|
<br />*
<br />
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> ('..:.,
<br /> r-.
<br /> Tab le 38.--50-year cost allocation, separable-costs-rernaining benefits (1'.
<br /> method, Senate Resolution 148 \t-"..
<br /> ($1,000)
<br /> Flood Road Fish and wildlife enhancement
<br /> Item Total Irrigation control relocation Recreation Local National Total
<br /> Capitalized benefits @ 3-1/8% 90,0,5.9 40,999.7 24,150.0 150.6 17,390.0 6,074.0 1,281.6 7,355.6
<br /> Alternatl ve costs 109,613.4 51,570.5 58, (jj.2.9
<br /> Justifiable investment 90,(jj.5.9 40,999.7 24,150.0 150.6 17,390.0 6,074.0 1,281.6 7,355.6
<br /> Separable costs 22,140.3 4,672.1 10,937.1 150.6 4,176.3 1,486.1 718.1 2,20,.2
<br />f-' Project costs 17,950.0 4,312.0 10,094.0 139.0 1,975.5 932.8 496.7 1,429.5
<br />f-'
<br />'" Interest during construction 1,343.1 360.1 843.J ll.6 57.2 48.2 22.9 71.1
<br /> Capitalized OM&R 2,847.2 2,143.6 505.1 198.5 ,03.6
<br /> Remaining benefits 67,905.6 36,327.6 13,212.9 13,213.7 4,587.9 563.5 5,151.4
<br /> Percent distribution 100.0 53.49 19.46 19.46 6.76 0.83 7.59
<br /> Joint costs 47,978.8 25,663.8 9,336., 9,336., 3,243.4 39B.2 3,641.6
<br /> Project costs 43,290.0 23,155.8 B,424.2 8,424.3 2,926.4 359.3 3,285.7
<br /> Interest during construction 3,575.5 1,912.5 695.8 695.8 241. 7 29.7 271.4
<br /> Capitalized OM&R 1,ll3.3 595.5 216.7 216.6 75.3 9.2 84.5
<br /> Total allocation 70,119.1 30,335.9 20,273.8 150.6 13,513.0 4,729.5 1,ll6-3 5,845.8
<br /> Project costs 61,240.0 27,467.8 18,518.2 139.0 10,399.8 3,859.2 856.0 4,715.2
<br /> Interest during construction 4,918.6 2,272.6 1,538.9 11.6 753.0 289.9 52.6 342.5
<br /> Capitalized OM&R 3,960.5 595.5 216.7 2,360.2 5Bo.4 2lf(., 788.1
<br /> Allocated annual OM&R 157.6 23.7 8.6 93.9 23.1 8.3 31.4
<br /> Allocation of undiscounted
<br /> project costs 61,820.0 27,467.8 18,518.2 139.0 10,979.8 3,859.2 856.0 4,715.2
<br />
|