|
<br />*
<br />
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> t,'"}
<br /> Table 31.--Cost allocation C-'
<br /> CiJ
<br /> ($1,000)
<br /> Flood Road Fish & wildlife enhancement
<br /> Item Total Irrigation control relocation Ree reation local National Total
<br /> Capitalized benefits 112,336.6 49,80].7 29,334.7 150.6 24,D4.9 7,377.9 1,556.8 8,934.7
<br /> Altemati ve costs DO, 0,)1. 4 51,809.5 58,281.9
<br /> Justifiable investment 112,336.6 49,801.7 29,334.7 150.6 24,D4.9 7,377.9 1,556.8 8,934.7
<br /> Separable costs 23,075.2 4,672.1 10,937.1 150.6 4,960.1 1,594.6 760.7 2,355.3
<br /> Project costs 17,950.0 4,312.0 10,094.0 139.0 1,975.5 932.8 496.7 1,429.5
<br /> Interest during construction 1,343.1 360.1 843.1 D.6 57.2 48.2 22.9 71.1
<br /> Capitalized OM&R 3,782.1 2,927.4 613.6 241.1 854.7
<br /> Remaining benefits 89,261.4 45,129.6 18,397.6 19,154.8 5,783.3 796.1 6,579.4
<br />\D Percentage distribution 100.0 50.56 20.61 21.46 6.48 0.89 7.37
<br />co
<br /> Joint costs 48,217.8 24,378.9 9,93"(.7 10,347.5 3,124.6 429.1 3,553.7
<br /> Project costs 43,290.0 21,887.4 8,922.1 9,290.0 2,805.2 385.3 3,190.5
<br /> Interest during construction 3,575.5 1,807.8 736.9 767.3 231. 7 31.8 263.5
<br /> Capitalized OM&R 1,352.3 683.7 278.7 290.2 87.7 12.0 99.7
<br /> Total allocation 71,293.0 29,051.0 20,874.8 150.6 15,307.6 4,719.2 1,189.8 5,909.0
<br /> Adjusted project costs 61,240.0 26,199.4 19,016.1 139.0 U,265.5 3,738.0 882.0 4,620.0
<br /> Interest during construction 4,918.6 2,167.9 1,580. 0 D.6 824.5 279.9 54.7 334.6
<br /> Capitalized OM&R 5,134.4 E83.7 278.7 3,217.6 701. 3 253.1 954.4
<br /> Discounted annual OM&R 168.2 22.4 9.1 105.4 23.0 8.3 31.3
<br /> Allocation of undiscounted costs
<br /> Project costs 61,820.0 26,199.4 19,016.1 139.0 11,845.5 3,738.0 882.0 4,620.0
<br /> Ultimate annual OM&R undiscounted 216.5 22.4 9.1 153.7 23.0 8.3 31. 3
<br />
|