|
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> Table 43. --Payout Analyses, Senate Resolution 148 r-.';
<br /> C~
<br /> lOO-year analysis 50-year analysis l~~
<br /> Separable Separable ~ 1
<br /> cost- Priority cost - Priority
<br /> Item remaining of Incrcment- remaining of Incre.ment-
<br /> benefit use e.1 cos.t, benefi t use al cost
<br /> method m=thod ".,thod ".,thod IOO.thod methO<1
<br /> Total project costs $61,820,000 $61,820,000 $61,820,000 $61,820,000 :\;61,820,000 $61,820,000
<br /> Repayable interest during construction 54,400 54.400 54,400 54,400 54,400 5",400
<br /> Total project investment bl,874,406 61, lJ74, 400 61,874,400 61,874,400 b1,lJ74,400 61,874,400
<br /> Less nonreimbursable allocations
<br /> Flood control 19,OHi,lOO 26,61J,hOO 11,088,000 18,518,200 22,015,600 11,083,000
<br /> National wildlife enhancement 882 ,000 1,211,;'00 496,700 856,000 1,005,200 496,700
<br /> Road re1ocation-PL 87-874 139,000 139,000 139,000 139,000 139,000 139,000
<br /> Local fish and wildlife enhancement: 3(271,&10 5(659,700 466,WO 3 392,800 4 605,900 466,400
<br /> One-hal~ separable costs 466,400) 466,400) (466,1'00) (466,400) (466,4001 (466,400)
<br /> Joint costs (2,805,200) (5,192,300) (0) (2,926,400) (4,139,500 (0)
<br />~ Recreation development
<br />I-' One-half separable costs 1.,2Tt',700 Jrn,700 1f2n,700 112n,7Oo 1rn,700 1,277,700
<br /> Initial development (707,700) 707,7001 707,700) 707,700) 707,700) F07,7OO1
<br /> Future facilities (570,000) 570,000 570,000 ) ( 570,000) 570,000) 570,000
<br /> Joi.nt costs 9,290.000 17 ,197 ,200 (0) 8 ,1\-2}j .t 300 11,922,400 (0)
<br /> Balance reimbursable 27,998,000 9,779,000 48,406,600 29,266,400 20,908,600 48,406,600
<br /> Reimbursable allocations
<br /> Financed or repaid with interest:
<br /> Local fish and wildlife enhancement: 491,300 491,300 491,300 491,300 491,300 491,300
<br /> One-half separable costs ( 466,400) (466,1,00) (466,400) (466,1,00) (466,400) (466,400)
<br /> Interest during construction (24,900) (24,900) (24,900) (24,900) (24,900) (24,900)
<br /> Recreation 1,307,300 1,307,300 1,307,300 1,307,300 1,307,300 1,307,300
<br /> One-half separable costs:
<br /> Initial developmen~ (707,f'oo) (707,800) f7OO(,800) F07,800) f707,800) f707,800)
<br /> Future facilities (570,000) (570,000 ) 570,000) 570,000) 570,(00) 570,(00)
<br /> Interest during construction (29,500) (29,500) (29,500) (29,500) (29,500) (29,500)
<br /> Repaid vi thout interest:
<br /> Irrigation 26,199,400 7,980,400 46,608,000 27,467 ,800 19,110,000 46,608 ,000
<br /> Total reimbursable 27,998,000 9,779,000 48,406,600 29,266,400 20,908,600 48,406,600
<br />
|