|
<br />
<br />Table 11
<br />
<br />Distribution of M&I and Power Pevenues in the Repaymmlt
<br />of Participating ?rol' ec:ts Irrigation Investment
<br />$1.000)
<br />Q Clm1ulative Available I CUmulative ~ed
<br />N ~ I ~~ I 'lbtal ~u@ I ;:v~ 1bta.l
<br />2015 295 7,534 7,929 0 0 0
<br />2016 590 36.713 37,303 590 27.722 28.312
<br />2817 S85 79847 80732 S85 27,722 28.607
<br />218 1.180 119;618 120;798 1.180 27,722 28.902
<br />2019 1.475 163.002 164.477 1.475 27.722 29.197
<br />2020 1.770 207.862 209.632 1.770 27.722 29,492
<br />2021 2.065 248.186 250,251 2.065 53.728 55.793
<br />2022 2.360 292 224 294.584 2.360 56,893 59,253
<br />2023 2.655 332;020 334.675 2,655 102.514 105,169
<br />2024 2.950 374.752 377,702 2.950 105,587 108.537
<br />2025 3.245 413,279 416.524 3,245 123.274 126,519
<br />2026 3,540 456.486 460.026 3.540 123.274 126,814
<br />2027 3.835 499,662 503,497 3,635 123.274 127,109
<br />2028 4.130 536,776 540,906 4.130 123.274 127,404
<br />2029 4.425 578.744 583.169 4.425 123.274 127,699
<br />2030 4.720 613,612 618.332 4.720 123,274 127,994
<br />2031 5.015 657,351 662.366 5,015 125.963 130,978
<br />2032 5,310 700,563 705,873 5.310 231.954 237,264
<br />2033 5.605 737,587 743,192 5,605 234.639 240.244
<br />2034 5900 m 992 763.892 5.900 240.277 246 177
<br />2035 6'195 809'536 815.731 6195 240.851 247;046
<br />2036 6;490 849;757 856.247 6;490 242.632 249.322
<br />2037 6.785 892.463 899,248 6.785 246.012 252.797
<br />203l! 7080 934.250 941.330 7080 249,126 256.206
<br />2039 7; 375 976.159 983.534 7; 375 316.293 323.668
<br />2040 7,670 994,370 1.002.040 7.670 487,408 495.078
<br />2041 7.965 1.033.807 1.041,772 7.965 554.547 562.~~2
<br />2042 8.260 1.075.894 1.084.154 8.260 566.282 574,~2
<br />2043 8.555 1.116,330 1.124.S85 8,555 626.003 634.5se
<br />2044 8.850 1.15.5, S64 1.164,714 8. SSO 626.003 634. $S~
<br />2045 9.145 1.185.267 1.194,412 9.145 711.242 720.387
<br />2046 9.440 1.219.545 1.228.985 9.440 908.414 917.854
<br />2047 9.135 1.260.282 1.270.017 9,735 1.084,046 1.093.781
<br />2; 10.030 1.299.3~ 1.309,356 10.030 1.148.249 1.158.279
<br />9 10.325 1.340.0 1.350.363 1. 25 1.167.564 1.177.889
<br />~8 10.620 1.380.51 1.391.131 18,i20 1.304,521 1.315,141
<br />2051 10.915 1.419.643 1,430. 5se 10.915 1.307,532 1.318.447
<br />2052 11.210 1.460.412 1.471'm2 11.210 1.310,689 1.321.899
<br />~053 11.505 1.499.170 1.510.67 11.505 1.313,682 1.325.187
<br />054 11.900 1.537.096 1.548. 11.800 1,316.951 1.328.751
<br />055 12,095 1.564.087 1,576,182 12.095 1.339,512 1,351,601
<br />~56 12.390 1.597.027 1,609,417 12.390 1,465,972 1,478.362
<br />57 12.68S 1.636.1.27 14648.812 12.685 1.634.463 1,641,148
<br />58 12.980 1.673,512 1.686,492 12.980 1.634.463 1.647,443
<br />2059 13.275 1.712.674 1.725,949 13,275 1,634.463 1.647,738
<br />2060 13,570 1.747,200 1.760.770 13,570 1.634,463 1.648.033
<br />2061 13.865 1,786,060 1.799.925 13.865 1.634.463 1.648.328
<br />2062 14,160 1.826,007 1.840,167 14,160 1.634,463 1.648.623
<br />2063 14.455 1,862.126 1.876, S8l 14,455 1. 634. 463 1. 648. 918
<br />~. 14. 750 1.896,556 1.911.306 14.750 1.634.463 1.649,213
<br />5 15.045 1.908,022 1.923.067 15.045 1,634.463 1.649,508
<br />2 ~~L~mL_m ~_L~463L~~
<br />2067 15.635 1.970.722 1.986.357 15.635 1.634,463 1.650.098
<br />2068 15.930 2.006.264 2.022,194 15.930 1.634.463 1.650,393
<br />2069 16.225 2.044, 022 2~ 060, 246 16, 22S l~ 634~ 463 1~ 650. 688
<br />2070 16.520 2.070,362 2.086.882 16.520 1,634.463 1.650.983
<br />2071 16.815 2.103.575 2.120.390 16,815 1.634.463 1.651.278
<br />2072 17,110 2.142.922 2.160,032 17.110 l'W.463 1.651.573
<br />2~73 17,405 2.177,128 2.194.533 17.405 1. ,463 1.651'1
<br />2 i4 17.700 2.215.241 2.232.941 17,700 1. .463 1,652.1
<br />2 5 17.995 2,255,488 2~273,483 17,995 1~634.463 1,652.4
<br />207776 18,290 2.292.995 2.311. 28S lB,290 1.634.463 1.652.75
<br />20 lB.585 2,3~,010 2.350.595 18.585 1.634.463 1,653.
<br />20 IS, 2,3 ,699 2.387,519 18. 1.634,463 1,653,343
<br />20~ 19,m 2.40 ,864 2,427,039 19.m 1.634.463 1,653.638
<br />20B0 19,470 2,440,194 2.459,664 19.470 1.634,463 1.653,933
<br />2081 19.765 2.480.424 2.500.189 19.165 1.634.463 1,654.228
<br />II 20.060 2.519.850 2.539.910 20,060 1.634.463 1.654.523
<br />2 20.355 2.552,321 2.572,676 20.355 1.634.463 1.654.Bl8
<br />2 20.650 2.587.952 2,608.602 20.650 1,634.463 1.655'm
<br />20, 945 2,61.2 2, 6. S6 20, 94S 1, 946. 1, 7,
<br />21.240 2.~.2~ 2.~9,b 21.240 1.949.~ d~o, 42
<br />2087 21.535 2.681.498 2.709.033 21.535 2.005.403 2.026.938
<br />2088 ~.S30 2,725,280 2.747,110 21,830 2.008,359 2.030~1S9
<br />2089 .1205 2'77763.870 2'807815,99235 22.125 2.011.384 2.033.509
<br />2090 .42 2, 9,103 2. ,52. ;22,420 2.316.359 2,338, m
<br />!Il'I'E. '!he _ is that tha CIJI'Ulative revenues _oble _ recto"
<br />W.nd bv 2057 shalll:8~. ~ results shew that the
<br /><:tIlI2J.ad.ve t"8VW1U8S avaiIaCle are .664,000 tra:'e than the
<br />CIJI'Ulati_ _ ~ bv 2 . '!his is due to routlll1n;r
<br />off the lID1thly demond charge 1:0 the nearest cne-hal.f cent.
<br />. 0:>1_ 26 01 !!ePsymene Stuqy
<br />... 0:>11.1l11 27 01 llSPOymene StudY
<br />
<br />
<br />47
<br />
|