|
<br />~~;~:-r~:~:? '
<br />
<br />8
<br />
<br />~:I!"!-; ~n
<br />
<br />FRY~GPAN-AR~SAS PROJECT
<br />
<br />TABLE IV,-Interest during construction-Continued
<br />
<br /> Con-
<br /> struo- Interest
<br />Feature Code Construc- tion 2% per-
<br />tioncost pe.
<br /> riod cent
<br /> Yf'.ars
<br />Pancho (Prlncet@) pO'll'erplant,15'OOOkllowat18__n.m.m'_u.u__ P $2,500,000 3 $93,SOO
<br />BaUds powerplant. 22,700 kIlowatts. U___n__nhnnn_____n____nn P 2,908,000 3 109,000
<br />Pueblo powerplant, 11,000 kilowatts___________n____n_______________ P 1,714,000 3 64, 300
<br />~!~~~~!~~~~~f:~l~;~:====:======:::::====:=:====:=::=====:=:=:==:= P 755,000 2 18;900
<br />P 127; 000 1 1,600
<br />P 104,000 1 1,300
<br />Wapaeo-Princeton, 15 ml1es________ ________ _ ____________ _____ ________ P 174,000 1 2,200
<br />Princeton-Pancho, 7 milesu____________________________n_____n_nu P SO, 000 1 1,000
<br />~~~~~~~~~~ll~~,:~f~~=:~====:=======:=========:================== p 35,000 1 400
<br />P 1,020,000 2 25, 500
<br />P 504, 000 2 12,600
<br />SaIida-Pueblo, 97 miles__~______ _______ ___~~_____________~__ ____~ __n_ P 1,124,000 2 28,100
<br />Pueblo-Oolorado Springs. 44 miles______~_____n______~_______________ P 472, 000 1 5,900
<br />Colorado Springs-Limon; 73 miles______________________~_____ _ __~____ P 61<4,000 2 17,100
<br />Leadville, 15,000 kilovolt4\mperes_ _ ______ ____________~_n ____________ P lIS, 000 1 1,500
<br />Salida, 5,000 kilovolt.amperes_______n____ __________n____ _ ___________ P 139,000 1 1,700
<br />Gunnison, 3,750 kllovolt-$mperes___._.____ ______n_________ n___ _____ P 253,000 1 3,200
<br />Saguache. 10,000 kllovolt..a.mperes_ _. _ _____________________________~__ P 149,000 1 1,900
<br />oa~n City, 15,000 kllovdlt-smperes~___n____~_____~_________________ P 302, 000 1 3,800
<br />Pue l~ 25,Ooq kilovolt-aIilgeres_________un_______________________h_ P 205,000 1 2,600
<br />Colom 0 Sprmgs, 30,000). ovolt-amperes______________~___h__h____ p 925,000 1 11, 600
<br />Elbert, 9,670 kllovolt-amperes_ ________ ____ _ _______~___ _ n_~__ ________ P 482, 000 1 6,000
<br />Otero, 21.330 kilovolt-amperes________ ~______ _____~_____n_________~__ P 558, 000 1 7,000
<br />Wapaoo, 18.330 kilovolt-amperes_ _ _ ______ ___ ____________~_h___~_____ P 540,000 1 6,800
<br />PrJnceton, 13,000 kilovolt-a.mpere!L__ _______~_____. ~______~___ _______ P 507,000 1 6,400
<br />Pancho, 16,670 kllovolt-artJ.peres__ ____ __~~______ ___~n__________~__~__ P 434,000 1 5,400
<br />BaUds, 25,220 knovOlt~a~eres_ _ _ ___. _____n _______________________~_ P 770,000 1 9,600
<br />puebloi 12,220 kl1ovolt-~ peres. _ ....m.m. ..m_.m__ ._._.n_..__ P 594,000 1 7,400
<br />Genera communication s~tem_ _________ ____ ~________.__ ____~h_____ J 105,000 2 2,600
<br />General service equipment (25 percent construction faciIity)______~___ J 1,053,000 7 79, 000
<br />Gunnison maintenance shop_ _ _ ___n__n_______._____ ._______.___ ~___ J 15,000 1 200
<br />~tal..._.__...._.___.__....._..____...._...._.._._......._..,. ------ 172, 898, 000 ------ 6, 593, 500
<br />
<br />J=Joint ($4,691,000); P-Power ($l,212,500)j M=Municipsl water ($690,000).
<br />
<br />~,
<br />
<br />Breakdown of the interest during construction to the allocated use of the
<br />features:
<br />
<br />Joint use_______________________,____________________________
<br />Specific powerh__ __ h h _ __ __ _ __ _ h _ 'U __ _, h_' Uu __ _ _" __ _ __
<br />Specific municipal waterhh __ ,_. h _ _, _ _ h___h _ __ _uu __ hh__
<br />
<br />$4, 691, 000
<br />1,213,000
<br />690,000
<br />
<br />TotaL _ _ _ _ _ _ _ _ h _ h h _ h u _ _ _ h U, _ _ U _ _, _ U U _ _ _ _ _ _ _ _ 6, 594, 000
<br />
<br />The distribution of the joint interest during construction was made to the
<br />various functions by the same percentages that the functions share in the joint
<br />construction costs, This distribution is as follows:
<br />
<br />Irrigation________"___________________________________________
<br />
<br />Powerh_' _h _ __,___h_h_ ____h_ _ __ __ ___ __ ___ _ h __ _ __" _ h h_
<br />Municipal water______ _h_ h _ ____ _ _, __ _ h__ ____ hh __, h_ __ ___
<br />Flood control_________,________,_____________________________
<br />Fish and wildlife_ _ _ _ h h' __ _ _h _, __ _ h _u hh _u ___ ___, hU__
<br />
<br />$3,143,000
<br />117, 000
<br />464,000
<br />849,000
<br />118, 000
<br />
<br />TotaL u _ ___ h_ h _ _ _, __h h _h _h ____uu h __ __ __ __h _ 4, 691,000
<br />
<br />The total reimbursable amounts of interest during construction are-
<br />Power____h_____________hhU__h_U $1,213,000+$117,000= $1,330,000
<br />Municipal water______________h____h___ $690,000+$464,000= 1,154,000
<br />
<br />TotaL _ _ _ _ _ _ _ _ _ h _ _ _ _ _ __ _ _ _ , _ _ h _ _ _ _ _ _ _ h _ _ _ _ _ _ h _ _ h _ 2, 484, 000
<br />
<br />The nonreimbursable interest during construction is $4,110,000.
<br />
<br />;lC:?~q~~T~~Ji~;..;y~~
<br />
<br />';. ;,', ':<'>;.
<br />fo~ '\ ,. ',~.'
<br />','...'.' ,\- ,',' '.
<br />. ';;..;. ~'!-",': ' .. . ,,;'~,..
<br />
<br />
<br />~~f~'
<br />
<br />> < ",_~f',-{ '.'.,-
<br />,~ ' '. ' . - -,( .,-:~~
<br />.'.: ::~2.c:{~,.~::::;:.(~J,;,',:,..;..,::..,if,;
<br />
<br />".;L?';':" ,~;>: ." "
<br />-",-: > . . '" L', X~;,<,..;~.:~;~:~,
<br />. ;..:~'~.~:-::\:,:...:i;i;:.' ,'''~,' ~~
<br />>/<~~; .", <.~c <
<br />_'0'" . ~~'
<br />.:;
<br />'-' " " ~t '~;~~;.-,
<br />..
<br />
<br />".0<,0.-
<br />.;-, ,,,::"":,,":'
<br />>:-.:.;/
<br />,'.'"', .'
<br />",'.J:"- ,
<br />" "...,~~~~,~;~:;:{_::', ;~'.'
<br />
<br />
<br />
<br />...:.:"'..,.,:.''''''''i.'''-'.'.;,.''''-'~l!:'~~,.
<br />%;~:,~!~?=<~t~t\~i~~~~~
<br />..c-:" ..::' ""~~-~'-'--:~":"_'" .....: .~..~i~~
<br />
<br />".'.',
<br />
<br />, .,,--,'- ,~~ <
<br />
<br />~" '
<br />
<br />>,-_.,,:
<br />
<br />'.'~
<br />
<br />,.:::":';:'"
<br />
<br />",.0_, "
<br />
<br />....
<br />
<br />-,"..'
<br />
<br />..
<br />
<br />'.' '.:>~:'.,,::.!;:r::l
<br />.,..:::.'.'):~H)
<br />
<br />
<br />';','.^
<br />
<br />
|