|
<br />"
<br />-
<br />
<br />.-rIIIlIICUL STUDI. I1ITIAL IlEVBIDI'IlIlIT
<br />
<br />~
<br />
<br />IRRIll.I.TI<II
<br />
<br />Ilml.tIlen~ R._a~
<br />In11ation !Dt.eNlt t'rlN
<br />Plaut. in Bal&Dce
<br />S.niee at to b. npa1c1
<br />oDd or ,.....
<br />(10)- . (U)
<br />
<br />_ICIP1L lII.TER StJPPLI
<br />
<br />RIClPlTlILlT 1<11
<br />
<br />I'aIBR
<br />
<br />1IopopoD\
<br />eo._ato or
<br />let. Po.er HenmMtI
<br />
<br />lJmIatalnt llep&Jaent t~ ponr Blvenuee
<br />Plant .in S.mce at lnd. ot tear
<br />Int.'Nlt bearinC Interest. tree
<br />lloeu-1c Balauoo Irr1jpI~1ao Balauoo
<br />~ to be _repaid p~t to ~_!,,"p&1<l
<br />(II) (51 (6, 171
<br />
<br />. 60.736,000 . 311,1175,920
<br />460.<1.1,\39
<br />59.731,1132
<br />59.206,lUll
<br />58,665.666
<br />58.106,716
<br />57,535.036
<br />56,9l&ll,1I.6
<br />56,335.sa9
<br />~~:~:~~
<br />~,397,921
<br />53; 712,918
<br />53,007,365
<br />52,280.6115
<br />51 532 123
<br />50,761,11.6
<br />119.967.039
<br />119,11.9.109
<br />118,306.6l.l
<br />117 1138 899
<br />1.6,5115,125
<br />b5.62b.538
<br />llll,676.333
<br />lU.699.682
<br />U 693 731
<br />U,657.602
<br />110.590,389
<br />39,1191.160
<br />38,3S8,9Sll
<br />37.192.782
<br />35. 991, ~~
<br />311,7511,1132
<br />33,1180,1211
<br />32.167,587
<br />3C 815 6711
<br />29,1.23.203
<br />27,988,958
<br />26,5U,666
<br />211,990,096
<br />23 1122 8se
<br />21,806.603
<br />20,lh5.92~
<br />18,lU3,357
<br />16.669,b17
<br />lh 852 559
<br />12.981.195
<br />11,053.690
<br />9,068.360
<br />7.023.1170
<br />II 917 233
<br />2.7117.809
<br />513,302
<br />-0-
<br />
<br />IIJY,ltltent
<br />
<br />\
<br />
<br />RrNINII tl'Oll
<br />Bala or
<br />hter tor
<br />JIuD1cipal
<br />v...
<br />(12)
<br />
<br />Barned surplQII .et Bnem:rel
<br />tl'all Power .trta
<br />(Cuouloti..) Irrieotioo
<br />..ter Oeere
<br />e8l (9)
<br />
<br />lot.
<br />pora\1Dc
<br />_.
<br />
<br />lorDed IlII.Il
<br />Surpl100 lreo ~
<br />Projoc~ STODI
<br />C-imin) "locol
<br />
<br />JIuD1c1pol
<br />Plaut. in
<br />SerrlCl at
<br />oDd ot TN"
<br />(ll)-
<br />'2,015,000
<br />.
<br />
<br />.0\
<br />Project
<br />a__
<br />(16)
<br />
<br />Call UD Rl!PlIIIINr lLIDClTI<II
<br />
<br />Bal&ace
<br />to be rapaid
<br />
<br />(1~'
<br />
<br />IDMnn
<br />
<br />~88 o'ftr
<br />interest.
<br />(3)
<br />
<br />Iat.ereet
<br />(2)
<br />
<br />,:u.,
<br />
<br />(1)
<br />
<br />. Ul,319.080
<br />$ 305,318
<br />
<br />o
<br />1
<br />2
<br />3
<br />~
<br />6
<br />7
<br />8
<br />,!
<br />11
<br />12
<br />13
<br />~
<br />16
<br />17
<br />18
<br />~~
<br />21
<br />22
<br />23
<br />~
<br />26
<br />27
<br />28
<br />29
<br />30
<br />31
<br />32
<br />33
<br />311
<br />35
<br />~~
<br />38
<br />39
<br />40
<br />41
<br />U
<br />113
<br />llll
<br />45
<br />46
<br />117
<br />118
<br />119
<br />50
<br />51
<br />52
<br />53
<br />Sll
<br />55
<br />56
<br />57
<br />58
<br />59
<br />60
<br />Total
<br />
<br />1,lI22,~ .
<br />1,807.234
<br />l,791.9lU
<br />1,776,~~
<br />1,759,9..
<br />1,71&3,261
<br />1,126,051
<br />1.706,321.
<br />1,~.066
<br />1671,260
<br />1,651,889
<br />1,631.938
<br />1,611,388
<br />1,590.221
<br />1 S68 419
<br />1,SU5,~
<br />1,522,8""
<br />1,1199,011
<br />1.1,711.1113
<br />1 l&ll9 199
<br />1,U3,~7
<br />l,396,3SU
<br />1,368:~136
<br />1.340,2
<br />1310
<br />1,280.812
<br />1,2lI9 ./2B
<br />1,217,712
<br />1.1Il4.735
<br />1,lSO.769
<br />1,llS,783
<br />1.079,7119
<br />l,Cii2 ,633
<br />1,oo.,lla.
<br />965 oaB
<br />9211,1170
<br />Ba2 .696
<br />839,669
<br />:!?~,J5l
<br />Iu9 703
<br />702 .666
<br />6Sll.258
<br />601,,378
<br />553,001
<br />500.063
<br />l&ll5,577
<br />389,~~
<br />331.6~
<br />272.051
<br />210 70ll
<br />11.7,517
<br />82 ,434
<br />15 ,399
<br />-0-
<br />
<br />4c,300, 1,996,800
<br />39,936 1.978.236
<br />39,565 1,959.301
<br />39,166 1.939.987
<br />38,800 1,920,287
<br />3..~~ 1.900.1~~
<br />38,004 1.879.691
<br />37,5911 1,858,791
<br />n'~l~ 1,837,~!
<br />>6. ,4, 1 815.1"6
<br />"'.3'" 1.793.'30
<br />Js;a71 1.770;901
<br />35,418 1,747.819
<br />311,956 1.724,275
<br />311,486 1.700.261
<br />311,005 1.675.766
<br />33.515 1.650.781
<br />33,016 1,625,291
<br />32,506 1,599.303
<br />31,986 1,572.789
<br />31.456 l,Sb5,1b5
<br />30,915 1,518,160
<br />30,363 1,1190,02)
<br />29,800 1,461,323
<br />29,226 l,lU2.OU9
<br />28,6!<,1 1,402.190
<br />M,aklo I,m, 734
<br />27,435 1,3110.669
<br />26,8\3 1,306.982
<br />26,180 1,276,662
<br />~?~~3 1.2.....09>
<br />24,8711 1,210,069
<br />21.,201 l,175,77c
<br />2),515 1.140,785
<br />27.816 1. lOS ,leI
<br />~2. ~ l,uoo,,,,>
<br />21,374 1.031,577
<br />20,632 993.709
<br />19,8711 955,063
<br />19,1DZ 915.685
<br />18,314 .!?~~
<br />11,510 8311.509
<br />16,690 792 ,699
<br />15.8Sb 750,05)
<br />15.001 706,5SU
<br />"',131 """,I"'
<br />iJ;2bll 616;929
<br />12 .339 570,768
<br />11,1115 523,68)
<br />10,4711 1175,657
<br />9.<13 h2^.^70
<br />8;sn )76; 1O.J
<br />7,534 325.737
<br />6,515 273.752
<br />5,1175 220,727
<br />11.1115 166,~
<br />3.333 111,475
<br />2,230 55,205
<br />1.lOb -0--0-
<br />58,500 2.015,000 -v-
<br />.>,>J.U,UVJ ..,U".UVJ . .......,,.'" ~
<br />
<br />58,500
<br />
<br />. Ul,013,762
<br />17,706,4lIll
<br />17,1003,126
<br />17,097.808
<br />16,792,490
<br />10,~~!.~r'
<br />16,181.8SU
<br />15,876,536
<br />15,571,218
<br />15 265 900
<br />
<br />tt:m:~:
<br />lh,J49.946
<br />lh . ol.4 ,62B
<br />13,739.310
<br />13 .lUJ', 992
<br />13 .128,6711
<br />12,823,)56
<br />12,518,038
<br />U,212,720
<br />11,907,1102
<br />U,602 ,084
<br />11,296,766
<br />10.991,l&ll8
<br />1O.666.UO
<br />1O,380.lIl2
<br />10.075.494
<br />9,770,176
<br />9,464.858
<br />9,159,Sbo
<br />6,8};~,222
<br />8,5108,904
<br />8,243,586
<br />7,93B.268
<br />7.632,950
<br />7,327.632
<br />7,022,311.
<br />6.716.996
<br />6.1111.618
<br />6,106,360
<br />5,801,042
<br />5.1195,72b
<br />5,190,406
<br />4.885.088
<br />11,579,770
<br />".27/',"<2
<br />:J;969;U4
<br />3.663,816
<br />3,358.1198
<br />3,053,180
<br />2,.7~!,~~
<br />~.4li2 ,544
<br />2,137,226
<br />1,831.906
<br />1,526,590
<br />1.221.272
<br />915,9SU
<br />610,636
<br />305,318
<br />-0-
<br />-v-
<br />
<br />.
<br />
<br />2,316,91&1 .
<br />
<br />494,861
<br />509,707
<br />521.,998
<br />SUO, 7118
<br />556,970
<br />513,680
<br />59<1,890
<br />608,611
<br />~~,875
<br />611..681
<br />00>.<>'><
<br />. 6115;oin
<br />105,553
<br />126,'/20
<br />74B 522
<br />770,917
<br />794.107
<br />811,930
<br />1lU,1l68
<br />861.7112
<br />B93,7711
<br />92ll.5111
<br />9118,205
<br />976,651
<br />1 005 951
<br />l,OJ6,U9
<br />1.067,213
<br />1,099,229
<br />1.\32,206
<br />1,166,172
<br />l,201,15B
<br />1,237,l92
<br />1,2711.306
<br />1,312,531
<br />1 351 913
<br />1,392,1171
<br />1.434,21.5
<br />1,477,272
<br />1,521,590
<br />1 567 238
<br />1,611.,255
<br />1, 66l.,68)
<br />1,712.563
<br />1.163,940
<br />l,816,85B
<br />1,871,364
<br />1,927,55<>
<br />1,985.330
<br />2,ol.4,89O
<br />2 106 231
<br />2,169 ,1&24
<br />2,2311,507
<br />513,)02
<br />-0-
<br />
<br />$3:10,653.840
<br />30.846.606
<br />29,05lt,66'
<br />27.278,1170
<br />25.518,1199
<br />23, 775.2~~
<br />22,OU9,Ul1
<br />20,3110,863
<br />~~:~~:m
<br />~~.327,~~
<br />13,695,710
<br />12.064,322
<br />10,494,101
<br />8 925 682
<br />7,379,718
<br />5.856,884
<br />1l,357.8n
<br />2,883,1100
<br />l,lU4 201
<br />11,034
<br />..0-
<br />
<br />. 1,610,759
<br />
<br />tot.al project. 1DY.."-:D.t.. . . . . . '140,1.71,000
<br />ta...
<br />Flood CODtzool- ..ll-ra1tlburooblo 2~619,OOO
<br />ReCPMt.1OD- DOA-rws.-bwwab1.e 2,2k6,OOO
<br />Total re1llbUJ'8able. . . . . . . . . ..u~,~o,OOO
<br />
<br />ID......\ boor1Di.
<br />C~rc1al power, .3 perce.at
<br />Municipal nter, 2 perceut. . .
<br />
<br />. ,'60,736,000
<br />- 2,015,000
<br />
<br />JloniD.terest bear1Dc'
<br />Irr1ptiOD
<br />Borne '01 CODlernnC1'
<br />D1otric\. . . . -'18,319,080
<br />Do..... bT panr . . . 311,475,920 52.795,000
<br />IlAlpa:v-a\ or n1zlburooblo , . . . . 'llS,Sll6,ooo
<br />
<br />Hotell'
<br />
<br />(1) Cola. 1-7. 111oo0 ligure. on _
<br />trca t.he . tuq abow1.nc repqMDt trca power "",_
<br />_nues U1d c1etem1natlC11. ot &"'8"&. rat.e. .:~
<br />pend1% .,..
<br />
<br />(2) eal.. 8-10. to._ ill \bo Coa\ oDd
<br />RBpapent. Ulocat1on, tn. Do.a!.Dtereet bear1a1
<br />debt. bol'Ql b7 the COlIIernnC7 outriet 1,
<br />"18,319,080, p&1d .... tb. a net U1Dua1 .....enue of
<br />$3OS,318.
<br />
<br />0) Colo. 11-lh. to._ ill tbo ea.t ODd
<br />Repa,1llent Allocation, the 2 percent 1nt.erw.t.-
<br />bearing dab\ ch&rgooblo to IIllDl.cipal wator 10
<br />12,015',000 w be paid. trea a ..t annual N"IemIe
<br />01 158,500.
<br />
<br />(b) _i.iono ~ da.~ and 0.\__ oDd
<br />redetctna:lJ1ation of the required overhead re~-
<br />mended by the O11ef Eng1neer'8 Board or &'Tift',
<br />which nre not COIII.p1et.ed 1n t,ime to be 1ncorpor-
<br />ated. into t.Iw Interill Rlport, 1Dd1cate that tbe
<br />total co.t or the Initial Deve10paent My be in-
<br />creased. tree t14o,4n,ooo to appro11aa"'~.11
<br />'1$$,000,000. Howner, the increu. in po_r
<br />production 1nd1catod in the operatloo .tud;r at
<br />Appendix .B., completed lIutwlequent to 4,ppendixe.
<br />ifF" and .~, will al1.c:1I'I th1a total co.t at
<br />'155,000,000 to be repaid at the ... rate. in
<br />approx.1a.tel.f the sue n\llber of ye&ra .bown 1lI
<br />thill rep&J11llent lItud;r.
<br />
<br />-0-
<br />1,788.2110
<br />4,105,181
<br />6,1..22,122
<br />8,739,063
<br />11.056,ooll
<br />13,372.945
<br />15.689,886
<br />18 006 827
<br />10,uuo.0<7
<br />
<br />..0-
<br />1.788.240
<br />4,105,lBl
<br />6422.122
<br />8,739.063
<br />11,056. ooll
<br />13,372,945
<br />15,692,~77
<br />18 067~<18
<br />18,067.518
<br />
<br />.
<br />
<br />305,318 18,319.080
<br />I..LO,.J.L)I',UOU . '&'1;1,,,,..,,000
<br />
<br />2 680 759
<br />1160,845, SUO
<br />
<br />2,316 9bl -0- -0- 60.136,000
<br />19,016,ll6O . 60,213,633 t60,736,ooo . 60,136,000
<br />
<br />3b b75 920
<br />134,475.920
<br />
<br />-0-
<br />-0-
<br />
<br />-0-
<br />-0-
<br />
<br />7/15,1.8 - a~...
<br />
<br />~ '32
<br />
|