fish and Total Benefits
<br />~l~~--.---!'.f~~!il.~f~~~('_t Total
<br />
<br />Annua1'?"/
<br />
<br />Irrigation
<br />Direet Total
<br />
<br />170,943,000 368,200 6,160,000 1.251,000 1.800,000 1,700,000
<br />171,263,000 410,500 6,214,000 1,057,000 1.542,000.1,700,000
<br />
<br />164,340,000 328,000 5,896,000 1,251,000 1,800,000 1.700,000
<br />
<br />166,683,000 313,000 5,961,000 1,251.000 1,800,000 1,700,000
<br />
<br />105,020,000278.0003,836,000 893,0001,321,0001.700,000
<br />
<br />149,324,000 313,000 5,373,000 1.251,000 1,800,000 1,700,000
<br />
<br />183,396,000 276,500 6,509.000 1,251,000 I,800,OOO 1,700,000
<br />
<br />135,266.000 502,000 5,085,000 1,251,000 1.800,000 1.700.000
<br />
<br />153,158,000 471,000 5,661.000 1,251.000 1,SOO,000 1,700.000
<br />
<br />29J.000
<br />
<br />210,881,000 380,000 7,525,000 1,251,000 1,300.000 1,700.000
<br />
<br />122,486,000 562,000 4,712,000 1,251,000 1.800,000 1,700,000
<br />
<br />121,580.400 524,500 4,645,000 1,251.000 1.800.000 1,700,000
<br />
<br />90,749,000 413,000 3,488,000 893,000 1,321.000 1,700,000
<br />
<br />148,259,000 385,500 5,410,000 1,251,000 1.800.000 1,700,OOU
<br />
<br />139,632,000 403,000 5,134,000 1,251,000 1,800,000 1,700,000
<br />
<br />129,302,000
<br />93,831,000
<br />21,300,000
<br />
<br />373,O<;W
<br />280,500
<br />15,000
<br />
<br />4,754,000
<br />3,462,000
<br />737,000
<br />
<br />1,251,000
<br />893,000
<br />270,000
<br />
<br />1. 800,000
<br />1. 321.000
<br />427,000
<br />
<br />1.700,000
<br />1, 790,000
<br />::'0,000
<br />
<br />1/ Includes ~onstruction coat and interest during construction
<br />'1:./ Includes amortized investment at 3"% for lO~ years and illl&R
<br />1/ Will be given at meeting
<br />
<br />56.000
<br />
<br />56,000
<br />
<br />56,COO
<br />
<br />56,000
<br />
<br />56,000
<br />
<br />56.000
<br />
<br />56.000
<br />
<br />56.000
<br />
<br />56.000
<br />
<br />56,000
<br />
<br />36,000
<br />
<br />56,000
<br />
<br />56,000
<br />
<br />56.000
<br />
<br />sri. 000
<br />
<br />56,000
<br />56,000
<br />
<br />3,007.000 3,556,000 ,49:1.0 .58:1.0
<br />
<br />2,HIJ.000 3,298,000 .45:1.0 .53:1.0
<br />
<br />3.007.000 3,5%,000 .51:1.0 .60:1.0
<br />
<br />),007,000 3.556,000 .50:1.0 .60:l.0
<br />
<br />2.649,000 3,077,000 .69:1.0 .80:1.0
<br />
<br />3.007,ono 3,556,000 .56:1.0 .66:1.0
<br />
<br />1,007,000 J,556,JOO .46:1.0 .55:l.0
<br />
<br />3,007,000 3,556,100 .59:1.0 .70:1.0
<br />
<br />l,300.00(J 3,A49.'JOO .58:1.0 .68:1.0
<br />
<br />3,007,000 3,556, )00 .40:1.0 .47:1.0
<br />
<br />3,007,000 3,556,100 .64:1.0 .75:1.0
<br />
<br />'3.007.000 3,556,)00 .65:1.0 .77:1.0
<br />
<br />2,6!.9,00D 3.077, )00 .76:1.0 .88:1.0
<br />
<br />3,007,000 3,556.'100 .56:1.0 .66:1.0
<br />
<br />3,007,000 3.556.000 .59:1.0 .69:1.0
<br />
<br />3.007,000
<br />2,649,000
<br />290.000
<br />
<br />3.556,000
<br />3,077.'100
<br />447,000
<br />
<br />.63:1.0
<br />.66:1.0
<br />.40:1.0
<br />
<br />.75:1.0
<br />.89:10
<br />.61 :1.0
<br />
<br />Repayment
<br />
<br />^bilitv]/
<br />
<br />Yes
<br />
<br />Yes
<br />
<br />Yes
<br />
<br />Ye~
<br />
<br />Yes
<br />
<br />'ies
<br />
<br />No
<br />
<br />Yes
<br />
<br />Yes
<br />
<br />No
<br />
<br />No
<br />
<br />No
<br />
<br />Yes
<br />
<br />Yes
<br />
<br />Yes
<br />
<br />Yel'
<br />
<br />Yes
<br />
<br />n
<br />
<br />28:1
<br />
|