|
<br />. co -~ ,,-.
<br />1 J~i.:
<br />
<br />.
<br />
<br />COST AliliOCATION
<br />
<br />Narrows Unit
<br />,Tanuary 1967
<br />
<br />Item
<br />
<br />Annual OM&R
<br />
<br />Capital costs
<br />
<br />Irrigation
<br />Flood control
<br />Recreation
<br />Fish and wildlife
<br />Road relocation P.L. 87-874
<br />Total
<br />
<br />$26,199,400
<br />19,0l6,lOO
<br />11,845,500
<br />4,620,000
<br />139,000
<br />$61,820,000
<br />
<br />$ 22,400
<br />9,100
<br />153,'700*
<br />31,300
<br />o
<br />$216,500
<br />
<br />REPAYMENT
<br />
<br />* Ultimate and undiscounted for time and rate of occurrence
<br />
<br />Total project cost
<br />Repayable interest during construction
<br />Total investment
<br />
<br />.
<br />
<br />Nonreimbursable allocations:
<br />Flood control
<br />Road relocation
<br />Recreation
<br />National wildlife enhancellEnt
<br />Local Fish-wildlife enhancement
<br />
<br />Reimbursable allocations:
<br />Irrigation:
<br />District ad valorem tax
<br />District water charges
<br />Service charge-Ft. Morgan Canal
<br />& Jackson Lake interests
<br />Total irrigation
<br />Recreation
<br />Fish-wildlife
<br />Total reimbursement
<br />
<br />.
<br />
<br />~
<br />E.I
<br />:J
<br />
<br />One-half of separable interest during construction adjusted to
<br />3.225 percent, for recreation and fish and wildlife.
<br />Revenue collected by district pursuant to contracts to be negotiated
<br />between the district and individual ditch companies.
<br />One-half of separable costs and associated interest during
<br />construction.
<br />
<br />*
<br />
<br />3
<br />
<br />"
<br />
<br />$19,0l6,lOO
<br />139,000
<br />10,567,700
<br />882,000
<br />3,271,600
<br />
<br />'350,000
<br />24,849,400 EJ
<br />
<br />$61,820,000
<br />54,400 ~
<br />$61,874,400
<br />
<br />$33,876,400
<br />
<br />25,699,400
<br />
<br />500,000
<br />$26,199,400
<br />1,307,300 Y
<br />491,300 9
<br />$27,9ge,000
<br />
|