|
~XIIIIIIT Vii
<br /> Page 2 o~ 2
<br />FEB PA0~RH4 SII4RB aP TOTAL ~ORRIOOR
<br />3/~1 30A~DIN Illf-l-q TRAHSiq)DTATIOGI C~HRIOOR
<br />
<br />Oxr idor Users
<br />Due to Growth
<br />
<br />Direct ;ndlrect. Fee Program
<br />Benefit BenD;It Share
<br />
<br />Gro~Lh in
<br />?rip en~a
<br />
<br />rea
<br />
<br />35.03% $ 7],006,934 $ 24,O49,84t
<br />L3.iil $ 27,940,130 $ 39,695,200
<br />48.44% $100,955,0&4 $ 64,545,04!
<br />
<br />$ 97,Be&,7?5
<br />
<br />$
<br />
<br />$165,500,105
<br />
<br />1,4&2,093
<br />2,70],253
<br />
<br />$46/TE
<br />
<br />0Sg/TB (Ave.)
<br />
<br />1. Total ~orrldor Cost - $]41,660,000
<br />
<br />2. Fee Program chafe - 48.441 x $]41,660,000 - S]65,S00,105
<br />
<br />]. Direct Benefit &il x $165,500,105 - $]00,955,064
<br />
<br />4. Zndirect Benefit 391 x $~65,S00,105 - $64,54S,Q41
<br />
<br />5. Zofle A hre
<br /> Direct Benegit 35.03t x $]iL,SS0,QO0 x 611 -
<br /> [tbciire~t bMfit 31.SIi x $&4,545,04] -
<br /> Subtota!
<br />
<br />&. Zone B
<br />
<br />Direct Benefit
<br />Indirect Benefit
<br />
<br />1].41% x $341,660,000
<br />6i.51' x $&4,545,04! =
<br /> Subtotal
<br />
<br />Total tee Program Share
<br />
<br />73;006,9]4
<br />97,85&,77S
<br />
<br />27,948,130
<br />39f695f200
<br />67,643,330
<br />
<br />$L65,500,105
<br />
<br />· 1 To~a! aya~em trip ends within A & e zones
<br />
<br />.)
<br />
<br />
<br />
|