|
<br />HISTORICAL AND PROJECTED REPAYMENT OF AUTHORIZED REIMBURSABLE INVESTMENT (UNITS -$1,0001
<br />
<br />,- <l 0 S
<br />
<br /> M & I WATER INVESTMENTS IRRIGATION INVESTMENT IRRIGATION INVESTMENT M & I INVESTMENT
<br /> POWER POWER INVESTMENT PARTICIPATING PROJECTS REPAYMENT SUMMARY
<br /> REVENUES STORAGE AND PARTICIPATING PROJECTS STORAGE PROJECTS STORAGE PROJECTS AND EDEN PROJECT PARTICIPATING PROJECTS CUMULATIVE APPORTIONED REVENUES AVAILABLE
<br /> APPLIED FOR FUTURE PARTICIPATING PROJECTS
<br /> TO ELECTRIC PLANT M & I PLANT IRRIGATION PLANT IRRIGATION PLANT M & \ PLANT TOTAL PLANT
<br /> SALINITY IRRIGATION
<br /> UNITS IN IN POWER IN AND APPOR- IN IN IN
<br />tYEAR (SECTION POWER SERVICE ALLOWABLE M&I SERVICE ALLOWABLE AND M&I SERVICE ALLOWABLE TlONED SERVICE ALLOWABLE M&I SERVICE ALLOWABLE TOTAL SERVICE ALLOWABLE YEAR
<br />OF FISCAL 205 E REVENUES AT END UNPAID UNPAID REVENUES AT END UNPAID UNPAID REVENUES AT END UNPAID UNPAID REVENUES AT END UNPAID UNPAID REVENUES AT END UNPAID UNPAID REVENUES AT END UNPAID UNPAID NEW FISCAL OF
<br />STUDY YEAR P.L.93-3201 APPLIED OF YEAR BALANCE BALANCE APPLIED OF YEAR BALANCE BALANCE APPLIED OF YEAR BALANCE BALANCE APPLIED OF YEAR BALANCE BALANCE APPLI ED OF YEAR BALANCE BALANCE APPLIED OF YEAR BALANCE BALANCE TOTAL COLORADO MEXICO UTAH WYOMING YEAR STUDY
<br />1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
<br /> SummaryofProjee,Cosu.
<br />0 1961 AlIocetion..."d ReJ>llYme<1tIUni, $1,0001 1961 0
<br />1 1962 24 7,307 7,283 7,307 24 7,307 7,283 7,307 1962 1
<br />2 1963 30,790 30,790 30,790 11,090 11,066 11,090 24 547 523 547 24 42,427 42,379 42,427 1963 2
<br />3 1964 174 56,915 56,741 56,915 40,108 40,108 40,108 15,373 15,348 15,373 -4 556 536 556 170 112,952 112,733 112,952 Ae'mbu'uble COlorado 1964 3
<br /> Interllil BaJin
<br />4 1965 -2,630 246,164 248,620 246,164 . 72,388 72,388 72,388 18,082 18,057 18,082 5 577 552 577 -2,625 337,211 339,617 337,211 Con.truc- during Eden Salinity TOlal 1965 4
<br />5 1966 -498 346,175 349,130 346,175 11,867 11,867 11,867 87,823 87,823 87,823 27,411 27,387 27,411 8 -490 473,869 476,767 473,869 I,em {,onC",,, ConSl,uction Proje<:1 Paymenu Repayment 5
<br /> 593 560 593 1966
<br />6 1967 -1,243 358,646 362,844 358,646 -737 11,819 12,557 11,819 89,055 89,055 . 89,055 31 37,817 37,762 37,817 -9 669 645 669 -1,958 498,006 502,863 498,006 1967 6
<br />7 1968 833 402,241 405,605 402,241 780 13,087 13,044 13,087 93,063 93,063 93,063 51 44,634 44 ,528 44,634 4 669 641 669 1,668 553,694 556,881 553,694 PfOi"C1C~st. 1968 7
<br />8 1969 2,338 410,794 411,820 410,794 5 13,600 13,552 13,600 94,145 94,145 94,145 50 45,086 44,929 45,086 -9 1,570 1,551 1,570 2,384 565,195 565,997 565,195 Sa.in unO 2,955,081 96.129 1969 8
<br />9 1970 5,857 411,937 407,106 411,937 16 15,510 15,446 15,510 94,015 94,015 94,015 61 49,180 48,963 49,179 9 2,684 2,656 2,684 5,943 573,326 568,186 573,325 SectionS 116.533 1970 9
<br />10 1971 8,425 461,517 448,224 461,517 8 100 27 100 104,240 104,240 104,240 121 60,395 60,057 60,395 7,304 7,276 7,304 8,554 633,556 619,824 633,556 3,131.614 96,129 1971 10
<br />11 1972 10,974 464,416 440,186 464,416 337 3,148 2,739 3,148 101,227 101,227 101,227 185 81,010 80,487 81,010 5 10,725 10,692 10,725 11,501 660,526 635,331 660,526 1972 11
<br />12 1973 13,306 465,544 428,009 465,544 290 4,048 3,349 4,048 100,470 100,470 100,470 234 104,575 103,818 104,575 8 44,868 44,827 44,868 13,838 719,505 680,473 719,505 1973 12
<br />13 1974 9,862 467,498 420,101 467,498 291 4,897 3,907 4,897 99,636 99,636 99,636 245 116,710 115,708 116,710 -18 44,831 44,809 44,831 10,380 733,572 684,161 733,572 COli Allocation and ReP<lvment 1974 13
<br />14 1975 17,397 465,527 400,732 465,527 493 5,858 4,375 5,858 98,116 98,116 98,116 267 127,313 126,044 127,313 80 53,777 53,675 53,777 18,237 750,591 682,942 750,591 Reimbuluble 1975 14
<br />15 1976 22,584 465,069 377,690 465,069 560 7,065 5,022 7,065 98,650 98,650 98,650 239 122,352 120,844 122,352 105 53,777 53,569 53,777 23,488 746,913 655,775 746,913 Itrigalion-S,or&\jeUniu 95.723 95.723 1976 15
<br /> PowerR.",,".... OJ.908)
<br />16 1977 181 478,887 391,327 478,887 653 7,295 4,599 7,295 98,822 98,822 98,822 250 124,661 122,903 124,661 658 61,147 62,561 63,427 1,742 770,812 680,212 773,092 M&I A/lIIenue. l21,5341 1977 16
<br /> Misc:ell.neou.R~nue. l28l)
<br />SUBTOTAL 87,560 478,887 2,696 7,295 98,822 1,758 124,661 866 61,147 92,880 770,812 1"ig,otion,P""icip'li"ll SUBTOTAL
<br /> Projects 1,110,446 1,110,446
<br /> Water (..I..."O,g.n;.
<br /> ."ion. 1163.221)
<br />17 1978 2,174 557,209 467,4 75 557,209 758 7,363 3,909 7,363 98,817 98,817 98,817 265 128,528 126,505 128,528 472 61,619 62,561 64,897 3,669 853,536 759,267 856,814 Apportioned Revenue. 1978
<br /> Participa,jn~ 17
<br />18 1979 6,045 560,432 464 ,653 560,432 841 8,052 3,757 8,052 98,213 98,213 98,213 233 140,688 138,432 140,688 533 90,591 91,000 92,869 7,652 897,976 796,055 900,254 P,oje<:" 1942,008) 1979 18
<br />19 1980 28,510 565,716 441,428 565,716 845 8,052 2,912 8,052 98,213 98,213 98,213 249 140,688 138,183 140,688 675 118,557 118,291 120,835 30,279 931,226 799,027 933,504 Edenp,oiect 9,128 9,128 1980
<br /> MiscellaneOU' 19
<br />20 1981 25,529 578,397 428,580 578,397 869 8,052 2,043 8,052 98,213 98,213 98,213 293 243,855 241,057 243,855 807 132,317 131,244 134,595 27,498 1,060,834 901,137 1.063,112 Rfl;'lInue. 15,111) 1981 20
<br />21 1982 267 28,109 583,681 405,754 583,681 920 8,243 1,314 8,243 98,046 98,046 98,046 298 467,494 464,398 467,494 928 159,900 157,899 162,178 30,255 1,317,384 1,127,411 1,319,642 1982 21
<br />22 1983 267 33,826 583,681 371,928 583,681 1,047 9,008 1,032 9,008 97,375 97,375 97,375 345 469,799 466,358 469,799 809 163,273 160,463 165,551 36,027 1,323,136 1,097,156 1,325,414 M&IW-,a' 427,092 37,221 464,313 1983 22
<br />23 1984 267 30,814 640,555 397,988 640,555 1,134 9,582 472 9,582 96,872 96,872 96,872 537 512,702 508,724 512,702 869 182,539 181,244 184,817 33,354 1,442,250 1,185,300 1,444,528 Po..., 760,612 ...... 20,8412 840,361 1984 23
<br /> Othe, 3,5112 3,5112
<br />24 1985 267 30,729 640,555 367,260 640,555 472 9,582 9,582 678 96,872 96,194 96,872 536 538,811 534,297 538,811 1,314 203,510 198,517 205,788 33,729 1,489,330 1,196,268 1,491,608 Subtotal 2.391,455 96,129 9,728 "'.." 2,524,153 1985 24
<br />25 1986 267 28,923 640,555 338,336 640,555 9,582 9,582 1,164 96,872 95,030 96,872 599 637,420 632,307 637,420 1,618 222,098 215,487 224,376 32,304 1,606,527 1,281,160 1,608,805 1986 25
<br />26 1987 267 32,733 640,555 305,603 640,555 204 9,786 9,786 995 96,694 93,857 96,694 601 713,032 707,318 713,032 1,934 259,192 250,647 261,470 36,467 1,719,259 1,357,425 1,721,537 1987 26
<br />27 1988 330 35,054 785,968 415,962 785,968 816 10,602 10,602 524 95,979 92,618 95,979 729 803,924 797,481 803,924 2,489 287,627 276,593 289,905 39,612 1,984,100 1,582,654 1,986,378 Non.,eimbursable 1988 27
<br /> FloOdContro! 2'4,773
<br />28 1989 330 35,795 785,968 380,167 785,968 612 11,214 11,214 833 95,442 91,248 95,442 812 864,324 857,069 884,324 2,912 312,410 299,787 314,688 40,964 2,069,358 1,628,271 2,071,636 Fi,h end Wildlife 195,224 1989 28
<br />29 1990 330 33,839 785,968 346,328 785,968 11,214 11,214 1,445 95,442 89,803 95,442 981 882,168 873,932 882,168 3,383 338,516 321,187 340,794 39,648 2,113,308 1,631,250 2,115,586 Aecreellon 111,832 1990 29
<br /> H;~hway In"lp'OVemenl 20,924
<br />30 1991 330 33,614 785,968 312,714 785,968 11,214 11,214 1,445 95,442 88,358 95,442 1,082 882,168 872,850 882,168 3,911 375,690 354,450 377 ,988 40,052 2,150,482 1,628,372 2,152,760 A'cheolOgical 1991 30
<br /> P'e..,valion '"
<br /> Olhe' ..
<br />31 1992 330 35,060 785,968 277,654 785,968 11,214 11,214 1,445 95,442 86,913 95,442 1,178 999,923 989,427 999,923 4,555 407,912 382,117 410,190 42,236 2,300,459 1,736,111 2,302,737 SubtOlel 353,549 1992 31
<br />32 1993 330 35,721 785,968 241,933 785,968 11,214 11,214 1,445 95,442 85,468 95,442 1,359 1,114,969 1,103,134 1,114,989 5,114 436,413 405,504 438,691 43,639 2,444,026 1,836,039 2,446,304 N....ajolndiantrriga- 1993 32
<br />33 1994 330 37,074 785,968 204 ,859 785,968 11,214 11,214 1,445 95,442 84,023 95,442 1,487 1,114,969 1,101,847 1,114,989 5,680 436,413 399,824 438,691 45,686 2,444,026 1,790,353 2,446,304 tionP,ojeCl1 380,610 1994 33
<br />34 1995 330 35,280 785,968 169,579 785,968 11,214 11,214 1,445 95,442 82,578 95,442 1,488 1,114,989 1,100,159 1,114,989 5,898 440,922 398,335 443,200 44,111 2,448,535 1,750,651 2,450,813 Towl 3,131,614
<br /> 1995 34
<br />35 1996 330 34,055 785,968 135,524 785,968 11,214 11,214 1,445 95,442 81,133 95,442 1,514 1,114,989 1,098,845 1,114,989 6,150 440,922 392,285 443,200 43,164 2,448,535 1,707,587 2,450,813 1996 35
<br />36 1997 330 37,579 785,968 97,945 785,968 11,214 11,214 1,445 95,442 79,688 95,442 1,516 1,114,989 1,1)97,129 1,114,969 6,382 451,729 396,710 454,007 46,922 2,459,342 1,671,472 2,461,620 1997 36
<br />37 1998 330 38,254 785,968 59,691 785,968 11,214 11,214 1,445 95,442 78,243 95,442 2,023 1,114,989 1,095,106 1,114,989 6,713 451,729 389,997 454,007 48,435 2,459,342 1,623,037 2,461,620 1998 37
<br />38 1999 330 37,996 785,968 21,695 785,968 11,214 11,214 1,445 95,442 76,798 95,442 2,105 1,114,989 1,093,001 1,114,989 6,965 451,729 383,055 464,007 48,511 2,459,342 1,574,549 2,461,620 1999 38
<br />39 2000 330 21,695 785,968 785,968 11,214 11,214 6,429 95,442 70,369 95,442 2,105 1,114,989 1 ,090,895 1,114,989 7,228 451,729 375,863 454,007 37,457 2,459,342 1,537,128 2,461,620 lpertiatlyreimb"""bte,eq"altocapabililyotlandtorep,v. 2000 39
<br />40 2001 330 785.968 785,968 11,214 11,214 34,235 95,442 36,134 95,442 2,570 1,114,989 1 ,088,326 1,114.989 7,493 451,729 368,405 464 ,007 44,298 2,459,342 1,492,865 2,461,620 2lnclude. ann"al OM&A paymenll. 2001 40
<br />41 200;.! 330 785,968 785,968 11,214 11,214 36,134 ~5,442 95,442 5,519 1,114,989 1,082,943 1,114,989 7,765 451,729 360,676 454,007 49,418 2,459,342 1,443,619 2,461,620 2002 41
<br />42 2003 330 785,968 785,968 11,214 11,214 95,442 95,442 41,854 1,114,996 1,041,089 1,114,989 7,991 451,729 352,685 454,007 49,845 2,459,342 1,393,774 2,461,620 2003 42
<br />43 2004 330 785,968 785,968 11,214 11,214 95,442 95,442 41,310 1,114,989 999,779 1,113,761 8,256 451,729 344,429 454,007 49,566 2,459,342 1,344,208 2,460,392 2004 43
<br />44 2005 330 785,968 785,968 11,214 11,214 95,442 95,442 37,091 1,114,989 962,688 1,113,761 8,536 451,729 335,893 454,007 45,627 2,459,342 1,298,581 2,460,392 2005 44
<br />45 2006 330 785,968 785,968 11,214 11,214 95,442 95,442 37,031 1,114,989 925,657 1,104,033 8,824 451,729 327,069 454,007 45,855 2,459,342 1,252,726 2,450,664 2006 45
<br />46 2007 330 785,968 785,968 11,214 11,214 95,442 95,442 40,040 1,114,989 885,617 1,104,033 9,124 451,729 317,945 454,007 49,164 2,459,342 1 ,203,562 2,450,664 2007 46
<br />47 2008 330 785,968 785,968 11,214 11,214 95,442 95,442 38,796 1,114,989 846,821 1,104,033 9,431 451,729 308,514 454,007 48,227 2,459,342 1,155,335 2,450,684
<br /> 2008 47
<br />48 2009 330 785,968 785,968 11,214 11,214 95,442 95,442 39,358 1,114,989 807,463 1,104,033 9,751 451,729 298,763 454,007 49,109 2,459,342 1,106,226 2,450,684 2009 48
<br />49 2010 330 785,968 785,968 11,214 11,214 95,442 95,442 37,508 1,114,989 769,955 1,104,033 10,081 451,729 288,682 454,007 47,589 2,459,342 1,058,637 2,450,664 2010 49
<br />50 2011 330 785.968 785,968 11,214 11,214 95,442 95,442 35,055 1,114,989 734,900 1,104.033 10,424 451,729 278,301 454,007 45,479 2,459,342 1,013,201 2,450,664 2011 50
<br />51 2012 330 785,968 785,968 11,214 7,677 95,442 95,442 37,262 1,114,989 697,638 1,104,033 10,777 451,729 267,644 464 ,007 48,039 2,459,342 965,282 2,447,127 2012 51
<br />52 2013 330 785,968 785,968 11,214 7,677 95,442 69,156 36,842 1,114,989 660,796 1,104,033 11,049 451,729 256,625 453,401 47,891 2,459,342 917,421 2,420,235 2013 52
<br />53 2014 330 785,968 729,053 11,214 95,442 52,523 31,844 1,114,989 628,952 1,104,033 11,394 451,729 245,231 450,982 43,238 2,459,342 874,183 2,336,597 1,702 1,702 2014 53
<br />54 2015 330 785,968 539,805 11,214 95,442 3,072 18,817 1,114,989 610,135 1,104,033 11,780 451,729 233,451 450,727 30,597 2,459,342 843,586 2,097,637 6,604 3,720 2,884 2015 54
<br />55 2016 330 785,968 439,793 11,214 95,442 3,072 20,829 1,114,989 589,306 1,094,601 12,177 451,729 221,272 450,727 33,006 2,459,342 810,578 1,988,193 8,325 4,354 3,971 2016 55
<br />56 2017 330 785,968 427,322 11,214 95,442 3,072 25,704 1,114,989 563,602 1,094,601 12,558 451,729 208,714 439,317 38,262 2,459,342 772,316 1,964,312 10,683 5,588 5,095 2017 56
<br />57 2018 330 785,968 383,727 11,214 95,442 24,727 1,114,989 538,875 1,090,373 12,521 451,729 196,193 439,317 37,248 2,459,342 735,068 1,913,417 10,223 5,347 4,876 2018 57
<br />58 2019 330 785,968 375,175 11,214 95,442 22,771 1,114,989 516,104 1,080,179 12,956 451,729 183,237 439,317 35,727 2,459,342 699,341 1,894,671 9,539 4,853 4,686 2019 58
<br />59 2020 330 785,968 374,031 11,214 95,442 26,331 1,114,989 489,773 1,080,179 13,406 451,729 169,831 439,317 39,737 2,459,342 659,604 1,893,527 11,324 5,761 5,563 2020 59
<br />60 2021 330 785,968 324,451 11,214 95,442 24,273 1,114,989 465,500 1,063,905 13,872 451,729 155,959 439,317 38,145 2,459,342 621,459 1,827,673 10,373 5,277 5,096 2021 60
<br />61 2022 330 785,968 321,553 11,214 95,442 26,741 1,114,989 438,759 1,063,905 14,351 451,729 141,608 439,317 41,092 2,459,342 580,367 1,824,775 11,154 5c674 5,480 2022 61
<br />62 2023 330 785,968 320,424 11,214 95,442 26,290 1,114,989 412,469 1,050,037 13,478 451,729 128,130 420,165 39,768 2,459,342 540,599 1,790,626 10,989 5,589 5,400 2023 62
<br />63 2024 330 785,968 318,471 11,214 95,442 23,451 1,114,989 389,018 1,024,103 13,960 451,729 114,170 394,482 37,411 2,459,342 503,188 1,737,056 9,570 4,867 4,703 2024 63
<br />64 2025 330 785,968 320,442 11,214 95,442 24,308 1,114,989 384,710 1,024,103 13,326 451,729 100,844 375,895 37,634 2,459,342 465,554 1,720,440 9,990 5,082 4,908 2025 64
<br />65 2026 330 785,968 320,900 11,214 95,442 23,679 1,114,989 341,031 1,024,103 12,973 451,729 87,871 357,307 36,652 2,459,342 428,902 1,702,310 10,154 5,164 4,990 2026 65
<br />66 2027 330 785,968 307,081 11,214 95,442 25,149 1,114,989 315,882 1,024,103 12,313 451,729 75,558 332,525 37,462 2,459,342 391,440 1,663,709 10,878 5,533 5,345 2027 66
<br />67 2028 330 785,968 228,759 11,214 95,442 23,824 1,114,989 292,058 1,024,103 11,576 451,729 63,982 292,837 35,400 2,459,342 356,040 1,545,699 10,224 5,198 5,026 2028 67
<br />68 2029 330 785,968 225,536 11,214 95,442 22,812 1,114,989 269,246 1,017,762 11,173 451,729 52,809 252,075 33,985 2,459,342 322,055 1,495,373 9,719 4,942 4,777 2029 68
<br />69 2030 330 785,968 220,252 11,214 95,442 25,776 1,114,989 243,470 995,708 9,594 451,729 43,215 215,646 35,370 2,459,342 286,685 1,431,606 11,191 .' 5,692 5,499 2030 69
<br />70 2031 330 785,968 207,571 11,214 95,442 24,290 1,114,989 219,180 985,087 8,184 451,729 35,031 169,030 32,474 2,459,342 254,211 1,361,688 10,684 5,434 5,250 2031 70
<br />71 2032 269 785,968 202,287 11,214 95,442 20,270 1,114,989 198,910 949,517 6,292 451,729 28,739 122,162 26,562 2,459,342 227,649 1,273,966 15,880 4,817 5,626 5,437 2032 71
<br />72 2033 269 785,968 202,287 11,214 95,442 9,660 1,114,989 189,250 929,706 4,430 451,729 24,309 87,530 14,090 2,459,342 213,559 1,219,523 25,780 14,927 5,517 5,336 2033 72
<br />73 2034 269 785,968 145,413 11,214 95,442 8,163 1,114,989 181,087 910,781 3,324 451,729 20,985 79,911 11,487 2,459,342 202,072 1,136,105 21,125 12,232 4,521 4,372 2034 73
<br />74 2035 269 785,968 145,413 11,214 95,442 6,586 1,114,989 174,501 843,693 2,866 451,729 18,119 79,911 9,452 2,459,342 192,620 1,069,017 15,272 8,846 3,269 3,157 2035 74
<br />75 2036 269 785,968 145,413 11,214 95,442 8,251 1,114,989 166,250 843,693 2,980 451,729 15,139 79,911 11,231 2,459,342 181,389 1,069,017 21,629 12,527 4,630 4,472 2036 75
<br />76 2037 269 785,968 145,413 11,214 95,442 9,379 1,114,989 156,871 783,268 3,100 451,729 12,039 62,102 12,479 2,459,342 168,910 990,783 25,769 14,926 5,516 5,328 2037 76
<br />77 2038 207 785,968 11,214 95,442 8,984 1,114,989 147,887 735,468 2,502 451,729 9,537 52,255 11,486 2,459,342 157,424 787,723 24,463 14,165 5,235 5,063 2038 77
<br />78 2039 207 785,968 11,214 95,442 10,147 1,114,989 137,740 703,680 2,219 451,729 7,318 45,300 12,366 2,459,342 145,058 748,980 20,939 12,112 4,476 4,351 2039 78
<br />79 2040 207 785,968 11,214 95,442 11,169 1,114,989 126,571 678,086 1,931 451,729 5,387 28,980 13,100 2,459,342 131,958 707,066 24,115 13,954 5,157 5,004 2040 79
<br />80 2041 207 785.968 11,214 95,442 10,497 1,114,989 116,074 545,906 1,099 451 ,129 4,288 24,662 11,596 2,459,342 120,362 570,568 22,423 12,975 4,795 4,653 2041 80
<br />81 2042 207 785,968 11,214 95,442 10,877 1,114,989 105,197 487,074 898 451,729 3,390 19,435 11,775 2,459,342 108,587 506,509 24,126 13,958 5,158 5,010 2042 81
<br />82 2043 207 785,968 11,214 95,442 10,593 1,114,989 94,604 384,154 711 451,729 2,679 17,529 11,304 2,459,342 97,283 401,683 23,756 13,743 5,079 4,934 2043 82
<br />83 2044 207 785,968 11,214 95,442 9,874 1,114,989 84,730 374,722 639 451,729 2,040 17,529 10,513 2,459,342 86,770 392,251 22,156 12,817 4,737 4,602 2044 83
<br />84 2045 207 785,968 11,214 95,442 9,253 1,114,989 75,477 368,585 660 451,729 1,380 17,529 9,913 2,459,342 76,857 386,114 20,620 11,932 4,410 4,278 2045 84
<br />85 2046 207 785,968 11,214 95,442 9,940 1,114,989 65,537 337,911 881 451,729 699 17,529 10,621 2,459,342 66,236 355,440 22,584 13,068 4,829 4,687 2046 85
<br />86 2047 207 785,968 11,214 95,442 10,372 1,114,989 55,165 241,848 699 451,729 11,071 2,459,342 55,165 241,848 23,674 13,696 5,062 4,916 2047 86
<br />87 2048 207 785,968 11,214 95,442 9,340 1,114,989 45,825 203,484 451,729 9,340 2,459,342 45,825 203,484 22,194 12,838 4,745 4,611 2048 87
<br />88 2049 207 785,968 11,214 95,442 9,161 1,114,989 36,664 203,484 451,729 9,161 2,459,342 36,664 203,484 22,374 12,943 4,783 4,648 2049 88
<br />89 2050 207 785,968 11,214 95,442 9,718 1,114,989 26,946 81,824 451,729 9,718 2,459,342 26,946 81,824 23,850 13,797 5,099 4,954 2050 89
<br />90 2051 207 785,968 11,214 95,442 8,806 1,114,989 18,140 74,867 451,729 8,806 2,459,342 18,140 74,867 22,766 13,170 4,867 4,729 2051 90
<br />91 2052 207 785,968 11,214 95,442 7,934 1,114,989 10,2063 10,206 451,729 7,934 2,459,342 10,206 10,206 24,933 13,725 5,072 1,207 4,929 2052 91
<br />TOTAL 20,841 785,968 785,968 11,214 11,214 95,442 95,442 1,104,9191 454,330 451,729 2,451,873 2,459,342 643,754 267,167 192,360 1,207 183,020
<br />
<br />I First fiscal year established by first development periOd notice issued on the Paonia Project
<br />effective 1962 and the last Fiscal Year established by the estimated end of the repayment
<br />period on the last irrigation block of the Bonneville Unit of the Central Utah Project.
<br />2 Includes $136,000 to repay cost of investigating the LaBarge Project, Wyoming, Construction
<br />of this project has been deferred indefinitely,
<br />3 Deferred payments on Indian Lands.
<br />
<br />INT 4237-76
<br />
|