Laserfiche WebLink
<br />. <br /> <br />. <br /> <br />. <br /> <br />8~. . <br />O;:H <br /> <br />SU~~ffiRY SH:ETS (Continued) <br /> <br />Bluestone Project <br /> <br />~rEFIT-COST ANPLYSIS (lOa-year period at 2 1/2 percent) <br /> <br />Average annual <br />beneri ts <br />Irrigation <br />Direct <br />Indirect <br />Publi. c <br />Total <br />Power <br /> <br />$341,000 <br />268,000 <br />55.000 <br />664,000 <br />208.000 <br />872,000 <br /> <br />Benefit-cost ratio 1.98:1 <br /> <br />!,veraf!e annual <br />equivalent costs <br />Project investment $330,000 <br />Operation and main- <br />tenance <br />Share of Coloradc <br />Ri vt:;r Storage <br />project costs <br /> <br />COST ALLOCATIONS MID REPAY~ffiNT (Unit--$l,OOO) <br /> <br />Allocations <br />Project costs <br />Construction costs <br />Interest during construction <br />Total <br />Annual operation and <br />rr.aintenance costs <br />Repayment}) <br />Proj ect costs <br />_ __ _ n ____ _ Irrir,ators ____ __ _ _ _ _ _ __ <br />Ad valorem taxes <br />Upper Colorado River <br />Basin FtUld <br />Project power users <br /> <br />Total <br />A~~ual operation and <br />':laintenance costs 35.4 47.6 <br />l./ Reps:':!!lent period of 50 years following deve lopy:,ent <br />neriods. <br />- 2/ ReDaid ~ith inte~est at 2 3/4 percent. Interest pay- <br />ment over the 50-year payout periOd would amount to $4,545,000. <br />Surplus power revenues of $422.000 would also accumulate in <br />50-year payout period. <br /> <br />7 <br /> <br />Irrigation <br /> <br />Power <br /> <br />6,171. 5 <br /> <br />5,487 <br />206 <br />5,693 <br /> <br />6,171.5 <br /> <br />35.4 <br /> <br />"7.6 <br /> <br />1,570 <br />50 <br /> <br />4,551. 5 <br /> <br />?./5,693 <br />5,693 <br /> <br />6,171.5 <br /> <br />83,000 <br /> <br />26.800 <br />440,200 <br /> <br />Tot al <br /> <br />11,658.5 <br />206 <br />11,864.5 <br /> <br />83 <br /> <br />1,570 <br />50 <br /> <br />4,551.5 <br />5,693 <br />11,864.5 <br /> <br />83 <br />