|
<br />Cost Allocation - Basin Fund Costs
<br />Colorado River Storage Project
<br />~~ interest - 100-year period
<br />(Unit $1,000)
<br />Dec. 27, 19(,6
<br />Irrigation
<br />and othcr
<br />Consumptive
<br />uses
<br />
<br />Com-
<br />mercial
<br />power
<br />
<br />Construction costs
<br />Less costs not allocable
<br />Costs allocated
<br />
<br />Benefits, annual
<br />Benefits, present worth
<br />Alternative single-purpose cost
<br />Justifiable expenditure.
<br />
<br />Separable costs - present worth
<br />Construction
<br />Interest during construction
<br />Operation and maintenance
<br />Depreciation
<br />t-lheeling and other
<br />
<br />Remaining justifiable expenditure
<br />percent
<br />
<br />Remaining-joint costs
<br />Construction
<br />Interest during construction
<br />Operation and maintenance
<br />Depreciation
<br />
<br />Total Allocation
<br />Construction
<br />Interest during construction
<br />Cperation and maintenance
<br />Depreciation
<br />1{hee1i~~ and other
<br />
<br />6,728 38,509
<br />246,339 1,410,000
<br />220,863 927,066
<br />220,863 927,066
<br />2,364 615,496
<br />2,213 327,893
<br />151 113,967
<br /> 161,211
<br /> 37,090
<br /> 70,335
<br />218,499 311,570
<br />37.7 53.8
<br />101,676 145,098
<br />10,521 15,013
<br />2,374 3,388
<br />152 217
<br />103,889 472,991
<br />10,672 33,980
<br />2,374 164,599
<br />152 37,307
<br /> 70,335
<br />
<br />Attaclllllen-c c:
<br />COPY
<br />
<br />Flood
<br />Control
<br />
<br />Reservoir
<br />fishery
<br />enhancement
<br />
<br />117 1,235
<br />4,284 45,218
<br />Greater than benefits
<br />4,281~ 45,218
<br />
<br />202
<br />189
<br />13
<br />
<br />4,284 45,016
<br />0.7 7.8
<br />1,888 21,036
<br />195 2,177
<br />44 492
<br />3 31
<br />1,888 21,225
<br />195 2,190
<br />44 49.2
<br />3 31
<br />
<br />Total
<br />
<br />603,928
<br />3,935
<br />599,993
<br />
<br />46,589
<br />1,705,341
<br />
<br />1,197,431
<br />
<br />618,062
<br />330,295
<br />19,131
<br />161,211
<br />37,090
<br />70,335
<br />
<br />579,369
<br />100.0
<br />
<br />269,698
<br />'Z7 , 906
<br />6,298
<br />403
<br />
<br />599,993
<br />47,037
<br />167,509
<br />37,493
<br />70,335
<br />
|