|
<br />"
<br />
<br />Zl
<br />
<br />.,
<br />
<br />R I'~ I ] O~ hiD
<br />
<br />:n NG POINT
<br />II~ f S r ~RUUP U
<br />.-...-------
<br />ALlnhAlllE
<br />lINPA 10 (U~UlH IVE
<br />BALANCf 10TH
<br />
<br />PAlAN(t
<br />III B~
<br />PEP.ICl
<br />
<br /> ~c ,190 30,190
<br /> 41J,100 "OolOd
<br /> 71.3f1~ n.l!l~
<br /> 87,Bl3 1'1.7,823
<br /> 89,050; 89 ,as~
<br /> 9J,{I(,) 93 ,0 b ~
<br /> 94,145 94.l4"
<br /> 94,OlS 91.,OlS
<br /> 10'1,./'40 104,24<1
<br /> 10],117 IfH,llJ
<br /> 100.470 100,410
<br /> 99.b3t> 'il9.6H.
<br /> 9~ ,lib 98,111>
<br /> 9/1,650 9Att-50
<br /> 98.!lU 98,t,U
<br /> 98 .8?~ 'lS.Al2
<br /> 93.811 98.811
<br /> 9~,lB 9~ ,lll
<br /> 9~ .21 J 9~ ,21.1
<br /> 911 .21 ~ 98.2l3
<br /> 9R.OH 98,ll"I>
<br /> 97,315 97,315
<br /> 96,e1l 96,On
<br /> 'It..194 9{.,19..
<br /> 9'>,030 95,(130
<br /> 93 .8~7 'n.6~7
<br /> 91,618 91,611'
<br />.dBalance. <h, 91.2'-11 91 .14~
<br />~bo"npH1d. 99,!lO3 8~ ,803
<br />8~ ,l5H 88,35A
<br />'" thocoatoflln 86,91] 86,"11
<br />year 8~ ,4b8 85 ....b~
<br />ntoger- 84,O}3 8'" ,.12 ~
<br />,amCllTllOunt 82.S7" 82.S7!
<br />,bleunpald 81,133 111.133
<br />9Ul'1lof B.bRS 79,06"
<br />.,. '" 7 ~ ,14 J 71'1..243
<br />Dlento, cO, It.,He 7&,796
<br /> 75,353 75.)5)
<br />,otexcecd 73,90A 49 ,1 b ~
<br />,. 72 ,4 b ~ 10,31\1
<br /> 72,4,,3
<br />~. l1,4b~
<br />",,,,de only 72,463
<br /> 72,4b3
<br />.rpo,",erin: n,4b~
<br />.tere8t r.r~
<br />
<br />72,4,,)
<br />1},4b3
<br />7,( ,',~3
<br />~~';n
<br />"8ten CM1tnl COStS 8nd RepllYT1"nt (1,000)
<br />
<br />~v"'CntofRel"'l>un.pbl...
<br />
<br />N"I1-
<br />By By Bv 1,,1- ~y r"im-
<br />Po,",,,r ~~Othe",burs8ble
<br />
<br />'0"
<br />,
<br />loco
<br />'00
<br />'"
<br />
<br />6)6,J~1
<br />
<br />J),l]l
<br />11,214 ].
<br />~2, <} 19 2,~ 1
<br />3,450
<br />
<br />72,463
<br />
<br />70B,78G
<br />
<br />~~, 250
<br />]G,193 ------0 J'7":09S %,250
<br />
<br />Prol"ct8
<br />lon 148,988
<br />,
<br />Ll'~.tion. 916,{,91
<br />LC'n 13(,
<br />'"
<br />
<br /> 220
<br />451,' ~9 1,3l8
<br />24.909 16], ~89 5 ,OG.~
<br /> '"
<br />1.76,6)8 163,]89 ",738
<br />
<br />1,(115,815
<br />
<br />:CtS
<br />
<br />_ 10,81,1
<br />
<br />_~~40 510,RlI16l)R'L.J!.l,83373~160]?S/65l
<br />Is inCluded Lll the IrrJg8tion "'1l~c"t1on, .1n,1 is pal.l ,'r.,'"
<br />
<br />.
<br />
<br />"
<br />
<br />HEPA'lt.lEm'SlUDY
<br />USrn:;
<br />PROPOSE[) RATE
<br />
<br />"
<br />
<br />HlOWA~U
<br />~rjPUJ
<br />~HAI-l(E
<br />
<br />TABLE 1
<br />
<br />A/K;UST 1978
<br />
<br />"
<br />
<br />."
<br />
<br />"
<br />
<br />I.TH, ~ Qf VE/IU'; A r~ 11 tAT I" N
<br />
<br />H~ JI.~~l,
<br />
<br />(UioIUlAIIVE
<br />f A IH~ f r
<br />HIRPlU~
<br />
<br />f,Y.
<br />"
<br />C.Y.
<br />
<br />R~CUlqO
<br />
<br />Column 21 - Allo,",db1e Unp'nd 118lance_
<br />!':ntrl,,~ In this c(.lUl"n 8re "",d~ ~111y
<br />In conjullct1~n '"'ith entries 1~ coiumn
<br />21 "nd .,h,,'-'I\ th~ i111",",able unp8id
<br />bilL>n,'" of l"v~~tmen, ~~.wi~8<ed l.Iith a
<br />;l :~~ ~ inWW rat".
<br />9~.l'15 Column 23 Curnuhtlve T,'tal. The 8"0u~t e>f
<br />19~'~~~ irri~8tl~" Invcstment e>f the Ilt,'r8!:" unit~ that
<br />. i8 rn b.. repaid with pow~r tev~nu..~.
<br />
<br />30,790
<br />40, 10 ~
<br />n.3~8
<br />1l7,b13
<br />A9,li55
<br />
<br />J963
<br />1964
<br />19b~
<br />]9hh
<br />19h7
<br />sr~cif1c
<br />1968
<br />l'Ib'1
<br />/970
<br />1...71
<br />1972
<br />REPl.
<br />]973
<br />1974
<br />I'H~
<br />197h
<br />1977
<br />
<br />HlfJ,410 C'olullll1 :'G - Hilhne" to he R~p..ld. The ~",,,unt
<br />9<;.~36 .'1 stora~e ~n1t. 1rdg~t1,'n Investment .e"'i1ining
<br />9~ ,JI ~ to b" pdid 1n "i1ch V"dr or the studv fro",
<br />;: :~~ ~ p.,.."r reVel1ue~. - -
<br />
<br />"
<br />
<br />"
<br />
<br />STUDY
<br />YEA~
<br />
<br />o
<br />I
<br />,
<br />,
<br />,
<br />5
<br />,
<br />,
<br />"
<br />,
<br />
<br />ADJ.
<br />"
<br />"
<br />"
<br />"
<br />"
<br />
<br />Column ;'5- AIl",",abl" LPnPil1d B~lilnc"_ The "I 5C. ~DJ.
<br />9P, 8ll :~:~n~8~1 b:t~~~:~d "?~te~~~I~:~~":f 1;~:1l~~~~~. ~Uf.] [,] A L
<br />9~,~11In orde,' to Ine"t b..~i~ requ1r"men,o, the b.iilnc~ 197A l5
<br />:~'?ljro b~ rep..ld m,,~, be el<ce"d the "Ilo,,~[.le ,,~- ::~6 l~
<br />Db: ~I 3 paJd balanc". 1981 l~
<br />9~ ,1i4 h 1 'l~l 19
<br />97 H5C"IUOIl1 26 - AvaJlilble. Th~ c"",ulativlo" PO,",H 1"&3 20
<br />'1b: b7l re_enues i1Vil.1l~bJ" lor oth~r "pplicath'ns III 1984 21
<br />9(" 1 9 4 ~dch y..ar 0 t ~he .tlldj_ I 'ill' 5 22
<br />'IS" U)O 19~6 ,~
<br />93. ~5 7 Column 27 _ Re~',1red. Th" c""'uhtive i1mount of 19A 7 ?4
<br />'12. t.1 8 Po"er r~venu"e req111t~d by the UpPI'" B~llin St.dres 19A8 lS
<br />n:t~iund~r the provl,10ns oIP.l.. 485 8ectlC'n 5e 111 l;~~ ~~
<br />118,158C'rder '~pr"vld., funds t~r r"pd'''[JIe~t of ,he Inl- 1"91 2~
<br />8(:" 9J ~ gat 1 ,'n ~llo,:at 1<>" of pre8..n, ly authorized paT _ 19'1, 19
<br />BS,~bP. tidpatlng P'O.t"d' beyond the abIlity of th" 1993 30
<br />Ill" ('12 l ,",a~er u""r~ to t"pa)'. I 994 31
<br />~l,5H 1995 32
<br />~~'~~JC~lu~n :'1:1 - Cumu]"t1v~ Eftr~"d Sl1tPlus_ Th~ Cu",- l~~~ ~l
<br />, IJlatJ,"~ amo"nt of p~~'er rev"n"d to thc UppH
<br />78.}438a,i~ States In ~XCC85 ",f th~ fu~u' t"qui,-ed !99~
<br />~~:~~~b" th~ crlt1c~l "ear of 2052. The i111l,"1n, ,",ould ~~~~
<br />73, 90 ~b" zero. e~c")>t rhlH th~ p,'"'''' rare '"'''-d roundd t,'?001
<br />1l.4(,Jrh(....'lteston"-hillfc"ntp"rkil"""tt-"''''nth. Inll2
<br />
<br />7l.41,)
<br />72 .~(, 3
<br />72."(,)
<br />7l.4b ~
<br />71.l,b3
<br />7l,4hl
<br />72,',{o3
<br />72,41,3
<br />n,l,f.)
<br />12, 4b ~
<br />4t-,ll7
<br />2'1,550
<br />
<br />11.9 ,~08
<br />1.,),067
<br />lI20,037
<br />)Bl, 40~ ~BI, ~ IG
<br />2bL.504~
<br />~47 ,910 2,310,490
<br />
<br />= 20,~Gl
<br />
<br />prov1de, that surplu. pO'"'et and M61 rev,,"ueft ~hdll be .1ppor-
<br />ell "ccord111g to ccn~i" specified perc"nt8gcs. dnd th~, eaLiI
<br />s only rO,",Hd r"p8yment C'f p,,-rtlc1..g p<ojtc,' t', th~t 8tdt~.
<br />or reVeltuC~ of $1,56G ,A5? .000 ~nrl I~~I r"vellU'" of $30,167,000
<br />he r"payment l,f the nmolLnt. sho,",n 1n th" abowe tab~lath'n_ 1'1115
<br />nue ,eqnt rcment to $2. ~JJ. bOl ,Don an<J <1,,, MI. 1 revellll~ req,. I T ~ro, Llt
<br />7; ;,; i, ~
<br />72,463
<br />
<br />Total
<br />
<br />b6~,653
<br />11,2~~
<br />95,72)
<br />],""0
<br />86.2.10
<br />~~6. 32:'
<br />
<br />27,010 200~
<br />/>3.975 20M
<br />ob.151 2005
<br />Il9.P.71, 2006
<br />Ihb ,N, ~ 20u7
<br />?IlT.!l/:' 1008
<br />21h,73! 20(1'1
<br /><7(','71 /(110
<br />l1l2.0QI ;rOll
<br />B5,n;r ?OIZ
<br />It.'I.l2t ;>Oll
<br />)'l~.n" 1014
<br />411,112 2015
<br />~4t,. 1'l 0 lO]b
<br />479,1>17 4. ~60 ~o II
<br />51],]9(, 4,U,l) 20H
<br />5"'(.,05) 4,66n 11i19
<br />n4,~1} l6.('S'I 1010
<br />60~ . 1~ 6 3<,03<,1 lOll
<br />A3", ~9 6 b3,l43 20n
<br />t-72 ,/l'i I> (,3, 2~ 2 20n
<br />JO]."II t,3,U2 2014
<br />731,13, 16I,(Jt, lll25
<br />1bZ,Q51 161,61b ;:02{,
<br />79'i,Qb'l Ibl.blb 20ll
<br />o2b, q\ ~ lbl ,ti ~ nn
<br />8S,b,)72 llol,bH 7029
<br />~90 .4) 'i 11.I,blb 2li?1i
<br />92l,Q)t Ibl.blt. 7{J3]
<br />95~, ~2 ~ nl.69\ ;>031
<br />9~~ ,41 r 2JI,t91 70B
<br />1.0lb,Hl l3],,.,91 2034
<br />I ,1)3~, r17 5 30~ ,R99 2 0 ~ 5
<br />I ,Ob~, f ~ 2 30l.899 ?O~b
<br />1 ,(l9b, ~1 9 ;n.b~b Iii 37
<br />l,lU,r.75 17t.1]\ 20H.
<br />I . l~. 7 ,rl I I S(I...BO l()39
<br />I , I'll" ~I I ~02 , 9 JlJ ?()40
<br />l,nl,477 b~2 .R 70 lO',1
<br />I ,2<''', ~S'" 7~" ,l"t. l'I41
<br />I ,U7,~SC 76b,71>t. l043
<br />1,3]",:114 lbb, 7~b 1044
<br />1 ,,4t>.~. 1 7bt,. l~b 1(l~ 5
<br />I .? 1 ~ ,] q ~ 84<,1,e10 ;:04~
<br />1,4J(J.'l2<, 929,1'll lli47
<br />/ ,'141 ,~l ] 9n,~211 ;>.:t~<l
<br />1.412,',19 074 ,9}~ 2l1.:,9
<br />I . ~r:~, ,(,1 9 1 ,)IO,~ \ U .'(.'5C
<br />I .5)~ ,9:' ~ 1 . ~l ~ ,74', 705]
<br />I ,~bq,n <, l ,5bl. ,9~ H ....747 2"5l
<br />
<br />"
<br />'"
<br />"
<br />"
<br />:19
<br />
<br />'.
<br />"
<br />.,
<br />"
<br />"
<br />"
<br />"
<br />.,
<br />q
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />
<br />"
<br />"
<br />"
<br />SO
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"'
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />n
<br />'"
<br />"
<br />'"
<br />"
<br />~~
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />
<br />7l.4td: I,~r,~,n~: J.',~4,9~P: 4,147 1~'1:,l
<br />._ _._~. .. _. ___ - - __.. ___ ___ ___ __ __ - . __._ __ - - - ___ __ __ __~_ - _w_ _ _ _ _____.. _ .__. ___~__._._....... .__. _ _ _.... __._
<br />
<br />16
<br />
|