WSP12243

• File Number: 8220.100.20
• Description: Colorado River - Colorado River Basin - Water Projects - CRSP - Authorizing Legislation
• Date: 1/1/3000
• Author: Unknown
• Title: CRSP Basin Fund - Irrigation Payout Schedule Summary for all Participating Projects
• Water Supply Pro - Doc Type: Data

n 1119 n () ,IRRIGATION PAYOUT SCHEOULE SUl44ARY FOR ~LL PA.RTlCIPATlNli PROJECT~
....................................":!........... REPAYMENT' REvENuEs................................

.

YEAR
OF
STUDY
'''0'' ..
1
2
3
.
5
5
7
8
.
10
11
12
13
14
15
15
17
18
10
20
21
22
23
2'
25
25
27
28
20
30
J1
J2
JJ

FISCAL
YEAR

]96]
]96Z
1963
196'
1965
1966
]967
]968
]969
J970
1971
J97Z
]973
]97.
H"5
J976
1917
1978
1979
]980
]98]
]982
1983
J98.
J985
1986
]987
10..
J989
1990
1991
1992
1993
1994

APPORTIONED
REVENUES
AVAILABLE

............ .PAiD"BY....................."......
WATER APPORTIONEO
MISC. USERS REVENUES TOTAL

..............
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o

o
8'
8'
72
o
22
21
JJ
o
'43
853
170
.
'14
52
8
1
o
1
25
1
2
5
157
11
'2
"5
'0
70
15
.05
-18
163
123

o
o
o
o
o
o
31
51
50
55
105
153
230
2.2
215
213
2'3
,.3
231
260
26'
263
207
20.
328
365
JJ5
36.
208
'6'
.62
511
622
626

........ "0.
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o

........ .0.
8'
81
72
o
22
52
8'
50
"8
.68
JJ3
23'
656
267
22l
244
'"
232
286
265
255
302
.51
JJ.
'07
.81
'0'
368
480
867
..,
785
7"

IN SERVICE
AT END OF
YEAR

o
7367
11231
15586
18295
277015
3B072
"922
.5368
50085
61967
82'3.
106299
120073
129U8
J2J9g9
126508
135026
127211
126"9
138322
139506
1409150
200393
213926
223210
223861
2157:3.1
264370
266'98
2911.9
374JJ5
605466
717182

(UtUT _ Sl.OOO)
....................... APPORTiONED'"
ALlOWABLE REVENUES
UNPAID UNPAID FOR
BALANCE BALANCE FUTURE
P. PROJECTS

.........
o
7283
11066
15349
18058
27"7
31761
"527
44923
49142
60056
80.90
103821
117139
126047
220377
12273.
131059
122919
122201
133.79
136398
135549
19.532
207815
2115603
216275
259350
256011
257959
C!87,,3
36.136
594480
705..9

.........0.
7367
11231
15586
18295
27706
38072
4.922
45368
50085
61967
8273.
106299
120073
129448
J239'99
126508
)35026
127211
126779
138322
139506
1.0960
200393
213926
223210
223861
267341
264370
266798
297149
374335
605'97
717216

......... "0'
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o

1-----~-.suBTOTAL-ii.----.------o-ii------j;58-i------7775-i---.------o-i-----ii;ji-i----;i;i82-i---~;05;.~~I~~--;~~~~~~I~~~~~~~~~~~~~I
----j;~-----i;;5---------.------0------------i-------..648-----.------o---------6.;------;9BJ;i----- 785989 --;98.05 0
35 1996 0 0 7.7 0 74' 798371 765242 798'05 0
36 199' 0 0 786 0 '86 1023965 1010050 1023999 0
37 19ge 0 0 1032 0 J03l lJ05J53 J090Z06 H05187 0
38 1999 0 0 1032 0 1032 1105]53 1089174 1105187 0
39 2000 0 0 1034 0 1034 ]330748 1313735 1330782 0
'0 2001 0 0 1089 0 10B9 1330748 13126'6 1330782 0
.1 2002 0 0 1089 0 1089 1330748 J311557 1330782 0
42 2003 0 0 1089 0 1089 1330748 1310.68 1330782 0
43 2004 0 0 JOSlO 0 109'0 J556J42 153.Sl72 J556J76 0
4' 2005 0 0 115' 0 1154 15563.2 1533818 1556376 0
'5 2006 0 0 1218 0 1218 ]5563.2 1532600 1556376 0
.6 200' 0 146255 1295 0 147550 1742982 1571690 17.3016 0
.7 2008 0 381U 1458 0 39652 1820472 1609528 1820506 0
48 200i 0 0 2259 0 2259 1820472 ]607269 1820506 0
.9 20JO 0 0 2260 0 2260 2069909 1854446 2069943 0
50 20n 0 0 2259 0 2259 2069909 1852187 2069943 0
51 2012 0 0 2261 0 2261 2069909 18'9926 2069943 0
52 2013 14700 0 2259 14700 16959 2069909 J832967 2069943 0
53 Z014 64452 0 2259 64452 66711 20159909 1766256 20699.3 0
54 2015 6915. 0 2259 6915' 71.13 2069909 1694843 2069943 0
55 2016 18894 0 2259 18894 2J 153 2069909 1673690 2069943 0
56 2017 56603 0 2256 56603 58859 2069909 115]4831 2069943 0
57 2018 65071 0 2238 55053 57291 2069909 15575'0 2064005 10018
58 2019 633.9 0 2237 52883 55120 2069909 1502420 2064005 10.66
59 2020 56.66 0 Z238 47067 49305 2069909 1453115 206.005 9399
60 2021 6'9'6 0 2239 45506 .7745 2069909 1405370 2054410 19440
61 2022 70522 0 2135 47262 .9397 2069909 1355973 2038880 23260
62 20Z3 69159 0 2JO' 463.2 48446 2069909 1307527 2038880 22817
63 202. 60113 0 2085 .0236 '2321 2069909 1265206 2038880 19877
64 2025 52954 0 2083 35'0' 37487 2069909 1227719 2038880 17550
65 2026 66379 0 2065 44.66 46531 2069909 1181188 2038880 21913
66 2027 57437 0 206. 38430 40'94 2069909 114069. 2038880 19007
67 2028 59329 0 2066 39707 41773 2069909 1098921 20J8880 19622
6S 2029 66090.> 0 2066 44Z72 '6338 2069909 J05Z583 2032224 21820
69 2030 65382 0 2048 43793 '58'1 2069909 ]006742 2019744 21589
70 2031 59966 0 20.6 40]37 '2J83 2069909 96.559 2019144 19829
71 2032 39257 0 20.6 26158 28204 2069909 936355 201974. 13099
72 2033 52718 0 2003 35245 37248 2069909 899107 1971896 11473
73 203. 58378 0 2002 39065 .1067 2069909 8580.0 1971896 19313
74 2035 67193 0 1943 45015 ..958 2069!i09 811082 1945089 22278
'5 2036 57290 0 1944 38331 40275 2069909 710807 1945089 18959
76 2037 59893 0 1944 27231 29175 2069909 741632 19'5089 32662
77 2038 66593 0 19.3 13929 J5872 2069909 725760 1945089 5266'
78 2039 63517 0 19.3 13268 15211 2069909 7105.9 19'5089 502.9
79 2040 58871 0 J8'6 12270 1.116 2069909 696433 19.5089 46607
80 20'1 57657 0 J812 12008 13820 2069909 682613 1937463 45649
81 20'2 69526 0 1811 1.560 16371 2069909 666242 1937463 5'966
82 2043 66195 0 1687 1384. 15531 2069909 650711 1898140 52351
83 20U 6790. 0 1687 1'211 15898 2069909 6348J3 1898140 53693
8' 2045 65946 0 1658 13790 15'48 2069909 619365 1886823 52156
85 2046 60976 0 1.22 J2722 1.144 2069909 605221 1886823 4825'
86 2047 31276 0 ]313 6336 7649 2069909 597572 1516248 2'940
87 2048 23713 0 1228 '710 5938 2069909 59163' 1516248 19003
88 2049 55.05 0 1227 ] 1524 12751 2069909 578883 1516248 .3881
89 2050 60322 0 1228 12581 13809 2069909 565074 1516248 .n.1
90 2051 69532 0 IH2 14561 15733 2069909 5.93'1 1516248 54971
91 2052 55317 0 1172 11505 12617 2069909 53666. 1516248 '3812
92 2053 61676 0 1172 12872 1.044 2069909 522620 1516248 4880.
9J 2054 65053 0 1172 13598 1.710 2069909 507850 1516248 51'55
94 2055 65'82 0 1106 13755 14861 2069909 492989 1516248 52027
95 2056 56597 0 1042 ] 1180 1Z822 2069909 480167 1516248 .4817
96 2057 68'25 0 965 14323 15288 2069909 '648'9 332597 54102
97 2058 61397 0 802 12812 13614 2069909 451265 11992 48585
98 2059 61397 0 0 12812 12812 2069909 '38'53 11992 48585
99 Z060 6J397 0 0 J2812 J28!2 2069909 425641 U992 48585
100 2061 61397 0 0 12812 12812 2069909 412829 11992 48585
101 2062 61397 0 0 12812 12812 2069909 400017 11992 48585
102 2063 61397 0 0 12812 12812 2069909 387205 11992 48585
103 206. 61397 0 0 12812: 12812 2069909 37.393 11992 48585
104 2065 61397 0 0 12812 12812 2069909 361581 11992 48585
105 2066 15139:7 0 0 22812 12812 2069909 348769 U992 48585
106 2067 61397 0 0 12812 J2812 2069909 335957 11992 48585
10' 2068 61397 0 0 12B12 12812 2069909 3231.5 11992 48585
108 2069 61397 0 0 12812 12812 2069909 310333 11992 48585
109 20'0 61397 0 0 12812 12812 2069909 297521 11992 48585
......... .T.O.l.A.i........ jA24i47....... iMAos....". iije7i...... i470io9..... i77Zj88........................................... i954ois"

e

e