|
<br /> .... - ..-...'-~ _nr--. ~-_....
<br />)' IOO-yur period - 3.250 p.rcent (unit - tl,OOO)
<br /> .,. .
<br /> , .
<br /> Set.Hon S coata
<br /> Municipal
<br />~ and
<br /> Indu.trial Pl.h and Flood Cultural' IUghvay
<br /> Helll Water In 19-.tlon Wildlife Control Suhtoul Pover Resource. Improvement Toul
<br />COat to be aUocated 66,101 74,958
<br />Project construction coat 58.162 64.568
<br />IntereRt during conltruction 6,851 1.321
<br />Operfttion. maintenance, and
<br />replace_eot coata
<br />Present worth 1,682 3.069
<br />Annual value 57 104
<br />Bene f its
<br />Present \lorth 69,413 21,013 1,062 2,125 93,613 93.67]
<br />Annuml V'nlu~ 2,354 712 36 12 3,174 3, L14
<br />Alternative sinale-purpose coat 42.,420 40.136 5,000 ~,OOO 95,232 493 2.181 95.232
<br />Con9truction COlt 39,000 37,000 5,000 5,000 88.674 493 2,181 88,614
<br />Interest durIng construc:tioD 2.535 2,400 4.93.5 4.9lS
<br />Operntion. maintenance, and
<br />rel'lacc91ent coata
<br />Present ....orth 805 738 1.62) 1,62)
<br />Annual value 30 25 '5 55
<br />Just if 1.1blc expenditure 42.420 21.013 1,062 2,155 b9 ,294 '93 2, )81 69,29~
<br />Serarebl\! CtJ!lt 15.H4 16.)83 951 31,21.1 1,201 493 2.Ull l..l.. ;4'Z9
<br />Con~truction cost 13,669 16,.5l1 854 33,443 5.S25 443 1,960 38,968
<br />Interest during conltruction 1,545 1,866 97 3,179 354 50 221 4,133
<br />Opccation, maintenance, and "
<br />replacement ~o.ta
<br />Present ....orth 0 1.328 1.328
<br />Annual vnlue 0 4' "
<br />Remnlning justiCiable expenditure 27,206 2,630 III 2,125 J'2,072 l2 ,072
<br />Percent distribution 84.83 8.20 0.)5 6.62 100 100
<br />Remaining joint costl 25,007 2.411 103 1.952 29,479 1,050 3D, S29
<br />Construction coat 20,969 2,027 87 1,636 24,719 881 25.600
<br />Interest during construction 2,611 252 II 204 3,078 110 3.188
<br />Oreration, maintenance. and
<br />replacement c09te
<br />pccsent worth 1,421 138 6 III 1,6B2 59 1.71'd
<br />~nual value 48 5 4 57 2 59
<br /> ,
<br />Total allocations "0,221 20,800 1,054 1,952 66,701 8.257 493 2,181 14.958
<br />Con9tructIon COlt 3",638 18,544 941 1,636 58,162 6,"06 443 1,960 64,H8
<br />Intcrast during construction ".156 2,118 108 20' 6,851 464 50 221 l,nl
<br />O~eratlQn. mn1ntenance, and
<br />rcp\n'~I,mcnt COllt.
<br />Pce5ent ....orth ) ,427 138 6 111 1,682 1,361 J,Of,9
<br />Annual value 48 5 4 57 47 104
<br />Reimbursable capital cOlta
<br />Construction coat 3",63& 16,S4' 6,406 5,'9 .~BS
<br />Interest durinK conatruction II 7,267 811 8.078
<br />11 At 5.663 percent ,-(
<br />
|