BOULDER CANYON POWER DEVELOPMENT

Revenue from sale of firm power at 1.63 mills per kw-hr. and sale of water at 0.25 per acre-foot. Firm power defined as 4,330,000,000 Kw-hr. per year at completion of dam and decreasing at rate of 8,760,000 Kw-hr. per year thereafter. Sale of water taken as 640 sec.ft. first year and increasing uniformly over a 16yr. period to 1500 sec.ft.

SEE TABLL B-2 FOR DATA

2

MILLIONS

OF

PER DOLLARS

YEAR

7

PLATE 12

Revenue from sale of Firm Power at 1.63 mills per kw. hr. based on sale of 64% of Firm Power as absorbed by the City of Los Angeles and the Southern California Edison Co. with no payments on $25,000,000 Flood Control. Firm Power defined as 4,330,000,000 kw.hr. per year at Completion of Dam, and decreasing at rate of 8,760,000 kw. hr. per year thereafter.

"A"=Accumulated Payments to Nevada and Arizona $1,258,000 37% of Surplus.

"B"-Accumulated Surplus U.S.$2,096,000 62% of Surplus.

Firm power defined as 4,330,000,000 kw.hr. per year at completion of dam, and decreasing at rate of 8,760,000 kw. hr. per year thereafter. Secondary power average taken as 1,550,000,000 kw.hr. per year at completion of dam and decreasing at rate of 8,600,000 kw.hr. per year therafter.

SEE TABLE B-5 FOR DATA

Revenue from sale of firm power at 1.63 mills per kw. hr. and sale of secondary power at 0.5 mills per kw. hr., based on sale of 64% of firm power as absorbed by the city of Los Angeles and the Southern California Edison Co., with no payments on $25,000,000 flood control.

2

PLATE 13

MILLIONS