|
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> Table 31.--Cost allocation 0
<br /> ,...
<br /> 00
<br /> ( $1,000) c.;;;
<br /> Flood Road Fish & wildlife enhancement
<br />Item Total I rri ga ti on control relocation Recreation Local Na tional Total
<br />Capitalized benefits $1l2,336.3 $49,801. 7 $29,334.7 $150.3 $24,1l4.9 tr,377.9 $1,556.8 $6,934.7
<br />AJ._teTIlati~le costs no, TT9.8 52,153.1 58,626.1
<br />Justifiable investment 112, 336. 3 49,801. 7 29,334.7 150.3 24,1l4.9 7,3TI.9 1,556.8 8,934.7
<br />Separable costs 23,555.0 4,709.6 10,990.0 150-3 4,980.9 1,804.0 920.2 2,724.2
<br />Project costs 18,333.0 4,312.0 10,094.0 139.0 2,005.5 1,138.9 fA- 3.6 1,782.5
<br />Interest during con-
<br />struction 1,439.9 397.6 896.0 11.3 48.0 51.5 35.5 87.0
<br />Capitalized OM&R 3,782.1 2,927.4 613.6 241.1 854.7
<br />Remaining benefits 88,771.3 45,092.1 18,344.7 19,134.0 5,573.9 636.6 6,210.5
<br />Percentage distribution 100.0 50.79 20.66 21. 55 6.28 0.72 7.00
<br />Remaining joint costs 47,738.0 24,246.1 9,862.7 10,287.5 2,998.0 343.7 3,341. 7
<br />Project costs 42,907.0 21,792.5 8,864.6 9,246.4 2,694.6 308.9 3,003.5
<br />Interest during con-
<br />struction 3,478.7 1,766.8 718.7 749.7 218.5 25.0 243.5
<br />Ca~italized OM&R 1,352.3 686.8 219.4 291.4 84.9 9.8 94.1
<br />Total allocation 71,293.0 28,955.7 20,852.7 150.3 15,268.4 4,802.0 1,263.9 6,065.9
<br />Adjusted project costs 61,140.0 26,104.5 18,958.6 139.0 11,251.9 3,833.5 952.5 4,786.0
<br />Interest during con-
<br />struction 4,918.6 2,1fA-.4 1,614.7 11. 3 797.7 270.0 60.5 330.5
<br />Capitalized OM&R 5,134.4 686.8 279.4 3,218.8 698.5 250.9 949.4
<br />Discounted ap~ual OM&R 168.2 22.5 9.2 105.4 22.9 8.2 31.1
<br />Allocation of undis-
<br />counted cos ts
<br />Project costs 61,820.0 26,104.5 18,958.6 139.0 1l,831.9 3,833.5 952.5 4,786.0
<br />Ul tima te annual OM&R 216.5 22.5 9.2 153.7 22.9 8.2 31.1
<br />undiscounted
<br />
|