|
<br />
<br />Table l--Summary or Financial Analyses
<br />
<br />Item
<br />
<br />Installed pover sY8tem capacii;;y <kv)
<br />
<br />Estimated project cost <*1,000)
<br />
<br />'"
<br />
<br />Allocations:
<br />CoDDllercial pover
<br />Irrigation !y
<br />Municipal vater
<br />Nonreimbursables
<br />Others
<br />
<br /><$1,000)
<br /><*1,000) I
<br /><*1,000)
<br />(*1~000)
<br />
<br />Criteria:
<br />Interest on power investment <i)
<br />Interest during construction
<br />Cost allocation method
<br />
<br />:
<br />
<br />:
<br />Mar,?h 1950 :
<br />Interim Rate
<br />'Schedule
<br />Report
<br />
<br />1954-55
<br />Economic and
<br />Financial
<br />Analysis
<br />
<br />1958
<br />Economic
<br />and Financial
<br />Analys18
<br />
<br />I
<br />
<br />January 1962
<br />Average Rate
<br />and Repayment
<br />study
<br />
<br />.
<br />.
<br />
<br />2,365,810
<br />4,299,513
<br />
<br />:
<br />
<br />:
<br />
<br />2,434,400
<br />5,375,739
<br />
<br />2,441.,100
<br />5,848,383
<br />
<br />.
<br />.
<br />
<br />:
<br />
<br />2,767,700
<br />5,838,946
<br />
<br />596,370
<br />2,286,033
<br />. 43,550
<br />1,373,560
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />.
<br />.
<br />
<br />:
<br />
<br />:
<br />
<br />I
<br />
<br />:
<br />
<br />:
<br />
<br />1,259,955
<br />2,531,925
<br />49,632
<br />1.',91.5,a::n
<br />82,231
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />.1,1.44,238
<br />2,235,749
<br />8,637
<br />1,849,576
<br />137,539
<br />" . " -.---.-------
<br />
<br />1.,166,375
<br />: 2,726,539
<br />32,543
<br />1,846,772
<br />76,15't
<br />
<br />.
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />. 3 : 3 3 : 3
<br />Excluded Included Included. Inc1.~ded
<br />:Average or AJE and:Beparallle Costs- :Separable Costs- .~~parable Costs-
<br />Priority or Use :Remainiug Benerits:Remaining Benerits:Remaining Benerits
<br />
<br />Use or interest component on
<br />power investment to aid
<br />irrigation repayment
<br />Pover cost assigned to irrigation
<br />pumping ael"lTice
<br />
<br />Findings:
<br />Pover investment comp1.eted by: :
<br />Pover repayment completed by: :
<br />Irrigation investment completed by::
<br />Irrigation repayment completed by: :
<br />
<br />Included
<br />
<br />33i
<br />
<br />1975
<br />19/39
<br />. mo9
<br />ro59
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />Exc1.uded
<br />
<br />Excluded
<br />
<br />:
<br />
<br />.
<br />.
<br />
<br />roi
<br />
<br />22i
<br />
<br />.
<br />.
<br />
<br />:
<br />
<br />1970
<br />2>13
<br />2000
<br />2>67
<br />
<br />2000
<br />a:l22
<br />a:l25
<br />a:l97
<br />
<br />:
<br />
<br />1!J Includes pumping poverassignment.
<br />* Individual blocks of investment require more than 50 years.
<br />
<br />Excluded
<br />
<br />.J
<br />
<br />:
<br />
<br />18.7i
<br />
<br />:
<br />
<br />2000*
<br />2>48*
<br />a:l25
<br />2108
<br />
<br />:
<br />
|