<br />6
<br />
<br />Fu""'"",
<br />Irrigation:
<br />Direct____
<br />~~~~e:;iD=6:~=~=ft~~=:::::::::::::::::::::::::::::::::::
<br />
<br />TotaL _
<br />~~h~~d~il~ii;~~~~~~~;~i~================================
<br />NationaL________
<br />Local____________=======================================
<br />
<br />Total_____________________________________________
<br />Recreation (adjusted for time and rate of development)_______====
<br />
<br />Annual benefit
<br />
<br />$1,394,000
<br />221,500
<br />16,000
<br />
<br />1, 631, 500
<br />961, 000
<br />
<br />51,000
<br />241, 700
<br />
<br />292, 700
<br />790,000
<br />
<br />Total net benefits___________hun______________________ 3,675,200
<br />Direct net benefits_____U__h__U_________________u____ 3,453,700
<br />The benefit-cost ratio, based on the foregoing, is 1.62 to 1 for total
<br />benefits llJld 1.52 to 1 for direct benefits only.
<br />The estimated costs of the Narrows Umt have been allocated as
<br />follows :
<br />
<br />Function
<br />
<br />Construction
<br />"".
<br />
<br />Total
<br />
<br />Interest
<br />during
<br />construction
<br />
<br />~~~~~&ri~e~~~~[=====::::::::::::::::::::::::~::::::::::::::
<br />Recre~~~~_~~ ~ ~ ~ ~~ ~~~ ~ ~ ~ ~~ ~~ ~= ~~ == =::=:: =~ ~~~~ :~==: ~ ~= ~~ ~~ ~= ~~ ~ ~ =
<br />
<br />Total._____________________________________
<br />
<br />$2,167,900
<br />1,580,000
<br />11,600
<br />54,700
<br />279,900
<br />824,500
<br />4,918,600
<br />
<br />$28,367,300
<br />20,59&,100
<br />150,600
<br />936,700
<br />4,017,900
<br />12,670,000
<br />66,738,600
<br />
<br />$26,199,400
<br />19,016,100
<br />139,000
<br />882,000
<br />3,738,000
<br />11,845,500
<br />61,820,000
<br />
<br />All of the constrnction costs allocated to irrigation ($26,199,400)
<br />would be reimbursable without interest within 50 years. Annual
<br />operation, maintenance, and replacement expenses allocated to irriga-
<br />tion are $22,400. All of these costs would be repaid from annual ad
<br />valorem tax revenues estimated at $17,000, annual service charges
<br />from Jeckson Lake Reservoir interests ($10,000), and a fixed annual
<br />obligation ($519,400) to return the irrigation costs within 50 years.
<br />The contractual arrangements may include .provision for variable
<br />annuli! repayment reflecting both economic and overall water supply
<br />condItIOns.
<br />As provided in the Federal Water Project Recreation Act, a non-
<br />Federal public body would be responsible for the repayment with
<br />interest of $491,300, which represents one-half of separable costs al-
<br />located to fish and wildlife enhllJlcement, and includes $24,900 interest
<br />during construction, and would bear all of the separable annual opera-
<br />tion and maintenllJlce costs estimated at $20,100. Reimburaable costs
<br />allocated to recreation for which it would be responsible total $1,-
<br />307,300, which includes $29,500 interest during construction. Separa-
<br />ble .operation and maintenance costs are estimated at $144,200. We
<br />antICIpate the State of Colorado will indicate in writing its intent to
<br />agree, as required by the act, to bear these costs and to administer
<br />the land and water areas for recreation and fish and wildlife enhance-
<br />ment. Such an agreement would be a prerequisite to commencement
<br />of construction of the unit.
<br />
<br />"
<br />
<br />.
<br />
<br />7
<br />
<br />The remaining costs allocated to fish and wildlife enhancement
<br />($4,153,600), recreation ($10,567,700), flood control ($19,016,100),
<br />and the Federal share of road relocatwn costs for highway improve-
<br />men~ ($139,000) total $33,876,400 and would be nonreimbursable as
<br />prOVIded by law. Nonreimbursable annual operation maintenance and
<br />repla!,ement costs total $29,800, wbich was allo~ated to fish' llJld
<br />wildlIfe enhancement ($11,200), recreation ($9 500) and fiood control
<br />($9,100). ' ,
<br />. As pr~viou~y indicated, subsequent to the completion of the re-
<br />gwnal director s report, the FWPCA conducted further studies of the
<br />wa~r quality control aspects of the unit. Those studies indicate that
<br />~8J.ntenance of the req~ed minimum flow of 25 cubic feet per second
<br />m the South. Platte R,ver below the proposed Narrows Dam to its
<br />confluence Wlth the North Platte River would provide additional
<br />annua~ b~nefits of $85,200, and $135,000 to the recreation and fish
<br />and wildlif~ enhancement functions, respectively, rather than to the
<br />water quaJity control. function as proposed in" the regional director's
<br />rep?rt. W,th Secre~arIal approval an~ adoption of the Department's
<br />policy on ~ost sharmg for water qUalIty control came the thesis that
<br />wat",: quality control ~as not a function in itself. The ouly reason for
<br />cleamng up a stream IS to make the water usable for other project
<br />P,:,,"P?ses. The accrual of these benefits to the recreation and fish and
<br />wildlife enhancement functions is predicated on the assumption that a
<br />waste control program consistent. with the recommendations of
<br />FWPCA's enforcement studies would be carried out and that suffi-
<br />cient access and picnic facilities would be provided along the river for
<br />those two functions.
<br />At the present ti.J;ne, however, Colorado law does not recognize the
<br />purposes of recreatIon and fish and wildlife as beneficial uses of its
<br />water resources an.d thus protection of a base flow for those purposes
<br />would not be prOVided as the flow might be diverl<ld by valid holders
<br />o.f natural flow. water. right permits. Realization of the above addi-
<br />tIOnal be~efits IS contIngent upon the maintenance of the base flow
<br />o.f 25 cubl~ ~eet per ~econd and the acquistion of land and installa-
<br />tIOn of facIlities speCifically for the purposes. of recreation and fish
<br />and wildlife. Therefore, the State of Colorado would need to take
<br />such actions as are necessary to assure protection of this base flow and
<br />would need to agree to administer and to share in the costs of the
<br />recreation and fish and wildlife enhancement facilities.
<br />. Assuming such actions would be taken by the State and the addi-
<br />twnal !and and recre.ation faciliti~ would be provided as features of
<br />the umt, the econOllilC and finanCIal aspects of the unit were reevalu-
<br />a.ted to reflect the resultant changes in the construction costs, alloca-
<br />tion of ~osts, benefits, !lld repayment requirements as a result of
<br />formulatmg the alternatIve plan of development. This reevaluation is
<br />presented in th.e follo:wing parajp'aphs.
<br />. In reevaluatmg this alternatIve plllJl of development for the unit
<br />It h,,;, been assumed that an additional 3,000 acres of land would be
<br />acqwred and access to the river would be provided for fishing at an
<br />estnnate<! cost of $400,000 and 60 picnic areas would be developed at
<br />an estimated cost of $300,000. It was also assumed that the necessary
<br />actions wo~d be taken to assure protection of the base flow and there-
<br />fore th~ rrngators would forgo diversion of this water. Additional
<br />reserVOIr releases for irrigation would be required to replace the water
<br />
|