|
<br />111 fO" if"," 0~)
<br />.' ; '-- ')
<br />
<br />FRYINGPAN-ARKANSAS PROJECT
<br />
<br />5
<br />
<br />TABLE L-Fryingpan-Arkan.a. proJect-Summary of benefit"co.t analysis
<br />
<br />.
<br />
<br />Item
<br />
<br />Amount
<br />
<br />Public investment:
<br />Estimated construction costs__ __n __ ____ _ _ __ n __ _ ___ _ _ __ _ _ _ __ _ _ _ __ _n_ n_ n__
<br />Interest during construction' 1_ _ _ _ _ __ _ _ _ _ _ _ _ _ _ _ _ __ n _ _ _ _ _ '. _ _ _ _ __ _ __ _ _ _ _ _ _ _ _ _ __
<br />
<br />TotaL _ _ _ _ __ _ _____ ______ __ __ ____ __ __ __ __ _ _ _ _ __ __ ___ _ __ _ _ ___ _ _ _ __ _ _ __ _ _ _ _ _ __
<br />Annual costs:
<br />Equivalent of public investment_____n_____________n___n__ ____________n__
<br />Oporation, maintenance, and replacement:
<br />Municipal wllter _ __ _ _ _ _ _ _ __ _ _ _ __ _ _ __ __ __ _ _ _ __ _ _ _ _ _ __ _ _ __ _ _ __ __ _ _ _ _ _ _ __ ___
<br />Irrigation_ _ _ _ __ __ __ _ ___ __ __ __ ____ __ __ ___ _ _ ___ ____ _ _ __ _ _ _ _ _ _ _ _ _ _ _ __ _ __ _ _ __
<br />Power _ _ _ _ _ _ __ _ _ __ _ _ ____ ___ _____ __ __ __ _ _ __ __ _ _ __ _ ___ _ _ __~M _ _ __._ _ __ _ ___ ___
<br />Regulation by upper Colorado storage project '___n__________________________
<br />
<br />~otal______________________________________________________________________
<br />Annual benefits:
<br />Municipal water _______n_n_____n__________ _n__________ _u__n____________
<br />Irrigation: 8
<br />])irect___________________________________________________________________
<br />Indirect__ _ _ _ _ _ __ __ _ _ _ __ __ __ _ _ ____ ______ ____ __ __ __ _ _ __ _ ___ _ _ _ _ _ _ _ _ _ __ _ ____
<br />
<br />$172,898,000
<br />6,594,000
<br />179, 492, 000
<br />
<br />4,902,000
<br />
<br />$412,000
<br />59, 000
<br />842, 000
<br />
<br />1,313,000
<br />163, 000
<br />6,378,000
<br />
<br />1,662,000
<br />
<br />1,598,000
<br />2,757,000
<br />
<br />4,355,000
<br />2,702,000
<br />598, 000
<br />141,000
<br />9,458,000
<br />
<br />Power 4_ __ ____ _ __ _______ __ __ __ __ _ _ _ __ _ ___ __ _ _ _ __ _____ _ _ ___ ___ _ _ _ _ _ _ _ __ _ ___ ___
<br />Flood control 3_ __~______________________________ __ _______ ____~__ _____________
<br />"'Sediment controL__ ____ __ ____ _ ____ _ _ __ __ __ _ _ _ _ _ _ __ _ ___ _ _ __ _"-____ __ _ _ __ _ _ ___ __
<br />
<br />Total._.._____.______________p___________p_________________________________
<br />Beneflt-cost ratio:
<br />Total benefits____ ___ _ _ _ _ ___ _ _ _ _ ___ _ _ ____ ____ __ _ ___ __ ___ _ _ ___ _ _ _ _ __ _ _ __ _ _ _ _ _ __
<br />Direct benefits___ _____ _ _ _ __ ____ ___ ______ __ _________ ____ _ _ ___ ___ _ __ _ _ __ _ _ ___ __
<br />
<br />,
<br />
<br />1.48:1.00
<br />1.05:1.00
<br />
<br />I Interest during construction computations appearing in report have been reanalyzed; realistic construc-
<br />tion periods were set up by features and made consistent with development periods.
<br />2 Annual cost of regulation provided by Upper Colorado River Storage Project at $2.35 per acre.foot.
<br />3 Adjusted to 215 a.gt;io']ltura.l price index' excludes interest and wages shown in report as direct benefits
<br />to others; indireot benefits retlect increa.sed marketing and processing' activities and increases in farm pur.
<br />.chases.
<br />4 Benefits refleot prospective value of power in area.
<br />S Adjusted to retlect projeoted prioos-, Engineering News-Record Index of 180 (1939-100).
<br />
<br />FRYINGPAN-ARKANSAS PROJECT
<br />TABLE lA.-Summary of benefit-co.t analysis by functions
<br />
<br />::ofF'
<br />
<br />Item Total Muniq.ipsl Irrigation Power Flood Fish and
<br /> project water control wildlife
<br />"Publio investment: $2,830,000
<br />Estimated construction costs____ $172, 898, 000 $32,654,000 $75,128,000 $41, 945, 000 $20,341,000
<br />Interest during construetioll____ 6, 594, 000 1,154,000 3,143,.000 1,330,000 849,000 118,000
<br />Total_________________________ 179,492, 000 33,808,000 78,271,000 43,275,000 21,190,000 2,948,000
<br />.Annual costs:
<br />Equivalent of pubUo invest-
<br />ment________"_______________~ 4,902,000 923,000 2, 138, 000 I, 182, 000 579,000 80,000
<br />Opera.tion, maintenance, and
<br />replacement_ _ _ _'_ _ n _ _ _ __ __ ___ 1,313,000 412,000 59,000 842,000 ----------- --~-------
<br />Regulation by upper Colorado
<br />storage project l__u_u_u_u__ 163,000 ----------- ----------- ----------- ----------- ---------.
<br />Total.. ....h'. ......__..__. 6, 378, 000 1,335,000 2,197,000 2,024,000 579, 000 80,000
<br />.Annual benefits:
<br />DirecL__ _ _ _ _ ~ _ _ _ _ u_ _ _ _ _ _ n_n __ '6,701,000 1, 662, 000 I, 598, 000 2,702,000 698, 000 ----------
<br />Indirect_ _ _ _ _ _____.___ ____ ______ 2,757,000 ----------- 2,757,000 --------~-- -~--------- ----------
<br />Total_ _~ _~ _ _ _~_ _ _ ~_ _______ _ ___ 9, 458. 000 I, 662, 000 4, 355, 000 2,702,000 598,000 ----------
<br />:Benefit-cost ratio:
<br />Total benefits__h_____h________ 1.48 1.24 1.98 1.33 1.03 ----------
<br />Direct benefitsu_~__n__________ 1. 05 1.24 ,73 1.33 1.03 ----------
<br />
<br />1 Not distributed to functions.
<br />.2 Includes $141,000 benefits from sediment control.
<br />
<br />
<br />'}';:,,':;-
<br />
<br />--
<br />, .~.'.' - ;>.~:.<'.,
<br />
<br />
<br />fJ:1'~'
<br />
<br />, ';;. ',.-. .A~-.X.."~_:.,'.'::,:,',;.'~.,:~-.<.}.
<br />" >.:.~;,--.y.
<br />. -. ~;, > . - :' : - '.: ". .'. . :"'~
<br />
<br />;:;."''- ;'>~".." ~!
<br />
<br />. ,..;...:.:.,C.::~~t.;ir;~;~
<br />'..." ,,,.~.;r;,;;;~":,~::..:.;,.,.,,:,:.;,.-~-;,:::..,:.:.:-'.'.~',.-"
<br />: <_'~~~,[:.::-_.:~.'~,~;.',.,.,~.t_.;.',.,~.,...-~:~.--'.,' .e.,:.\ _ ^
<br />- , ~,:'::::{ ,:::~}".~.
<br />( -,'.
<br />,. '/
<br />
<br />
<br />~:,
<br />
<br />".'
<br />
<br />'b
<br />
<br />"0'
<br />
<br />"
<br />
<br />
<br />:"".
<br />
<br />:,.. '..'
<br />",'. .,'
<br />" -
<br />
<br />:c\
<br />
<br />'-.,:;. i-,:":;:':;'::,,<',:',-","
<br />.-t:.::: :'<:~,',:-:Ii;;.;::,.:
<br />
<br />
|