|
<br />TABLE 10. -- (Cont'd)
<br />
<br />- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
<br /> Item Subtotal Total
<br />Lngineering and Design $654,000
<br />Supervision and Administration 643,OOfl
<br /> Subtotal 15,672,000
<br />Plus non_Federal Share:
<br /> fish and Wildlife Facilities $491,000
<br /> Major Drainage 110,850
<br /> Subtotal 601,850
<br /> TOTAL r>:ON-FEDERAL FIRST COST 16,273,850
<br /> TOTAL fIRST COST 46,410,000
<br /> II;VESTKEN1'
<br />Fe<leral im.cst::-,ent:
<br /> Federal first cost 30,136,150
<br /> Interest during construction 1,301,460
<br /> Total Federal lnvestment 3l,437,6iO
<br />Non_Federal investment:
<br /> Non-Federal first cost 16,273,850
<br /> lntcrestduring construction 431,540
<br /> Total ~on-Federal Investment 16,705,390
<br /> TOTAL INVESntENT 48,143,000
<br /> A'INU,\LCHAllGES
<br />Federal annuai charges:
<br /> Interest 00 l"vestment (4_7/8\) 1,532,580
<br /> Amortitation of investment (4_7/8\ '0< 100 years) 13,200
<br /> Ol,croltion andm:.intenance ~,ni'lO
<br /> Total Federal ,\nnual Charges 1,548,780
<br />Non_Federal Anmml Charges:
<br /> Interest 00 lnvestment (4_7/8\) 814,390
<br /> .'\mortiution of investment (4-7(8\ '0< 100yenrs) 7,020
<br /> Operation and maintenance and major replacements 434,810
<br /> Total ~on~FeJeral Annual Charges , 7.~fi.220
<br /> TOTAL A~NUAI. CIIARGES 2,805,000
<br />
<br />I.23
<br />
<br />TABLE 11.
<br />
<br />Inte.est Char&cs Ourin& Constl~ction Pcriod _ Fountain Dam
<br />and ReserVOir preject and Arkansas River Channelization,
<br />Pueblo to Las Anir.las
<br />
<br />SUl:U1lary
<br />
<br />Item
<br />
<br />Interest
<br />during
<br />First Cost Construction
<br />
<br />Total
<br />Investment
<br />
<br />Fountain Dan and ReserVOir
<br />
<br />$32,401,000 $1,256,000
<br />
<br />$33,657,000
<br />
<br />Arkansas River Channelization:
<br />Pueblo County
<br />Crowley County
<br />
<br />16,418,855 590,040 17.008,89S
<br />4,721,820 178,740 4,900,560
<br />19,076,525 746,430 19,822,955
<br />4,676,000 217,790 4,893,790
<br />1.516,800 0 1,516,BOO
<br />46,410,000 1,733,000 4Il,143,000
<br />
<br />Otero County (Rural)
<br />
<br />Otero County (La Junta)
<br />
<br />Bcnt County
<br />
<br />TotalChannelizatioa
<br />
<br />Construction SchedUled Interest Illterest Interest during
<br />Year Amount Period (yrs.) Rate Construction
<br /> Fountain o~ and Reservoir Project
<br />'" $340,000 4 .04875 $66,300
<br />2nd 740,000 3 " 108,200
<br />3,d 3,168,000 2 " 308,800
<br />4<> 10,750,000 , " 524,000
<br />"h 10,205,000 >12 " 248,700
<br />6th 7,198,OOQ 0 0
<br />Total 32,401,000 1,256,000
<br />
<br />Arkansas River Channeli:ation, Pueblo to Las Ani~as
<br />
<br />,
<br />!
<br />
<br />Pueblo County:
<br />C.l,FOUlltnin
<br />'"
<br />20d
<br />3rd
<br />"h
<br />
<br />CreektoSt.
<br />85,800
<br />349,500
<br />1,590,000
<br />1,026,655
<br />
<br />Charles
<br />3
<br />2
<br />,
<br />o
<br />
<br />River
<br />
<br />.04875
<br />
<br />12,550
<br />34,080
<br />77,520
<br />o
<br />
<br />"
<br />
<br />"
<br />
<br />3,051,955
<br />
<br />124,:50
<br />
<br />1-24
<br />
|