WSP02239

• File Number: 8220.100.50
• Description: CRSP - Power Rates
• Basin: Colorado Mainstem
• Date: 11/1/1986
• Author: USDOE - WAPA
• Title: Salt Lake City Area Integrated Projects - Proposed Power Rate
• Water Supply Pro - Doc Type: Publication

~ ,-
Page 1 of 2
STUDY DATE: 4/86
'86 DATA REVISED: 9/86
23 24 25 26 27 28 29 30
2 3 4 5
-;. IIRIGATlON AID :011-ER REVE~ APPLICATION:
CIlPPCITY -;
: Cf'ERATICNS : """" 8AlHCE ALL<><""-E Q.MJLATIVE F'y.
:F.Y. AI<) '><RGY : ClMJlATlVE 11>81' UI'PAtD '''"''' ffi : Sl1.DY
: STIDY : '" TOTAl : MAINTEtWC::: -, rurAl REPAID 8AlHCE : AVAltJBlE REQJIRED 'lR'l.l.5 C.Y. :YEfiR
:YElfl: : C.Y. REVE.... , ':<'ENS' EXPENSE
3,352 3.352 3,352 1940
1940 3,352 3,352 3,352 1941 1
1 1941 357 101 3,352 3,352 3,352 1942 2
2 1942 378 69 3,352 3,352 3,352 1943 3
3 1943 46' 81 3,352 3,352 3,352 1944 4
4 1944 491 109
, 3,352 3,352 3,352 1945 5
5 194' 419 124 3,352 3,352 3,352 ,946 6
6 1946 450 117 3,368 3,368 3.368 1947 7
7 1947 404 '" 3,431 3,431 3,431 1948 8
8 1948 363 139 3,431 3,431 3,431 1949 9
9 1949 479 174
3,491 3,491 3,491 1950 10
10 1950 494 299 3,638 3,638 3.638 1951 11
11 1951 509 273 ~ 3,944 3,944 3,_ 1952 12
12 1952 778 255 3,948 3,948 3,948 1953 13
13 1953 1,042 248 6 3,995 3.995 3,995 1954 14
14 1954 959 20' 6
3,996 3,996 3,996 1955 "
" 1955 736 219 51 3,996 3,996 3,996 1956 "
" 1956 613 257 26 4,004 4,004 4.004 1957 17
17 1957 478 293 18 4,008 4.008 4.008 1958 "
'8 1958 560 349 4,013 4,013 4,013 1959 19
19 1959 637 545
4,008 4,006 4,006 1960 20
20 1960 547 302 4,006 4,006 4,006 1961 21
21 1961 468 318 4,008 4.008 4.008 1962 22
22 1962 480 317 4,194 4,194 4,194 1963 23
23 1963 433 32' 4,195 4,195 4,195 1964 24
24 1964 328 331
4,194 4,194 4,194 1965 25
25 1965 543 353 4,194 4,194 4,194 1966 26
26 1966 641 361 ; 4,194 4,194 4,194 1967 27
27 1967 719 379 4,231 4,231 4,231 '968 28
28 1968 673 420 4,224 4,224 4,224 1969 29
29 1969 710 420 1
4,372 4,372 4,372 1,483 1970 30
30 1970 "'7 484 4,352 4,352 4,352 1,881 1971 31
31 1971 701 514 1 4,352 4.352 4,352 2,333 1972 32
32 1972 "'2 443
REPl. PDJ.
: REPL. ADJ.
4,550 4.550 4,550 2,670 1973 33
33 1973 716 444 4,641 4,641 4,641 2,944 1974 54
34 1974 794 549
4,641 4,641 4,641 3,235 1975 35
35 1975 851 593 4,641 4.641 4,641 3,479 1976 36
36 1976 1,258 762 i 4,641 4,641 4,641 3,910 1977 37
37 1977 976 654 4,641 4,641 4,641 4,278 1978 38
38 1978 1,076 674 2 4,641 4,641 4,641 4,444 1979 39
39 1979 1,018 670
4,641 4,641 4.641 497 3,947 1980 40
40 1980 1,433 593 4,641 4.641 4,641 317 3,630 1961 "
41 1981 1,501 658 4,641 4.641 4,641 290 3,340 1982 42
42 1982 1,539 73S 4,641 4,641 4,641 285 3,055 1983 43
. 43 1963 1,870 850 4,641 4,641 4,641 1,005 2,050 1984 44
44 1984 2,330 833
. 4,641 4,641 4,641 1,010 1,040 1985 45
45 1985 2,507 859
MISC. I'DJ.
: MISC. I'DJ. -26
4,5 4,641 4,641 4,641 3,404 1.040 SUB TOTAl
: SLB TOTAL 35,867 17,664-
4,641 4.641 4,641 1,040 1986 46
46 1986 2,761 1,103 4,641 4.641 4,641 1987 47
47 1987 3,194 1,165 4,641 4,641 4,641 1988 48
48 1988 2,694 1,249 4,641 4,641 4,641 1989 49
49 1989 2,594 1,208
4.641 4,641 4,641 1990 50
50 1990 2,302 1.271 4,641 4.641 4,641 1991 51
51 1991 2,302 1,271 4,641 4,516 4,541 1992 52
52 1992 2,302 1,271 4,641 4,026 4,041 1993 53
53 1993 2,302 1,271 4,641 3,631 3.641 1994 54
54 1994 2.302 1.271
4,641 3,136 3,141 1995 "
55 1995 2,302 1.271 4,641 2,961 3,001 1996 56
56 1996 2,302 1,271 4.641 2,585 2,851 1997 57
57 1997 2,302 1,271 4,641 2,121 2,331 1998 58
58 '998 2,302 1.271 4,641 1,673 1,768 1999 59
59 1999 2,302 1,271
4,641 1,289 1.289 2000 60
50 2000 2.302 l,Zl1 4,641 1,289 1.289 2001 61
61 2001 2,302 1,271 4,641 1,289 1,289 2002 62
62 2002 2,302 1.271 4,641 1,289 1,289 2003 63
63 2003 2,302 1,271 4,641 1,289 1,289 2004 64
64 2004 2.302 1,271