|
<br /> Table 1 /9'I7D' :
<br /> Summary of Data on the Da11n9 Creek Project, Colorado
<br /> under Different Assumptions of Project Devdopment
<br /> DPF. Plan Dallas Reduced Dallas Div. 0:11) 8S Div.
<br /> 1976 without Divide Ridgwi1Y lncrement Increment for
<br />tine DPR Da!. Div. System '1,1/0 Dallas Plus Assigned Irrigation
<br /> ~". ltem Unit Plan System Increment Dlv. Svst. Rid.. Cap.. Only
<br /> (1) (2) (3) (4) (5) (6) (7) (Il)
<br /> 1) Reservoir C.'~acity
<br /> R1cgl.,'''Y Reservoir {active} Ac.Ft. 100,000 100tOOO 52,OPO 36,000
<br /> Ridb~ay Reservoir (recren. ) Ac.Ft. 25,000 25.000 25,000
<br /> Rid~~ay Rcs~rvoir (Tot"l) Ae.H. 125,000 125,000 77 I OpO 36.000
<br /> Dalla$ Divide Res. (active) Ac.Ft. 11,000 11,000 11,000 11,000
<br /> D~~l~~ Div1~e R~s. (Total) Ac.Ft. 17,600 17,600 17,600 Jl.,,~OJL_
<br /> 2) \';ater Slii'plv 52,100 38,680 13,420
<br /> Irri'.3.:.ion Ac.Ft. 19,100 10.480 10,480 8,620
<br /> log Hill :.Iesa Ac.ft. 7,230 7,230 7,230
<br /> Dallas-Ridg......ly-Pleasant Valley Ac. Ft. 1,390 1,390
<br /> Colona Ac.Ft. 180 180 180
<br /> t..co~~p~~re ~rea Ac.Ft. 10,300 10,300 10,300
<br /> 3) N&l '"ater Ac.Ft. 33.000 28.200 4,800
<br /> Lo,? Hill Hesa Ac.Ft. 4,500 4,500
<br /> r.irl~...:ay Ac.Ft. 300 300
<br /> r:"lcC':--:t'.,h~re Valley Ac..Ft. 28.200 28,200 28,200
<br />- , lrr~;ablE" Acres Ac. 25.350 18.750 18,750 6,600
<br /> to? HiH ~!p.sa Ac, 4,500 4.500 4.500
<br /> ~all~s-~icl&way-Pleasant Valley Ac. 2,100 2,100
<br /> Celona Ac. 750 750 750
<br /> [nc~~~ahr.re Area Ac. 18.000 18.000 18.000
<br />5) Cost {Sec. 5)
<br /> CC'~structicn Costs $1.000 78,371 47,500 30,871 40,500 36,871
<br /> Inter~st ~urir.g Construction $1.000 5,274 3,070 2,204 2,599 2,60B
<br /> O~.~~~ (<:.,.=:u~l) $1,000 177 33 144 33 144
<br />6) Costs (Sp.c. 8)
<br /> Construction Costs $1.000 11,679 9,656 2,023 9.656 2.023
<br /> Interest during Construction $1.000 682 576 106 576 106
<br /> O:1!.R (anr.ual) $1,000 346 283 63 283 63
<br />7) Cos:s Total $1.000
<br /> Construction Cost $1,000 90,050 57,156 32,894 50,156 38.894 27,150
<br /> Interest during Construction $1,000 5,956 3,646 2,310 3,175 2,714 2,200
<br /> C:~SR (annual) 81,000 523 316 207 316 207 ,l;,n
<br />8) Bendits $1,000
<br /> Irri.gation Direct $1,000 1,085 405 405 680 650
<br /> lrr:.ration Total 81,000 1.518 558 558 960 925
<br /> M.,.l ~3ter $1,000 4.479 2.942 2.942 1.537
<br /> Fish and Wildlife $1.000 44 25 25 19 13
<br /> Recreation $1,000 ' 762 603 603 159 32
<br /> Floc..l Control $1,000 41 41 41
<br /> 'ictal Ber.efits $1,000 6.844 4,169 4.169 2.675 970
<br />9) Be~p-fit/Co~t Analysis
<br /> Direct $1,000 1,71:1 1.72:1 1.93:1 1.47:1 .65
<br /> Tn;'!! Sl qnp 1.13" 1 .,q.:, 2 QQ:1 1 64:1 .en
<br />10) Municipal & Industrial $/A.F. $64 $65-$75 $58
<br /> water cost
<br />
<br />.
<br />
|