|
<br />TABLE 4-6
<br />
<br />SELECTED PLAN - AVERAGE ANNUAL COST ANALYSIS (IRRIGATORS' SHARE)
<br />
<br />,)
<br />" ~1
<br />;;'-~
<br />...
<br />
<br />Colorado River Basin SalinHy Control Project
<br />Big Sandy River Unit - Wyoming
<br />
<br />If"~
<br />
<br />"I
<br />~
<br />
<br />Project Component Cost
<br />
<br />Annual Cost at Various Interest
<br />
<br />6%
<br />.06344
<br />
<br />8 3/8%
<br />.08765
<br />
<br />Rates
<br />12%
<br />.12042
<br />
<br />q
<br />;'}
<br />",'.;I
<br />-
<br />
<br />Installation of Onfarm Irrigation Systems,
<br />Regulating Reservoirs, and
<br />Canal Wasteway Systems
<br />
<br />Total Estimated Annual Costs
<br />
<br />$ 225,300 $ 311,300 $ 427,700
<br /> 11,300 15,600 21,400
<br /> 145,800 201,500 276,800
<br /> 196,000 196,000 196,000
<br /> 104,900 104,900 104,900
<br /> 375,000 375,000 375,000
<br />$ 1,058,300 $1,204,300 $ 1,401,800
<br />
<br />u
<br />
<br />Voluntary Wildlife Replacement
<br />
<br />'1.'<'
<br />;>'1
<br />~.~
<br />
<br />Power Line Installation
<br />
<br />Annual Operating Cost
<br />Annual Maintenance Cost
<br />
<br />Annual Replacement Cost
<br />
<br />. ~-,
<br />
<br />~
<br />
<br />Estimated Annual
<br />Estimated Annual
<br />Estimated Annual
<br />Estimated Annual
<br />
<br />Increased Ag Production
<br />Total Net Return (Project)
<br />Return Per ($) Invested
<br />Return Per Acre
<br />
<br />$
<br />(+)$
<br />
<br />1,318,000
<br />260,500
<br />1,25:1.00
<br />16.54
<br />
<br />$1,318,000
<br />(+)$ 114,500
<br />1.10:1.00
<br />(+)$ 7.29
<br />
<br />$ 1,318,000
<br />(-)$ 83,000
<br />0.94:1.00
<br />(-)$ 5.29
<br />
<br />~i
<br />':":I
<br />
<br />_,OJ
<br />
<br />(+)$
<br />
<br />Price Index: 1986
<br />
<br />Co",
<br />
<br />:""
<br />
<br />~
<br />
<br />:~.
<br />
<br />-/ '-'~
<br />"'-'.:
<br />,
<br />'-,:
<br />
<br />.
<br />!;",)
<br />
<br />,
<br />
<br />I' 1 " i~ C)
<br />,,; \.} Iv~
<br />
<br />""
<br />
<br />4-10
<br />
<br />~~
<br />
|