|
<br />Determination of separable and remaining
<br />Colorado River Storage project
<br />(Unit--$l,OOOJ
<br />Interest
<br />during
<br />construc-
<br />tion at
<br />2 1/2
<br />percent
<br />project cost
<br />2? ,898
<br />17,5?5
<br />10,323
<br />4,562
<br />3,421
<br />1,141
<br />2,403
<br />2,403
<br />
<br />.
<br />
<br />Unit and item
<br />
<br />Construc-
<br />tion
<br />cost;J)
<br />MultiPle-p~se
<br />322, ?9
<br />204,666
<br />118, 128
<br />66,505
<br />49,618
<br />16,88?
<br />42,540
<br />42,333
<br />20?
<br />84,866
<br />45,39?
<br />39,01?
<br />452
<br />15?,445
<br />6?4,150
<br />Multiple-purpose project
<br />
<br />Glen Canyon
<br />Dam and reservoir
<br />Powerplants and switchyards
<br />Flaming Gorge
<br />Dam and reservoir
<br />Powerplants and switchyards
<br />Navajo
<br />Dam and reservoir
<br />Recreational facilities
<br />Curecanti
<br />Dam and reservoir
<br />Powerplants and swi tchyards
<br />Recreational facilities
<br />Transmission division
<br />Total
<br />
<br />.
<br />
<br />Glen Canyon
<br />Dam and reservoir
<br />Flaming Gorge
<br />Dam and reservoir
<br />Navajo
<br />Dam and reservoir
<br />Recreational facilities
<br />Curecanti
<br />Dam and reservoir
<br />Recreational fac11iti~s
<br />Total
<br />Separable power
<br />
<br />42,,<~3
<br />20',
<br />
<br />195,000
<br />46, 300
<br />
<br />Glen Canyon
<br />Flaming Gorge
<br />Navajo
<br />Curecanti
<br />Transmission division
<br />Total
<br />Separable recreational
<br />
<br />costs
<br />
<br />joint costs
<br />
<br />Annual costs
<br />Operation
<br />and main-
<br />tenance
<br />costs
<br />
<br />1,648
<br />530
<br />1,118
<br />233
<br />66
<br />167
<br />16
<br />16
<br />
<br />4,051
<br />2,14?
<br />1,904
<br />
<br />385
<br />3?
<br />348
<br />
<br />884
<br />3,166
<br />omitted
<br />
<br />Replace-
<br />ment
<br />costs
<br />
<br />1,179
<br />44
<br />1,135
<br />185
<br />10
<br />175
<br />9
<br />9
<br />
<br />391
<br />41
<br />350
<br />
<br />1,605
<br />3,369
<br />
<br />41
<br />
<br />10
<br />
<br />10
<br />
<br />70
<br />3,299
<br />
<br />1,179
<br />185
<br />
<br />391
<br />1,605
<br />3,360
<br />9
<br />
<br />1,179
<br />185
<br />9
<br />391
<br />1,605
<br />3,369
<br />
<br />Total
<br />
<br />2,827
<br />574
<br />2,253
<br />418
<br />76
<br />342
<br />25
<br />25
<br />
<br />n6
<br />78
<br />698
<br />
<br />2,489
<br />6,535
<br />
<br />523
<br />68
<br />
<br />9
<br />
<br />25
<br />
<br />16,700
<br />452
<br />300,992 22,602 568
<br />costs 373,158 22,157 2,598
<br />Multiple-purpose project with irrigation omitted
<br />Glen Canyon 322,794 27,898 1,648
<br />Flaming Gorge 66,505 4,562 233
<br />Navajo--recreation 207
<br />Curecanti 84,866 4,051 385
<br />Transmission division 157,445 5,84~ 884
<br />Total 631,817 42,35 3,150
<br />Separable irrigation co.tsg! 42,333 2,403 16
<br />Multiple-purpose project with recreation omitted
<br />322,794 27,898 1,648
<br />66,505 4,562 233
<br />42,333 2,403 16
<br />84,414 4,051 385
<br />157,445 5,845 884
<br />673,491 44,759 3,166
<br />659
<br />Recapitulation
<br />
<br />5,845
<br />44,759
<br />with power
<br />
<br />16,471
<br />2,850
<br />2,403
<br />
<br />482
<br />
<br />22
<br />
<br />638
<br />5,897
<br />
<br />2,827
<br />418
<br />
<br />n6
<br />2,489
<br />6,510
<br />25
<br />
<br />2,827
<br />418
<br />25
<br />776
<br />2,489
<br />6,535
<br />
<br />All units
<br />Total costs 674,150 44,759 3,166 3,)69 6,535
<br />Less total separable costs 416,150 24,560 2,614 3,308 5,922
<br />Remainin oint costs 2 8 000 20 1 5 2 61 61
<br />1 Excludes nonreimbursable costs of past investigation paid from Colorado
<br />River Development Fund and contributed funds. Also excludes money contributed for
<br />construction.
<br />E/ Includes flood control costs on San Juan River and therefore considered
<br />as a dual cost in cost allocation table. 3 7
<br />
<br />.
<br />
<br />58
<br />16
<br />
<br />878
<br />
<br />12
<br />
<br />."11"". "".o......''''' Il' UI"~
<br />
|