|
<br /> 1!2.[b.!!.!.H. 9.!!!.Q.J! 1.1.Q.I.!.!L't 21~'O
<br /> ()
<br /> .., ,.. ratiTe F1nanOie1 Resu.1ts Based on Reo , . 8.1reau'lI Hastes ot Iln'estnleJ1t Bal..
<br /> ."" enaes .. r RlIITised St ot Se -. ,. . Nse t
<br /> La. ... . .r PM .. illlaHon
<br /> "A" R UNDml: PRJlSZN'I' LAW. "." - 1.JNI)l!:R PROPOSI.tl LmISIATIOH ..
<br /> PavuleDtlll on Pa'llllllnte t~ BallllDoe Pa:vments on PS.'lDIentll to Investmant
<br /> Not Acoount ot AdTBnOtle Arizona Plood to InTsatment N., Account of Ad:Tanoee Art._ Separate Beginning
<br /> Opera1;1ng tor tor ... Control _to IlARlnntlW 01' Y&f1r Opere.tillC tor tor =d ...... ot
<br /> ReTenUIIIS Interest Retil'Sllllm SurPlus N..... '"'" ~ Plood Control Re"l"enuea IntSr8Bt Retirement N..... Y..r
<br /> .- .- . . I- .- .- . . .- .- . .- .- .
<br />193'1-38 1,139,780 1,139,780 715,927,921 2!l,OOO,OOO 852.870 2,467,6'115 6OO~OOO 80,000 '10,~5,O10
<br />~. 2,906,700 2,906,'100 '1'1.971,062 26,000,000 1.91'1.~ 2,1552.922 100,000 '12,940,627
<br /><0 3,674.,4.30 3,127,328 54,7,102 78.183,204. 27,040,000 2,4615,000 2.602,462 240 .000 74,3156.049
<br /><l 15,1539,1580 3,114,192 585,616 1,839,772 689,914 1,149,858 77,864,806 28,121,600 3,1520,000 2.644.,066 320,000 715,~,730
<br />.. 6,209-,940 3,092,586 609,402 2,507,952 940,ol82 1,567,470 77,314.662 28,096,606 3,885,000 2,647,146 277,~ """.000 75,632,750
<br />1942-43 6,510,1530 3,076,959 635 , 584 2,797,987 1,049,24.l5 1,748,742 76,923,966 27,653,000 4.067,500 2.644,814 442,68G 380.000 75,1566,115
<br />.. 6,812,490 3,054,451 661,632 3,096,407 1.161,1153 1,935,254 76,361.284 27,010.376 4,250,000 2,631,784 618,216 ~~OOO 715,193,636
<br />.. 6 867 460 3027 9~1I; 688 097 3151377 1 lAl '1/if\ 1969611 75,699.M12 26,155,539 4.3FlO.169 2.610.14'1 770.~ '14,5715,620
<br />'l'OTAL 8 Yrs.33.660,910 22,539,982 3,727,433 13,393.495 5,022,550 8,370,935 25,:538,039 20,801,016 2.108.'1713 4,aoo.000 1,960,000
<br />19415-406 4,240,540 3,000,462 715,621 524,~7 196,671 327,786 '15,011.555 ~,232,l.5O 4.,3ElO,169 2,1583,196 796,973 600,:000 400,000 73,800,598
<br />., 4,311,0'10 2,971,837 744,24.6 594,987 223,120 371,867 74,295,934 25,913,600 4,3ElO,169 2.5tll5,302 824.,807 '73,008,62l5
<br />194'7~ 4,387,600 2,94~,068 774,015 6'71,51'1 251,819 419,696 73,551.6a8 26,578,329 4,300,169 2,526,4;32 853,737 72,183, '158
<br />.. 4.467,6:'!>o 2,911,107 804,976 '151,547 261,830 469,717 72,777.6'13 27,221,764 4,300,169 2,496,551 863.61S '71,330,021
<br />50 4~556,550 2,878,908 837,175 84.0,577 315,.216 525,361 71,972.697 2'1,E!40,91a 4,300,169 2,465.624- 914,545 70,446,403
<br />51 4,653,190 2,645,421 870,662 937,107 351,4l5 585,692 '71,135,522 28,4.29,194 4,300,169 2,433.615 946,544. 69 ,531,858
<br />52 4,742,220 2,810,594- 906,489 1,026.137 384,801 641, 336 70,264,859 28,900,670 4.300,169 2,400,466 9'19,683 68,585,314
<br />1952-53 4,7:?n,75O 2,774,375 941,708 1,021,667 383,125 638,542 69,~9,3?0 29,498,561 4,380,169 2,366,197 1,013,972 67,605,631
<br />54 4,732,280 2,736,706 979,37.7 1,016,197 381.074 6~,123 68,417,662 30,039,96:1. 4,:300,169 2,330,708 1,049,4.61 66,591,659
<br />55 4,72'1,310 2,697,531 1,018,552 1,011,227 379,210 632,01'1 67,438,285 30,606,436 4,300,169 2,293,977 1.,086,192 65,542,198
<br />.. 4,721,840 2,656,789 1,059,294 1,005,757 37'7,159 628,598 66,419,733 31,198.,6'16 4,300,169 2.255,960 1,124,209 64,456,006
<br />.. 4,717,870 2,617,334- 1,102,905 997,631 374,112 623,519 65,433.341 31,818,025 4,31)3,928 2,219,07'1 1,164,851 63,402,204
<br />195'1-58 4,712,400 2,573,217 1,147,022 992,161 372.060 620,101 64,330.436 32,467,227 4,383,928 2,178,30? 1,205,621 62,23'7,353
<br />59 4.707,930 2,527,331 1,192,902 987,691 3'10,384 617,307 63,183,41.4 33,145,815 4.3EI3,926 2,135,110 1,24'1,SJ.8 61,031,732
<br />60 4.?01,960 2,479.620 1,240.619 981,'121 358,14.5 613.576 61,990,51.2 33,854.341 4.3133,928 2,092,43'1 1,291.491 59,783,914
<br />51 4,69'7,490 2,429,996 1,290,243 977,251 366,469 610,782 50,749,893 34,594,93& 4.383,928 2,047,235 1,3:56,693 158,492.~
<br />52 4,692,520 2,378,386 1,341,8153 972,281 364, 600 607,676 59,459,650 35,367,955 4,383,928 2,000,450 1,363,476 57,1515,730
<br />1962-63 4,687.050 2,324,712 1,395,527 966,811 362,554 604,257 58,117,797 36,174,997 4,383,928 1,952,029 1,431.899 55.'172,252
<br />54 4,681,580 2,268.B91 1,451,348 961,341 360.~3 600.838 56,722,2?0 37,01'1,'140 4,3133,928 1,901,912 1.482.016 54,340,353
<br />55 4.676,610 2,210,837 1.509,402 956,3'71 358,639 597,'132 55,270,922 3'1,897,61.2 4,3133,928 1,8150,042 1.533,866 52,858,337
<br />55 4.664,840 2,150,461 1,569,'178 944,501 354.225 590,3'16 53,'761,520 58,815,784 4,383,928 1,796,356 1,587,572 151,324,451
<br />57 4,651.840 2,087,670 1,632,569 931,601 349,350 582,251 52,191,742 39,778,O~ 4,3133,928 1,740,791 1.643,137 49,736,879
<br />1967.06 4,1>38,340 2,022,367 1,697,8'12 918,101 344,_ 573,813 50,559,173 40,786,910 4,383,928 l,683,28l 1,700,64.7 48,093,'742
<br />5' 4,-624.,840 1,954,452 1,165,767 904,601 3~,225 1565,376 48,861.301 41,844,573 4,383,928 1,623,7158 1.760,170 4.6.393,09~
<br />70 4,612,840 1,863,821 1,836,418 892,601 334.,72l5 557,876 47,095,514 42,952,980 4,3l33,928 1,562,152 1,821,776 44,632,92l5
<br />71 4,599,340 1,810.364 1,909,875 879,101 329,663 549,438 45.259,096 44,113,223 4,383,988 1,498,390 1,885,638 42,811,14.9
<br />72 4,586,340 1,736,88:5 1,989.602 859 ,853 ....... ~3'1 ,408 43,422,123 e,328,314 4,300,749 1,434.,861 1,954,aae 40,996,018
<br />1972-73 4,:572,840 1,657,301 2,069,186 846,353 317,382 528,911 41,432,521 4.6,604,038 4,3e9,749 1.366,4.40 2,023,309 39,041,130
<br />74 4,560,340 1,574,533 2,151,954 833,853 312,695 521,158 39,383,335 47,939,229 4,389,749 1,295,624 2,094,1215 '9l,OI'7,82l
<br />75 4,:54'7,340 1,488,455 2,238,03.2 820,853 307,820 513,033 3'7,211,&11 4.9,856,798 4,369,'149 1,222,329 2,167,420 34,923,696
<br />" 4,533,840 1,396,934.- 2,327,553 807,353 302,757 504,:596 34,973.349 51,338,037 4,369,749 1.146,470 2,243,279 32.756,276
<br />77 4.520.840 1,305,832 2,420,655 794.343 297,878 496,465 32,645,796 52,866,962 4,369,749 1,06'7,9!S5 2~321, 794 30.512.997
<br />1977_78 4.506,340 1,209,006 2,517,481 781,953 293,232 488,721 30,225,14.1 54,505,975 4,389,749 986,692 2,403,057 28,191,203
<br />7. 4,494,640 1,108,306 2,618,181 768.363 286 ,132 400,221 27,707,660 56,19'1,493 4,369,749 902,585 2.4.8'1,154 25,786,146
<br />80 4,481,840 1,003,:5'19 2,722,908 755,363 283,257 472,096 25,089,419 57,965,17l!: 4,369,749 815 ,534 2,5'74,215 23,300,982
<br />OJ. 4,468,340 894,663 2,a:5l,824 741,853 278,195 463,6158 22,366,511 59,811,683 4.389,'749 72l5,437 2.664.312 20,726,767
<br />"" 4,456,340 761,390 2,940,097 729,853 273,695 4156,156 19,534,741 61,740,492 4,369,749 632,186 2,'157,563 18,062,455
<br />1982-83 4.442,640 663,586 3,062:,901 '716,353 268,632 44'1,721 16,569,6:10 63,753,954 4.389,'149 535,672 2,8540.077 15.304,892
<br />.. 4,429,34.0 54l,070 3,185,417 702,853 263,670 439,283 13,526,749 65,856,391 4.369,749 435,7'19 2,953,970 12,450,615
<br />8lS 4,416,340 413,653 3,312.834 689,8153 258,695 &31,158 10.34J..33.2 68,051,36t. 4.389,'149 332,390 3,057,3fi9 9,496,645
<br />., 4,403,840 281,140 3,445,34.7 677,353 254,007 423,346 7,028,498 70,34.2.261 4,389,'749 225,383 3,164,366 6,439,486
<br />.7 4.390,840 143,326 3,583.151 664.363 249.136 4ll5.227 3,583,151 72,7321Q 4.389.74.9 114 , 629 3.275.l2o 3,275,120
<br /> 231,.B20,890 104..686,904 78.884,791 49.,249.285 18.468,475 30,770,810 (May 31,1987 0 75,226.682) !Q9.514.802 89.031,357 76.055.190 30.000,000 16,800,000 {5-3.l-Fl7 ol
<br /> 1\ 1'..-0
<br /> , '
<br /> . Intel'Sat rate on total. investment, 4"; flood oont:rol al10oatiOtl, ot oil, Interest rate on power allOoation, 3-1/2,&:, a:oept apprczti_
<br /> $25,000,000 8J11)rtized out ot 62-1/2;C of Aurp1uEI reTenUl!l.e; l;l8.yments -.to1.7 actual. IIIOtlIIIy caet" dur1.De: oonstruction; adVll.Ilaeil
<br /> to ee.ch of States ot ~izona and NeTada of 18-3/4$ of lNrplUl! reTIII- repaid CFVSl' per1ad ot tin.,. :y8a1'a, !lXOlllpt tlood Gon..
<br /> nuas; rate for taIling water tor e-.enera.tion of firm energy adjusted trol al10oation of ..25,00(:1.000 repe.14 Without int~a
<br /> in 1945 to onllllll111 per kllow:e.tt.hour, and OOabinuin8 thereafter, after 198'1; ~ta ot $360,000 per 1'J1U" to ee.oh ot
<br /> in aocordance with aSlilUIIl8d oOlllpetitiTe ccndltlons. Statea Of Arizona end Nnada; pe.;,mente of hoo,ooo per
<br /> year into "separate fulJ:1". GOept modU.iad during
<br /> ab.orptlon period; ~t.s tor falling w.ter tued to
<br /> proTide finenCial requ!1'flIQ<..
<br />
|