|
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> 1-"
<br /> 00
<br /> Table 39.--50-year cost allocation, priority of use method, .......1
<br /> Senate :....0
<br /> Resolution 148
<br /> ($1.000 )
<br /> Flood Road Recreation Fish & Wildlife Enhancement
<br /> Item Total Irrigation Control Relocation Local National Total
<br /> Benefits, capitalized@ 3-1/8'/0 90,045.6 40,999.7 24,150.0 150.3 17,390.0 6,074.0 1,281.6 7,355.6
<br /> Alternate costs 110,301.8 51,914.7 58,387.1
<br /> Project costs 99,824.0 46,925.0 52,899.0
<br /> Interest during construction 8,251.2 3,876.4 4,374.8
<br /> Capitalized OM&R 2,226.6 1,113.3 1,113.3
<br /> Justifiable expenditure 90,045.6 40,999.7 24,150.0 150.3 17,390.0 6,074.0 1,281. 6 7,355.6
<br />'f-' 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 />f-'
<br />0\ 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 n.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 /> Remaining justifiable expendi-
<br /> ture 67,425.5 36,290.1 13,160.0 13,192.9 4,378.5 404.0 4,782.5
<br /> Remaining joint costs 47,499.0 16,363.6 13,160.0 13,192.9 4,378.5 404.0 4,782.5
<br /> Project costs 42,907.0 14,781.6 11,887.8 11,917.5 3,955.2 364.9 4,320.1
<br /> Interest during construction 3,478.7 1,198.4 963.8 966.2 320.7 29.6 350.3
<br /> Capitalized OM&R 1,113.3 383.6 3o'l.4 309.2 102.6 9.5 112.1
<br /> Total allocated costs 70,119.1 21,073.2 24,150.0 150.3 17,390.0 6,074.0 1,281. 6 7,355.6
<br /> Project costs 61,240.0 19,093.6 21,981.8 139.0 13,923.0 5,094,1 1,oo'l.5 6,102.6
<br /> Interest during construction 4,918.6 1,596.0 1,859.8 11.3 1,014.2 372.2 65.1 437.3
<br /> Capitalized OM&R 3,960.5 383.6 3o'l.4 2,452.8 607.7 2o'l.0 815.7
<br /> Allocated annual OM&R 157.6 15.2 12.3 97.6 24.2 8.3 32.5
<br /> AlJocation of undiscowlted
<br /> project costs 61,820.0 19,093.6 21,981. 8 139.0 14,503.0 5,094.1 1,Oo'l.5 6,102.6
<br />
|