|
<br /> TABLE 2
<br /> FCWE1l. R&PA~ Sl'tD'i
<br /> "" Prepared by: S31t lake City Area-+lestern Area ~ Mministration
<br /> FUCAL YFAR 1981
<br /> COIORAtO RIVER SI'OR1\.(E PROJB:::T & POWER FE'\.TlRES With a:x:peration fran: tffer Colorado Region-Bureau of Peclarnat:ion
<br /> Of!'lHECENrnALt!'l'\HJlND~~ -,,.,
<br /> (AlL 1\MOWl'S ItiI $1,00:))
<br /> N::YrE:S FUR REPAi14Enr SI'lD'i
<br /> 4 6 8 , " n 12 12 " " " 12 Ul " 30 " Z4 26 26 27 28 , 26 30 COUMNS 1 &. 30, 'rnESE OOLtMNS g;::w me: Sl'tD'i YE'AR.
<br /> '!HE YE1\R "0" IS '!HE YFAR
<br /> """""'=- """"'""'" """" nuu= AID OIHER REVI:NtE APl?LICA'1'!Ql': ~ nm FIRsr ~ Fr:ATUlE w:a.'l' JNI'O SERVICE.
<br /> """"- AIL INrFBESI' GlOU'S """'- OOllMNS 2 & 29: tHESE OOL!.MNS atCW '!HE FISJIL YE"\.RS. Fal; 'lllE YFARS 1963
<br /> ""'"'' ""'"'' """'" "" 'mROtnl 1976, TflE FISCAL YV\RS ARE J1LY 1 'IHROWl JlNE 30. FIOCi\L YFAR 1977
<br /> ~ ~~ = ro '" ~ IN:LlmS'tHE lS-MCNI'H PERIOD JULY 1, 197& 'IHROtnl SE:PmlBER 30, 1977. J\FI'ER
<br /> "'" PROIIISIOOS ""'" """"'" """"'" """"'" ; AVAIlABIE """"" ,J>,Uaol1\BIE """"" :Al1l:WllBIE """"" ~" ; CtMUATIVE F.Y. 1977 'IRE FIs:::AL YEARS ARE OC'KBER 1 THROOOi .!m'l'EMElER 30.
<br /> ~ ''''''''''' """" "" """'- '=" ro roR "" roR """"- ro '" WPAID ',"UAnVE ro '" WPAID ClMUATIVE ro '" WPAID """"" OR grID.(;
<br /> """"" '''''''''' """''' ~lATIa;/ """"'" =- ""'''''''''''' """"'" IERm:lATIaI IEPmX::IATIa'/. RE:PA~ am """"'" """"" """'- """"'" """"" """'- """"'" ""'^"" ,,""""'"" """"'"" '''''''''' C,Y. ,,=,, 00"'" FE\IWI.E: '!HE ro:mr. ~U\L RE:VENtE IS 00'tAINED FRCM FIRM ENERGI'
<br /> "'" IT'{ SUES, N::NFIPM !;NERG{ SIlES, WHEELING OVER 'IHE 'I'Rl'lNS-IISSICN
<br /> n H4 30,790 18:m 30,790 "" , "",,", IES J\ND 0IHEll. MIS::E:UANrolS USES. FUl'tRE R:WER AVAllr
<br />SO, '" 36 47 366 26 n 56,915 56,142 56.915 40,100 40,108 ,,... 1 ~I(NS (F lPSI'REllM rEPlEI'ICNS AND mrEGU\.'mD
<br />808 1.630 4'm l,G07 564 1,649 10,443 n' '" " '" -2,630 246,164 248,620 246.164 72,388 n.... ~:~ "" , 'tHE Mt>.JOR RSVI'NtE rorncE IS FIRM mE:RGi AND C1'.PJIClTY
<br />405 2,735 2,763 n8 7,148 13,692 5n "4 , 278 "98 346.175 349,130 346,175 87,823 87,823 ".. 3 SE REVENtES ARE CAICtIA'I'ED FRQoI THE: A'iJWI' (F FJllM mER& AND
<br />937 3,645 113 3,341 '.046 10,038 18,182 " 93 159 '" -1,243 =.646 362,944 358,646 89,055 ".055 89,055 "67 4 C1l.P1'.C1'I'Y AVAIlABlE l\ND THE: AATES INVOLVED. FOLLCWn:rG ARE '!HE RATES
<br />54' 4,719 '4' 3,377 1,137 10,435 20,416 -201 102 361 901 833 402,241 m:~ 402,241 93.063 93,063 ~:m "68 5 STtD'i":
<br />851 4.450 1,875 1,607 1,328 11,557 20,817 '" "8 '.305 2,338 410,794 410,794 94,145 94,145 "" , F rn"iwr-ri~~='"")
<br />93' ~:~ 796 3,324 1,419 11,735 22,558 109 " 1,476 5,857 411,937 407,106 411,937 94,015 94,015 94,015 "" 7 APRIL 1974-JtNE 1977 7.92 & 3 M
<br />'" '.984 1,255 1,412 11,600 ".054 us 76 I:~ 8,425 461.517 448,224 461,517 104,240 104,240 I8t:~ 1971 8 JUVf 1977-JJ\NtAAY 1981 .04 & 3.4 MEKWH
<br />900 5,962 2,616 on '.m 12,672 23,514 37 n6 '63 10,974 464,416 440,186 464,416 101,227 101,227 1972 ,
<br /> -9,215 -9,215 .385 -1,ceo ..g" -8,831 -.. Am, .zm~~M<l[cr9l3983 12:3 l<~l&\~OMMI~
<br />755 6.= 3.900 1,157 12,444 23,785 ..... 13,306 .. .. 465,478 428,009 465,478 100,470 100,470 100,470 1973 10 N:tiIFIRo\ R'\TES:
<br /> F'l 196.4-FY 1979 Vl\RYING RATES lEmIDING CN Mi'\RKE:1'ABILlTY.
<br />763 ~:j3~ ~:~ '.48<1 12,105 1Y:~ '" 1~~ 3S 104 ~;i~ 420,101 ~~:~~ ~:~~ 99,636 ~:H~ 1974 n AFrER FIt 1979 S'\ME 1\5 ENERGi 0lARc:E :rn alRRESPONDING YEI'.R.
<br />747 '.900 11,789 .", 13 U7 m'~ 98,116 l~~ "
<br />694 8,521 17,467 597 11,345 37,930 .,,,, 22'm 3S 155 ~:~M m:~a 98,650 98."" 98."" 13 .. RA're NEEr::ED FOR I'roJE:'I' REPAYMENr WITHIN TIME PERIOCG ~ BY
<br />355 11,515 24,934 3,363 13,001 52,813 -361 SO< '" 65' 391:004 98,822 98,822 98,822 1977 " Aum::lRIZING IEGISIATICN.
<br />750 9,112 23,553 -2,279 10,812 41,199 -saG 7,046 '" 1,275 539,740 44"'09 539,740 98,653 ~:~ 98,653 1978 "
<br />339 13,348 25,912 5,146 12,131 56,537 -342 -2,540 235 '35 1,510 554,118 463,328 554,118 ".>W ~:~ 1979 " CDLll'1N' 4-OmRATICN & ~ : THE: 0 & M E:X?E:NSE IS THE BlRFAU (F
<br />3ffi I~:m 12,333 4,457 12,191 43,239 1,418 35,561 1,222 2,732 550,548 425,654 550,548 99,505 99,505 "80 17 BE::l1\WcrICN J\ND WESl'Ell1'/ AREA ISI'R.'\TICN'S EXPENSES FOR OPERATING 1lND
<br />773 33,632 57 11,693 61,115 -2,983 9,675 13,488 3,813 16,220 538,215 413,322 538,215 99,592 ".m 99,592 1981 1B ~G 'IRE PROJEI:T'S PCMER res. IT ThCLUES s>JARIES <F AIL EM>>-
<br />6>3 "98 1,125 874 122 1,1522 ., MIS:. ADJ. l.O'1EESlN\1OVJEDIN~CPEPJI: PCMERPIAm'S, stBSl'ATICNS AND DISPMQI
<br /> CFFlCES. AI.OO OCLUED IS '!HE ~S, SU3Sl'ATICNS.
<br />107 128,050 174,921 35,750 184,467 523,lSS -3,619 137,301 16,220 3,813 16,220 538,215 413,322 538,215 99,592 99,592 99,592 ,,,"""'- TAANS"lISSICN LINES, '!HE o:er IF , ArMINISI'R.'lTIVE,
<br />808 20,796 2,107 2.796 11,629 37,328 19,481 5."" 2,072 21,404 551,214 413,765 551,214 104,437 104,437 104,437 1982 19 ENGINEeRING AND OI'H€R OJERHFJ\D E:\PENSES.
<br />651 21,337 808 2,429 11,586 36,161 25,490 6,632 8,704 28,036 "'.082 462,752 625,692 104,154 104,154 104,154 1983 20 CDLtMN 5-ENERQ( PlROIl'J':'E EXPENSE: HISIORICALI:i, tHIS OOLlMN ID::UJ:ES THE
<br />482 24,493 383 2,419 15,978 43,273 25,2CEI 13,926 22,630 41,962 653,500 465,352 653,500 103,394 103,394 103,394 1984 " 0JSl' IF mERGi PUl:CHASES FOR FtEL o::NSERVATIOO AND ENERQ( ro REPIACE
<br />889 23,072 249 2,782 16,459 42,562 30,327 i:r~~ ig:~ .51,715 654,339 435,864 654,339 I~:~ 102,634 102,634 1985 22 IEFICIE:N:IES n:r cr;:m;;RATICN m: ElXlVER KMERPlANI' OlE 'IO sroRACE IN CRSl?
<br />496 24,178 ,,., '.- 13,926 :6:~ ~~:m ~:~~ 655,610 424,186 655,610 101,874 101,874 1986 22 ~IRS. FOR AIL YEI'.RS IT ~S FIR."IING ENERGi o::lsrs.
<br />227 24,178 946 3,144 12,300 '" 4,523 655,610 400._ 655,610 101,114 101,114 101,114 1987 " OOLlMN 6-OI'HER EllPElSlSES: ornER EXPE:N"SES ARE 'mE oosr CF CRSP mmRATICt'l 'IO
<br />'" 24,178 2,670 3,574 11,283 41,705 37,506 167 4.651 56,320 655,610 363,499 655,610 100,354 100,354 100,354 "88 26 REPll\CE IEFICIEN:IES IN B:OIIER <El>lERATICN. "WHEELING" PAYMENTS FOR {BE CF
<br />070 24,178 3,027 3,552 10,209 40,965 38,105 88() 4,652 57,200 655,610 326,274 655,610 ~,~ 99,594 99,594 "" " OIHERS' TRANa-lISSICN CN'I'ClTY AND st>LINITY oosrs (I\MCRI'IZATICN, O,M,& R oosrs
<br />,,., ~~:~ 3,857 9,139 37,801 43,897 2,827 7,478 60,026 1,092,641 719,408 1,092,641 98:074 ~:~1 ~:~ "90 27 CE' S'.LINlTY a::NI'ROL ~rRES). HISJXlRICM, EXPENSES AJ.S) ID::Ltm I'I:XlVER IEFIC-
<br />:~ 3,853 ~~:~ ~:6~~ 30,710 1,628 9,106 61,654 1,133,412 729,469 1,133,412 '''' 28 IEN:Y <ENERl'>TICN AND ~CE oosr.
<br />25,005 3,812 30.288 "8 ,.,., 61,932 1,133,412 699,213 1,133,412 97,314 97,314 97,314 '''' 28
<br />:~ 25,005 3,801 "."" SO. 096 31,004 1,632 10,026 63,498 1,133,412 669,118 1,133,412 96,554 96,554 96,554 '''3 30 CDLtMN" 7-PROVISIONS FOR J:EPROCIATIOO: '!HE ANNtAL ENrRIES IN THE OOUMN BEFOflE
<br />25,005 3,949 20,338 49.m 31,643 563 19:~~ 64.023 l:lR1B 637,839 1,133,412 95,794 ".794 95,794 1994 " FIs::M. YE1\R 1973 WERE ro BUIlD U' A "SINl<ING FlND" ro provrIE FOR 'mE cosr CF
<br />:~ 25,005 3,938 19,336 48,279 32,411 263 64,271 ~~:t~ 1,133,412: 95,034 ~:~ ~:~ '''5 22 ~~~~RA~&o:~INI1ji~ ~ ~ ~I~ms'hfcWcf'~~s
<br />24,934 3,919 18,299 47,152 33,293 2.302 12,779 ~:~ 1,133,412 l:B~:1B 94,274 1996 33
<br />.200 24,733 3.908 17.290 45,931 34,269 35' 13,130 1,133,412 537,866 93,514 93,514 93,514 '''7 34 COUMN 15).
<br />."'. ~1:g 3,893 16,196 11:~~ 34,978 4>6 13,390 63.724 1,133,412 S03.054 1,133,412 92,754 92,754 92,754 1998 35 COLU1N 8-n1l'EREST: CN 'tHE lNI'ERESI' BFARING rnPAID
<br />.746 3,878 15,082 35,928 1.005 14,334 ~:g~~ I:B~:1B 467,181 I: Bi:1B 91,994 91,994 91,994 1996 36 CAPITAL AND REP U>\ING Tffil.T REVENlES ARE APPLIES FIRST
<br />,522 24.847 3,963 13,953 42,663 j~:~j f:~ 18,598 430,329 91,234 91,234 91,2:34 """ 37 ro ~~S. INI'EREsr AATES {BED ARE:
<br />,2:97 24,823 3,853 12,888 41,564 18,842 64,521 1,133,412 394,298 1,133,412 90,474 90,474 90,474 200' 38
<br />,073 24,823 3,837 11,738 40,398 38,675 39' 19,169 63,331 1,133,412 355,695 1,133,412 89,714 89,714 89,714 200' 39
<br />."'7 24,823 3,822 10,504 39,149 39,679 2,641 1~:~~~ ~:~ 1,133,412 ~~:fgf 1,133,412 88.954 88,954 88.954 2003 40 .875%
<br />.'90 24,823 3,808 '.334 ~l:~ 40,625 2,610 1,133,412 1,133,412 ~:~ ~:!~ 88,194 2004 41
<br />,360 ~::~~ ~:~ 8,242 41,502 12,798 5.065 67,846 1,133,412 ~,~ 1,133,412 B7.434 2005 4> "
<br />:~ 7,418 36,019 40,575 8,402 ~:~ ~~:~~ 1,133,412 I:gj:1g ~:Ma ~:MX 87,139 2006 '3 ISSICN SYSI'fM 9.352%
<br />24,823 3,762 '.- 35,074 41,290 1,106 1,133,412 192:218 B6.... =7 44 OOUMN 9-JIUI'AL IEDu:TICNS: 'llUS IS 'tHE SlM CE' OOL1MNS 4 TfIROUGI 8.
<br />,136 24,823 3,751 5,334 33,908 42,228 ',988 8,122 77._ 1,133,412 150,387 1,133,412 ~:~ ~:~ ~:~ """ 45
<br />,914 ~:~~ 3,726 j:H~ 32,722 43,192: 11:m 80,624 l:gj:1H 'la.m I'g~'~~ 2009 46 COl..Uti 1G-PRIOR YEAR AlXJtSIMENI': 'llUS OOLtMN RE:SUlJI'S FRCM '!HE o::cASAICNI'\L NEED
<br />,691 3,715 31,654 44,037 16;3:~~ rs'm ~,~ 85,959 2010 47 ro W\KE ADJu=JIME:m'S 'IO PRIOR YEAR'S JNXlIIE RECEIVED. ~ '!HE CNI.:{ ADJUSl'-
<br />.46' 24,823 3,700 ~:~ 30,856 44,613 ~:~ji 1,133,412 ~~:~~ 1:133:412 85.664 2011 48 MEm'S m:::LUED ARE 'IHO$ WHICH SIQlIFIC1\NI'1.I( DISJ.'ORr 'tHE CUlRENl' YEAR Jll.TA.
<br />.Z4' 24,823 3,685 26._ 45,353 101,290 1,133,412 1,133,412 85:369 74:180 55,112 "''' 49 ~&~llF~~3ri:iS:USI'ORICALYEI'.RS m:::LUE s>.LVA.<E CREDITS 1lND
<br />.'28 24,823 3,670 '" 29,011 46,018 3,421 103,977 1,133,412 1,133,412 85,074 SO.'" 37.482 "''' SO
<br />,814 24,823 3,655 28,478 46,336 2~:~ 4,822 109,118 1,133,412 1,076,497 84.779 5,017 7,534: 30" " OOLtMNS 11 THROUGi 13-RESE:RIIE AND OOPREI:IATICN ITEMS: rEPROCIATICN J\CCOtNl'ING
<br />.5" 24,823 3.640 '" 28,602 45,997 137,614 1,133,412 887.248 =:~ "''' "
<br />.384 24.823 3,625 28.448 45,936 16,757 151,850 1,133,412 7f51,237 36,713' 27,722: "''' 53 lATA ARE 9lCWN IN THESE CDLrMNS 'IHROlXH FIECIIL YEI'.R 1972. IN FIs::M. YEAR 1973
<br />,172 24,823 3,614 28,437 45,735 2.600 154,092 1,133,412 774,765 84.779 79,847, 27,722 "''' 54 AND 'lllERFAF'I'ER. '!HE CDLrMNS ARE BlANK Ba:Al5E A NEW MEIHOD CF H'lNDLING REPlACE-
<br /> 28,422 45,594 5,824 158,688 1,133,412 731,171 84,779 .119,618 I 27,722 3018 55 MENl'S WAS ADJPrED FOR FEPAYME:l'tI' Sl'tDIEs. 'tHE REPlACl'MENI' rATA ARE ~
<br />l,016 24,823 3,599 IN OOLl.MNS 15, 16, & 17.
<br />1,917 24,823 ~:m 28,422 45,495 2,111 159,661 1,133,412 722,618 ::~ ~:gg~ I 'Z7,722 "''' 56
<br />1,823 24,8"23 28,411 45,412 55' 157,332 1,133,412 721,475 Z7,722 30" 57 CDLlMN 14-NET llEVENtE AVAIlABIE :roR IlEPJ\.YMENI': 'lEE llMOrNI' A\IAIlABIE ro REPAY
<br />1,728 24,823 3._ 28,407 45,321 4,997 151,679 1,133,412 671,895 84.779 248,186 53,728 ,." 56 'tHE PRO.TEr:T mvESIME:m', m:::lJ.DING REP:tACEMENl'S.
<br />1,634 24,823 3,_ 28,407 45,227 1,190 151,072 1,133,412 806.996 84.779 292,224 56,893 "" " CDLtMN 15....J'\NMt1\L OJST: BEGINMING Wl'l:H FIOCAL YEI'.R 1973, 'lEE o::lsrs FOR HIsr-
<br />',540 ~1:~~ 3,574 28,397 45,143 5,347 152,163 1,133,412 667,934 84.779 332,020 102,514 "''' OJ
<br />1,441 3,570 28,393 ~:~ 2,316 148,326 1,133,412 666,018 84,779 374,752 105,587 30" 61 ORICAL YEI'.RS ARE '!HE lCl'lAL OJsrs (F P.EPI.ACEMEm's. n:r FUI'IRE YEtIRS, 'mE
<br />l:~~ ~,~~ 3,563 ~:~ 6,429 151,768 1,133,412 ~:Wij ~:m 413,279 123,274 2025 " o:srIMA.TED RE.:P1AC'EMEm' msrs ARE WIlE A.T ClRRENI'-YEl'IR ffiICE lEVELS.
<br /> 3,558 44._ 1,659 151,381 1,133,412 1~:~ 123,274 2026 " CQLrMN 16-BAlAN:::'E 'IO BE REPAID: 'lEE ACClMUATED OOSTS (F REP~S 'IWl.T
<br />1,148 24:823 3,558 28,381 44,767 1,591 152,768 1,133,412 655,184 84,779 123,274 ,.77 " HAVE J:VT BEEN REPAID EACH YEAA CF 'mE srlD'l.
<br />1,054 24,823 3,553 28,376 44,678 7.564 159,079 1,133,412 593.672 84,779 536,776 123,274 ,." .5 CDLlMN 17-ALIl:WABlE WPAID BF\IAl'CE: 'mE llMOWI' (F REl'IACEMJ;NI' oosrs 'lHAT CAN
<br />1,904 ~:~~ 3,543 ~:~ 44,538 2,571 160,922 i:B~::B ~:~ ~:m 578,744 I~:~1 '''' ..
<br />1,762 3,533 44.406 9,537 168,545 !!l:m 1811 .7 BE l.NP1UD IN B1\CH Sl'tD{ YEAA. '!HIS F.NI'RY IS m:::RFASE:D Thl 'll:IE YFAR A mPlACE-
<br />i:~ 24,823 3,543 ~:~ 44,083 344 167,256 I:B~:1g 595,197 84.779 125,963 68 Man' IS M1\I:E BY THE: cosr (F THE: REPIACEMENI' AND IE:REASED BY THE: S'\ME J\MOrNI'
<br />24,823 3,533 43,948 736 167,557 582,198 84,779 700,563 231,954 ,.22 " AT '!HE :END <F THE: SERVICE LIFE (F 'IHA"T REl'IACEMENI'.
<br />l,l07 24,823 3,529 28,352 43,755 6,732 173,325 1,133,412 507,720 84,779 737,587 234,639 3033 70 COLtMN 18-Ct.MtIATIVE 'IOI'AL: 'llIE TOI'AL (F AIL PFDJECT CAPITAL INVESIMfNI' rosrs
<br />l,939 24,823 3,513 28,336 43,603 3,197 175,813 1,133,412 479,912: 84,779 777,992 240,277 3034 n ~~~d~ ~~~l~ ~:&:"~~fllRIcr.r. REPlACE-
<br />l,777 24,823 3,503 28,326 43,451 11,907 187,203 1,133,412 479,073 84,779 809,536 240,851 2035 "
<br />l,614 24,823 3._ 28,311 43,303 3.082 189,151 1,133,412 477,802 84,779 849, 7571 242,832 2036 73
<br />l,452 24,823 3,420 28,243 43.>09 503 189,486 1,133,412 477,002 84,779 892,463 246,012 2037 74 CDUMN 19-Bl;1AN:E 'IO BE REPAID: 'll1.l;: NX:rnUA'I'ED o::lsrs CF R.l'iER INVESIMENI'
<br />L.288 24,823 3.406 28,229 43,059 1,272 189,339 1,133,412 477,002 84,779 934,250 249,126 '038 75 'IH1'.T fl!\.S J:VT BEW REPAID.
<br />l,l09 24,823 3,325 28,148 42,961 1,052 189,181 1,133,412 477,802 ~:H~ 976,159, 316,293 203' 76 COLtMN 2CJ....AlLaolABlE WPAIO~: THE: /lM:IrNI' CF KM'::R INVESlMENI' 'IH!'\.T CAN
<br />~'rJ 24,823 3,316 28,139 1~:m 24,578 ~:~ l:H~:1g 40,771 994,370 ~:~ 2040 77 BE l.Nl?AID. 'ffiE.$ ENTRIES ARE OCl1EASED BY 'ffiE cosr (F AN m:::REMEN.r INVESIMml'
<br />~:~~ 3."" 28,129 3.'" ~:H~ 1,033,007: 3041 7B
<br />):572 3,291 28,114 42,458 371 >09.409 1,133,412 1,075.894 566.28> 3042 " IN 'tHE YEl'.R 'll:IE RElATED FACILITIES ({) mro .!ERVICE 1\ND m:=.RFASIID BY '!HE Sll-IE
<br /> lIMOWI' 50 YEARS lATER. IN ORIER m MEEI' MSIC REQtll:REMml'S 'IHE 8lUNCE
<br />),398 24,823 3,280 28,103 42,295 1,859 >09,996 1,133,412 84,779 1,116,330 626,003 Z043 so 'IOBEREPAIDM(mlUl'EXl:EE:D'lEEAL1.CW>,BIEUWAID~.
<br />),232 ~'~j 3,265 28.088 42,144 '.609 211,553 1,133,412 ~:R~ 1,155,864 626.003 2044 Bl
<br />),065 ~:~~ 27,914 42,151 12,748 ~i:~ 1:H~:1B 1,185,267 ~:l1l 3045 " OOUMNS 21 &. 22: 'IHESE OOLlMN"S ARE mr tEED IN THIS srlD'l.
<br />~:~g 24:823 27.900 42,001 7,723 84.779 1,219,545 2046 83
<br />24,823 3.061 77.884 41,851 1,114 222,958 1,133,412 84,779 1,260,282' 1,004,046 3047 84 CDLU!N ~tMUATI\IE 'lUI'AL: '!HE 'IOl'AL llMOWI' (F sroRACE lNIT IRRIG'\TICN
<br />~,573 24,823 '.050 27,873 41,700 2,656 223,755 1,133,412 84.779 1,299,326 1,148,249 """ 85 INVESIMENI'INF1\CHsrlD'lYEl'.R.
<br />~:~ ~~:~~ ~:~~ 27,965 41,564 852 221,997 1,133,412 84.779 1,340,038 1,167,564 304' 86 CDLtMN" 24-Bl\IAN:E 'IO BE REPAID: w.e llMOrNI' <F Sl'QRAG.: lNI1' IRRICATICN INVEsr-
<br /> 27.854 41,433 '" 210,210 1,133,412 84.779 1,380,511 l:~:~~~ "'" 87 MEN!' REMIUNlNG 'IO BE PAID F1\CH srlD'l YEF\R FKM R:MER RE:VENtES.
<br />~:60~ 24,823 3,016 27,839 41,307 2,174 204,662 1,133,412 ~:~ 1,419,643 "''' 88
<br />24,823 3.006 27,829 41,178 409 203,957 1,133,412 1,460,412 1,310,689 "''' " COUMN 2S-l\.lLCWA8lE lNPAID BF\IAl'CE: 'llIE J\MOtNI' CF STORACE lNI1' IRRIG\.TICN
<br />3.909 24,823 2,995 27,818 41,091 2,333 203,634 1,133,412 84,779 1,499,170 1.313,682 2033 90 INVESIMENI' 'lllAT CAN BE rNPAID FACH srtDY YE1\R. n:r CRIER ro MEm' BASIC REQUIRE-
<br />~:~ 24.823 2.990 27,813 40.983 &~ ~og:m 1,133,412 84,779 1,537,096 1,316,951 3054 " MEN!'S, 'llIE !3I'.lAl>O.: 'IO BE REPAID MlSI' IDl' EXCEED 'llIE AIlGWllE (NPAlD B.l'.L'IN:E.
<br />24,823 2,979 27,002 40.884 1,133,412 ~:h~ l:~:~~ i;m:~~~ 2035 92
<br />8,573 24,823 2.'" 27,792 ~:Z% rJ~~ ~~:~~ 1:Bl1H 3056 93 OOLdf"ICN~~;{ci. ~. CtMtLATIVE :EUlER rnvENtES AVAIIABIE FI:'R 0lllER APPLI-
<br />6._ 24,823 2.965 ".7B8 84,779 1,636,127 1.634,463 1,664 ""7 94
<br />8,355 24,823 '.954 27,777 40,578 3,193 226,468 l:B~:~H 84,779 1,673,512 1,634,463 39,344 Z058 85 CDUMN 27-REQT.JIRED: 'llIE CtMUATIVE R:MER REVENtES REQUIRED BY '!HE lPPER BASIN
<br />8,317 ~'~i 2,949 27,n2 40,545 1.383 224,793 t:R~ l:~~:~lrl 1:31:~ 1~:~~ 203' " SI'ATES 1.NlER '!HE PHOVISlCNS (F P.L. 48S s;x:TIOO 5E 'IO PROVIOO FUltS FOR REPl\.Y-
<br />~;~ ~:= 27.772 :8;m f:~ ~g,~ 1,133,412 Z060 97
<br />24:823 27,m MrnI' (F '!HE IRRIG>.TIOO J\J'..I.OCATICN CF PRESEm'U{ AUI'HORIZED PARl'lCIPA'l'ING proJ-
<br /> 1,133,412 t:~ f:~:W t:~:~ l~j:6i~ 2C'" 98 a:::t'S 8Ki'OI!ID 'lBE IIM'ER lSf:RS' llB1LITY ro REPAY.
<br />3.209 24,823 2,945 27,768 40,441 .94 209:574 1,133,412 2062 "
<br />8,176 24,823 2,939 27,762 40,414 ~:~ 210,676 1,133,412 84.779 1,862,126 1,634,463 229,433 2063 W, COLtMI<l 28-Ct.MtIATIVE FARNED stRPLtE: TRE ClMUATIVE AMOtNl' CF K;WER RE:VENtES
<br />~:l~ 24,823 2,939 ~~:~~ 4O.3B6 215.249 1,133,412 84.779 1,896,556 1,634,463 264,158 Z064 "" TO '!HE 1.PPI'.:R BASIN Sl'ATES IN E:>:l:ESS (F FINDS REQUIRED BY '!HE CRITICAL YEAA CF
<br />24,823 2,935 40,361 28,884 ~:~"? 1,133,412 .84,779 i:~:~~ 1.634,463 275.919 2065 '" ~.cJlf~:gr~~.wr ZEID IXE 'ill roUIDINGmE roolER RATE BYrne
<br />~:~g 24,823 2,935 ~:~~ 40,335 1~:~ 1,133,412 ~:m 1,634,463 301,104 - '03
<br />24,823 2,935 40,307 253,993 1,133,412 1,970,722 1,634,463 339,2:09 2067 104
<br />B,057 24,823 2,935 27,758 40.269 4,758 254,456 1,133,412 84.779 2,006,264 1,634,463 375,046 "'" 105 ESrIMATED CAPITAL o:ers AND REPAYMmr ($1000)
<br />8,057 24.823 2,935 27,758 40,299 l~:~J 251,042 i:Bl1H 84,779 ~:~:~~ 1,634,463 413,098 206' 1(" REPAYMENr (F RE:IM8lRS'\BlE CDSI'S ""'.
<br />8,057 24,823 2,935 27,758 40.269 236,105 t:R~ 1,634,463 439,734 ""0 107 "'" IH IH IH IH '""" =-
<br />8,057 24,823 2,935 27,758 48:~ 7.<EI 227,746 1,133,412 2,103,575 1,634,463 462,744 "'71 1("
<br />8,057 24,823 2,935 27,758 ", 226,201 1,133,412 84,779 2,142,922 1,634,463 462,744 '07' ")9 SIORACE lNITS ~~IRRIG~ ~
<br />8,057 24,823 2,935 27,758 40.269 6._ 227,538 1,133,412 84.779 2,177,128 1, 634, 463 462,744 >0" no POOER ALLCCATICN 668,241 44,054 712,295
<br />g:~~ 24,823 2,935 27,758 40.269 2,187 227,182 1,133,412 84.779 2,215,241 1, 634, 463 ~:~~ 3074 m 11&.1 WATER ALIJ::CM'ICN 6,698 32 6,730
<br />24,823 2,935 27,758 40.269 " 213,276 1,133,412 ~:~ 2,255,488 i:~:~ >075 m IRRIG>.TICN AI.ID::ATIOO 85,074 19,363 413 104,850
<br />8,057 24,823 2,935 27,758 40.269 2,793 ""'.982 1,133,412 2,292,995 462,744 3076 m OI'H€R AlL.OCA'J.'ICN 3,450 3,450
<br />8,057 24,823 2,935 27,758 40.269 1.284 209,313 1,133.412 84.779 2,332,010 1,634,463 462,744 3077 n4 l'm-RElMBtRSIBlE Igt.:B ;~,;~
<br />8,057 ~:~~ ~:~~~ lj'll3 40.269 3,610 ~:~ 1,133,412 84.779 2,368,699 1,634,463 462,744 3078 as """""'" '753--;-315 .26,061-~
<br />8,057 40,269 1,135 PARTICIPATThlG ~S
<br /> ~:1~ 1,133,412 t:m 2,407,864 1.634,463 462,744 3079 n6 ro...'ER .~.!.ICCATICN 481,39:;'
<br />8,057 ~:~~ 2,935 ~:~ 7,96J ~5:~~ I:H~:iB 2,440,194 1.634,463 462,744 ""0 n7 11&.1 WATER ALICCAT~Ct> 404 7 m:m
<br />~:gg~ 2,935 826,828 1,356
<br />24,823 2,935 27,758 40.269 873 210,562 1,133,412 t:m 2,480,424 ' l:~~:~ 462,744 """ nB IRRIG J\J'..I.OCATIOO 11 1,595,700 12.834179.651 4,370 1,792.555
<br /> 2,519,850 462,744 """ '" cmmR ALUX::A.TlOO -
<br />is,057 24,823 2,935 27,758 ;tg:~ 7,829 214,780 1,133,412 84.779 ~: ~~: ~~ l:~:~ 462,744 2OB3 '''' N.l\.VA.JO :INDIAN 615,097 615,097
<br />~:g~~ 24,823 2,935 27,758 4.806 218.314 1,133,412 ~:m ~~:~1: 2054 '" IRRHATIOO I?ROJ -.;no ~ cllHM
<br />24,823 2,935 27,758 40,269 13,010 223,354 1,133,412 2,615,241 1,946,954 - '" ''''''''AL T,U7"I,091 -B39.!562'I79;bSI
<br />is,OS7 24,823 2,935 27,758 40,269 7.264 ~:rsj 1,133,412 84,779 2,648,287 ! 1,949,502 462,744 "'" l3S
<br />;a,OS7 24,823 2,935 27,758 40,269 1,088 1,133,412 84,779 2,687,498 2,005,403 462,744 2OB3 '" =="""""8 ~ 31,955
<br />;a,OS7 24,823 2,935 Z'l,758 40.269 2,518 225,442 1,133,412 84,779 2,725,2801 2,008,359 462,744 . 20BB '" G<AND """'- 2,962,361 865,723 rn:65i"'S4.080 1, 3:i8, 459 5,290,274
<br />;a,057 24,823 2,935 27,758 40.269 1,709 222,483 1.133,412 84,779 ~:~~~:r~ : 2,011,384 462,744 2OB3 126
<br />is,OS7 24,823 2,935 27,758 40.269 25,066 =.540 1,133,412 84,779 2,316,359 462,744 """ '"
<br />.9,063 2,822,641 185,709 395,868 566,515 3,970,733 -3,619 4,544,711 547,417 =.540 1,133,412 84,779 2,m, 103 2,316,359 462,744 : T<moL .!IIOCLrn:S 9,685 roR 'llIE ErEN PRG:JFcr
<br /> 21~
<br />
<br />
|