<br />. . .
<br /> ....
<br /> 0.1
<br />Table 38.--50-year cost allocation, -I
<br />separable-cast-remaining benefits method, t ,-J
<br /> Senate Resolution 148
<br /> ($1.000)
<br />Item Total Irrigation Flood Road Recreation Fish & Wildlife Enhancement
<br /> Cant ra 1 Rp.lop-at.irm T,()~.q 1 National Total
<br />Capitalized benefits @ 3-1/8% 90,045.6 40,999.7 24,150.0 150.3 17,390.0 6,074,0 1,281. 6 7,355.6
<br />Alternative costs 110,301.8 51,914.7 58,387.1
<br />Justifiable investment 90,045.6 40,999.7 24,150.0 150.3 17,390.0 6,074.0 1,281.6 7,355.6
<br />Separable costs 22,620.1 4,709.6 10,990.0 150.3 4,197.1 1,695.5 877.6 2,573,1
<br />Project costs 18,333.0 4,312.0 10,094.0 139.0 2,005.5 1,138.9 643.6 1,782.5
<br />Interest during construction 1,439.9 397.6 896.0 11.3 48.0 51.5 35.5 87.0
<br />Capitalized OM&R 2,847.2 2,143.6 505.1 198.5 703.6
<br />""' 67,425.5 36,290.1 13,160.0 4,378.5 404.0 4,782.5
<br />0: Remaining benefits 13,192.9
<br />Percent distribution 100.0 53.82 19.52 19.57 6.49 0.60 7.09
<br />Remaining joint costs 47,499.0 25,564.0 9,271.8 9,295.5 3,082.7 285.0 3,367.7
<br />Project costs 42,907.0 23,092.6 8,375.4 8,396.9 2,784.7 257.4 3,042.1
<br />Interest during construction 3,478.7 1,872.2 679.1 680.7 225.8 20.9 246,7
<br />Capitalized OM&R 1,113.3 599.2 217.3 217.9 72.2 6.7 78.9
<br />Total allocation 70,119.1 30,273.6 20,261. 8 150.3 13,492.6 4,778.2 1,162.6 5,940.8
<br />Project costs 61,240.0 27,404.6 18,469.4 139.0 10,402.4 3,923.6 901. 0 4,824.6
<br />Interest during construction 4,918.6 2,269.8 1,575.1 11. 3 728.7 277.3 56.4 333.7
<br />Capitalized OM&R 3,960.5 599.2 217.3 2,361.5 577-3 205.2 782.5
<br />Allocated annual OM&R 157.6 23.8 8.6 . 94.0 23.0 8.2 31.2
<br />Allocation of undiscounted
<br />project costs 61,820.0 27,404.6 18,469.4 139.0 10,982.4 3,923.6 901. 0 4,824.6
<br />
|