|
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> Table 39.--50-year cost allocation, priority of use roothod, Senate
<br /> Resolution 148 f\.:.
<br /> 0
<br /> ($1,000) f,Y.'J
<br /> Fish & wildlife enhancemen~ - .
<br /> Flood Road
<br /> Item Total Irrigation control relocation Re cree t ion Local National Total
<br /> Capitalized benefits@ 3-1/E5f, 90,045.9 40,999.7 24,150.0 150.6 17,390.0 6,074.0 1,281.6 7,355.6
<br /> Alternate costs 109,613.4 51,570.5 58,042.9
<br /> Project costs 99,190.0 46,608.0 52,582.0
<br /> Interest during construction 8,196.8 3,849.2 4,347.6
<br /> Capitalized OM&R 2-,226.6 1,113.3 1,113.3
<br /> Justifiable expenditure 90,045.9 40,999.7 24,150.0 150.6 17,390.0 6,074.0 1,281.6 7,355.6
<br />f-' Separable costs 22,140.3 4,672.1 10,937.1 150.6 4,17603 1,486.1 718.1 2,204.2
<br />f-' Project costs 17,950.0 4,312.0 10,094.0 1)'" .0 1,9,5.5 932.8 4.96., 1,4.29.5
<br />0\ Interest during construction 1,343.1 360.1 843.1 11.6 57.2 48.2 22.9 71.1
<br /> Capitalized ~~R 2,84,.2 2,14.3.6 505.1 198.5 703.6
<br /> Remaining justifiable expend i-
<br /> ture 67,905.6 36,327.6 13,212.9 13,213.7 4,587.9 563.5 5,151.4
<br /> Joint CDS ts 47,978.8 16,400.8 13,212 -9 13,213.7 4,587.9 563.5 5,151.4
<br /> Project costs 4.3,290.0 14,798.0 11,921.6 11,922.4 4,139.5 508.5 4,648.0
<br /> Interest during construction 3,575.5 1,222.2 984.7 984.7 341.9 42.0 383.9
<br /> Capitalized OM&R 1,113.3 380.6 306.6 306.6 106.5 13.0 119.5
<br /> Total allocated costs 70,119.1 21,072.9 24,150.0 150.6 17,390.0 6,074.0 1,281.6 7,355.6
<br /> Project costs 61,240.0 19,110.0 22,015.6 139.0 13,897.9 5,072.3 1,005.2 6,077.5
<br /> Interest during construction 4,918.6 1,582.3 1,827.8 11.6 1,041.9 390.1 64.9 455.0
<br /> Capitalized OM&R 3,960.5 380.6 306.6 2,450.2 611.6 211.5 823.1
<br /> Allocated annual OM&R 15T.6 15.2 12.2 9T .5 24.3 8.4 32.T
<br /> Allocation of undiscounted
<br /> project costs 61,820.0 19,110.0 22,015.6 139.0 14,417.9 5,072.3 1,005.2 6,017.5
<br />
|