Laserfiche WebLink
<br />35.4 <br /> <br />.h7.6 <br /> <br />83 <br /> <br /> <br />".,", ,. ." <br />f ' . . <br />~)'U'~:i ,;,i. <br /> <br />',-- <br /> <br />SUHMARY SHEETS (Continued) <br /> <br />Bluestone Project <br /> <br />BENEFIT-COST ANALYSIS (lOO-year period at 2 1/2 percent) <br />-~ <br /> <br />Average annual <br />benefi ts <br />Irrigation <br />Direet <br />Indirect <br />Publi. c <br />Total <br />Power <br /> <br />$341,000 <br />268,000 <br />5t,OOO <br />66 ,000 <br />208,000 <br />872,000 <br /> <br />Average annual <br />equivalent costs <br />Project investment $330,000 <br />Operation and main- <br />tenance <br />Share of Colorado <br />Eiver Storage <br />project costs <br /> <br />83,000 <br /> <br />26.800 <br />440,200 <br /> <br />Benefit-cost ratio 1.98:1 <br /> <br />COST ALLOcA'rIONS AND REPAYMENT (Unit--$l,OOO) <br /> <br />Irrigation <br /> <br />Power <br /> <br />Total <br /> <br />'-- <br /> <br />Alloca.tions <br />PrOj ect cost s <br />Construction costs <br />Interest during construction <br />Total 6,171.5 <br />Annual operation and <br />maintenance costs <br />Repaymen.t;!/ <br />Proj ect costs <br />Irrigators <br />Ad valorem taxes <br />Upper Colorado River <br />Basin Fund <br />Project power users <br /> <br />Total <br />Annual operation and <br />maintena.nce costs 35.JI 4'7.6 <br />].! ReDayment period of 50 years follo1dng development <br />periods. - <br />2/ Repaid with interest at 2 3/4 percent. Interest pay- <br />ment O"ver the 50-year payout periOdwouid amount to $4,545,000. <br />Surplus power revenues of $422,000 'TOuld also accumulate in <br />50-year payout period. <br /> <br />6,171.5 <br /> <br />5,487 <br />206 <br />5.693 <br /> <br />11,658.5 <br />206 <br />11,864.5 <br /> <br />1,570 <br />50 <br /> <br />1,570 <br />50 <br /> <br />4,551.5 <br /> <br />6,171.5 <br /> <br />2/5,693 <br />- 5,693 <br /> <br />4,551. 5 <br />5,693 <br />U,B6h.5 <br /> <br />83 <br /> <br />',-- <br /> <br />7 <br />