|
<br /> 'YELLOW JACKET PROJECT
<br /> Summary of :alternative pI ans '
<br /> Unit--$l"OOO--5\%
<br /> Plan
<br /> Item Unit Feasibll itv l' 2 ~ -3 4 5 6
<br /> Water AF 101,580 ' 92 , 700 89,700 92,700 78 .100 92 ,700, 71 ,500
<br /> M&I- AF 71,500 71 ,500 71,500 71 ,500 55,000 71 ,500 71 ,500
<br /> Irrigation AF 30,,080 21,200' 18 ,-200 21,200 23,100 21,200
<br /> .Acres Ac. 14,190 11.040 8,896 11 ,040 11,320 11,040
<br /> Supplemental Ac. 3,690 3,140 2,872 3,140 3,690 3,140
<br /> Full 8 ervice Ac. 10 ,500 7.900 6,024 7,900 7,630 7,900
<br /> Costs $
<br /> Construction $ 54,756 49,805 45,693 48,825 53,678 65,3&1 28.758
<br /> IDC $ 5,869 5,398 4,947 5,290 5,823 7.104 3,089
<br /> OliMl $ 147,2 968.5 721. 5 760.5 122.2 550.0 798.8
<br /> Anfiual .equivalent cost ~ 3,599.8 4,135.7 3,633.6 3,867.6 3,449.9, 4,671.6 2,654.3
<br /> . .v.
<br /> Benefi ts $ 5,845.3 5,872.0 5,785.3 '5,872.0 4,688.5 5,872.0 4,852.0
<br /> .
<br /> Benefi t-cos t ratio 1.62:1 1.4: 1 1.6:1 1.5:1 1.3:1 1.3: 1 1.8:1
<br /> Ol-l&!l. allocation
<br /> 1':&1 pcr AF .86 11. 23 8.49 8.81 1.72 6.38 11.17
<br /> Irrigation per AF 1.33 4.76 3.60 3.74 .75 2.71
<br /> Irrig2tcrs' re.c0:!'!rr!.ended
<br />. '. W~ te~ ch~rge $ 3,15 3.15 3.15 3.15 3.15 3.15
<br />,
<br />'"'...~
<br />."",,,.
<br />I~,
<br />'~-
<br />-.
<br />. ~~)",
<br />'c~ .
<br />
<br />'- I
<br />
|