|
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br /> ~.
<br /> Table 40.--100-year cost allocation, priority of use method, Senate 0)
<br /> Resolution 148 --.7
<br /> ,.....:.",
<br /> ($1,000)
<br /> Item Total Irrigation Flood Road Rec at.o Fish & Wildlife Enhancement
<br /> Control Relocation re ~ n Local National Total
<br /> Benefits capitalized @ 3-1/8% 112,336.3 49,801.7 29,334.7 150.3 24,114.9 7,377.9 1,556.8 8,934.7
<br /> Alternate costs 110,779.8 52,153.7 58,626.1
<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 2,704.6 1,352.3 1,352.3
<br /> Justifiable expenditure 112,336.3 49,801.7 29,334.7 150.3 24,114.9 7,377.9 1,556.8 8,934.7
<br />f-' 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 />f-'
<br />--.l 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 3,782.1 2,927.4 613.6 241. 1 854.7
<br /> Remaining justifiable
<br /> expendi ture 88,781.3 45,092.1 18,344.7 19, 134 . 0 5,573.9 636.6 6,210.5
<br /> Remaining joint costs 47,738.0 4,048.8 18,344.7 19, 134 . 0 5,573.9 636.6 6,210.5
<br /> Project costs 42,907.0 3,639.1 16,488.3 17, 197. 6 5,009.8 572.2 5,582.0
<br /> Interest during construction 3,478.7 295.0 1,336.8 1,394.3 406.2 46.4 452.6
<br /> Capitalized OM&R 1,352.3 114.7 519.6 542.1 157.9 18.0 175.9
<br /> Total allocated costs 71,293.0 8,758.4 29,334.7 150.3 24,114.9 7,377.9 1,556.8 8,934.7
<br /> Project costs 61,240.0 7,951.1 26,582.3 139.0 19,203.1 6, 148. 7 1,215.8 7,364.5
<br /> Interest during construction 4,918.6 692.6 2,232.8 11. 3 1,442.3 457.7 81.9 539.6
<br /> Capitalized OM&R 5,134.4 114.7 519.6 3,469.5 771. 5 259.1 1,030.6
<br /> Allocated annual OM&R 168.2 3.8 17.0 113.6 25.3 8.5 33.8
<br /> Allocation of undiscoul1ted
<br /> project costs 61,820.0 7,951.1 26,582.3 139.0 19,783.1 6, 148.7 1,215.8 7,364.5
<br />
|