HomeMy WebLinkAboutAPA1377I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
Acres American lnco!'porated
900 Liberty Bank Building
Main at Court
Buffalo, New York 14202
Telephone {716} 853-7525
,.
I
j\
\
I
I
I
0
(\J
til
I'
Z• -.,;
;o -.. ){;
2~
Cl
:rci uu
z~ -LLI
til· ~Ill
" •• X
• ..!.~-
--
~ ~-
'
.. - ---.. -.. -liil - - -.. -·-- --·
\fti)l)
I
0
0
0
X
lfDO
(/)
0:
j
...J
0
0
eoo
0
I I t
.
PROJECTED CASH FLOW
JNVOICEO PLUS INCURRED COSTS ----~-
I ~VOICED COSTS -·--------
.
..,. ~ ........
~--~ --,.
v l./ ,
" ;
~
l~
J I F I M A I M I J J I A I s
'
I
"
v v .
/
V' -~ v
I
'
0 I N I 0 JlfiM A l M l J J l A I S
c 1981
l
SUSITNA liYDROELECTRIC PROJECT
.ACCUMULATIVE EXPENDITURE
TOTAL-ACRES 8 SUBCONTRACTORS
-t
f . . :. '
~
.,/ v
.
~ ,,_.
.
o l N 1 D J I F I M A I M l J
1962
TASK·OO
_________________ .. __ _
2,000
-0
0
0
X
-rzco
en ' 0:
j
~
0
0
400
0
I . I !
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - - --
INVOICED COSTS----------
0
.
, --~--"""./
_., v v ,/
/ .~ . . :-
J I F I M A I M I J J I A I S
1980
.
/ v ~
~ -v
o-lNlo J I F I M A t M I J J t A t S
1981
SUSIYNA HYDROELECTRIC PRO.,JECT
ACCUMULATIVE EXPENDITURE
ACRES
.
:... ~ v 7
' v .
.
0 I N J 0 J l f 1 M AlMIJl
I98Z
TASK 00
----------
5oo
4oc
-0
0
0
X -wo
U) a:
j
..J
0 a
~0
. \00
0
"·
I I I ..
PROJECTE(} CASH FLOW
INVOICED PLUS INCURRED COSTS ---~-
INVOICED COSTS ----------
I
.
.
. .
C7' ----v ~---I ,'
.,;
, .
/
I I
I
1/ , ,.,..--
J I F I M A I M t J J l A l S o 1 N'o J l f I M A l M I J J I A I s
1980 ~·9 81
l
SUSITNA t~YOROELECTRIC PRO'JECT
ACCUMULATIVE EXPENDITURE.
TOTAL-ACRES a SUBCONTRACTORS
I ( . . -I
-t
1 . . ;~ ,
. .
.
0 ., N -~ D J ~ F1 M A I M I J
1962
-------·------.. ----·
<000.
500
400
-0
0
0 -
X
BOO
f/) .a:
:3
-!
0
0
2.00
tOO
0
l
\
I I l
PROJECTED CASH FlOW
INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS ----------
.
.
-
.
p
~
J I F I M A I M I J J I A I S
1980
.
.
.
.
-
o I N I o JlfiM "A I M I J J I A i S
I 981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
.
.
0 t N I D J I f I M A I M T J
1982
TASK Oi
- - - - -.. -.• - - - --~ - - - - - -
J2, cop .
lo,ooo
-0
0
0
X
-G:pco
en
0:
~
0
0
0
I I I ..
PROJECTED CASH FLOW .._
INVOICED PLUS INCURRED COSTS ---f--
INVOICED COSTS----------
I .
.
.
_.... ~
~ ------
~
II . .
I -~
--
/
I
..... ---......
J I F I M A I M I J J "I A I s 0 1 N I 0 J l F I M A l M I J J l A I S
1980 1981
' ' ' ' SUSITNA HYDROELECTRIC PRC?JECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
I
·t
f . ..
' ..
..-~
~ ~
~
.
'
.
.
o I N ! 0 J I F I M A I M I J
)982
TASK 02-
-----~--·----\-
0
lo,cr.:o
-0
0
0
X
-U;,OCO
(I')
0:
~
0
/),OCO
2,CXJO
0
I I l
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - ---
INVOICED COSTS----------
.
.
--'-·--.... - -
J lfiM A -I M I J J I A I S
1980
•
.
.
. -
·oiNio J I F I M A I M I J J I A l S
19 81
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
)
"
. I
I
0 I N I 0 J I F f M A I M I J
1982
TASK_OZ
---· .. ·--· ----
-0
0
0
X
3.ppo.
2500 .
-\,!:SO(.}
en
I I I
PROJECTED CASH FLOW
tNVOICEO PLUS INCURRED COSTS - -... r--
INVOICED COSTS ----------
'
.
-----
...
"' ;
' . . ;0
i
-~.,-
0:
j
..J
0
0
~ v ~ t,ooo
soo
0
/ v I~ _,.
~ ..... _.,
J f F I M A I M I J JIA-ls
1980
-_;:;, ..
~ .
_.../ --
I
0 I N l 0 J-IFIM A I M I J J I A t S
1981
i
SUStTNA 1-tYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS ·
. .
j
oiNio J I F I M A I M I Ji
1982
TASK 03
---
I
•
0
0
0 -
X
3,000
2500 '
2,ooo·
t,5oo:
.
-\,000
500
0
----~-----.. ------
l I I
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS----------J
.
.
"
---------~ ---____ ,..~--
JIFIM A I M I J J I A l 5
1980
.
. .
~
-~
~
o I N I D JIFIM A I M I J J l A l S
19 81
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
I
"'--~
.
.
I
0 I N I 0 J I F t M ATM!J
1982
TASK 03·
f 1• ·~ ."5 • -: ', • • • , \ • •" I -: • • • : • . . . .. . . .... . . . ..· . ·.. . . . ~ . . . ' . , . ' .
• • ·' • . .• . • 't. -.. • . --·---... -.. ill - - -•• - ---
1.500 ..
I "t-OO •
-0
0
0 -
X -qoo . en
0::
j
..J
0 c
G:.OO
:soo
0
I I I ..
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS ---~-
INVOICED COSTS----------
.
~
v
----
~ ,.,.
J I F I M A I M I J J I A I s
1980
-
f
.
/
~ v
/ -.
v ·< -~
I
0 I N I 0 JlFIM A I M I J J I A I S
198(
. i
SUSITNA tiYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
' -t
( . .. :0 •
..
-
.
-.•
0 I N I p J I F I M A I M I J
1982
TASK o4
l,2C()
-a
0
0
X -qo::>
{/)
0:
<t
...J
-' 0 a
(pd.;>
300
0
-----------·
I I I
PROJECTED CASH FLOW
!NVOICEO PLUS INCURRED COSTS - - - -
INVOICED COSTS ----------
.
.
.
.
-
.
.--.~--_. ..... --
IJlflM A I M I J J r A r s o 1 N r o J I F l M • A I M I J J I A l S
" 1980 1981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
·--·-·-· -
ACRES
.
...
...
.
0 I N I 0 Jl FIM AIMIJ
l982
TASK04
l
--·--.. ________ , _____ _
.-"fSOO
I
4000
\.
:3.'2.00
-0
0
0
X -~~oo
(/)
0:
:3
.J
0
0
11riJOO
eoo
0
I I I ..
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS ---!'->-
INVOICED COSTS ----------
I
'
.
~ /
~ /
~ . / v .
/ v .
' l v -1--::i'
---...... -• .-e---
J J F I M A I M I J J I A I S 0 I N l 0 J I F I M A ! M I J J I A I S
1980 1981
l
SUSITNA rtYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDiTURE
TOTAL-ACRES a SUBCONTRACTORS
·t
• . . ..
I ..1
-··~ .. -j
~-
~ ~
.
.
. ~ .
o I N I o J I F I M A I M I J
1982
TASK 06
---··-----
IQ
4,<XJQ
0
0 a
X
-2,400
(I) l a:
j a
0
1.<000
0
~ I I
PROJECTED CASH FLOW
INVOICED PLUS. tNCURRED COSTS - - - -
INVOICED COSTS ----------
,.
"
'
. .
-
.. -~ . --I"""'
·~ ~L-----~
lr
----· r-------.. --I.
J I F I M A I M I J J 1 Alsto1Nto J I F I M A I M I J J I A l S
1980 198 I
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
·-·
.
!""' ----
0 I N I D Jl F 1 M A 'M I J
l982
TASK OS
- - - - - -\-- - - - - - - - - - ---
lSOo ..
\.~
--0
0
0
X
900
(I)
0:
j
J
0
0
~00
0
t I I ..
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS --- ---
INVOICED COSTS----------
.
f
~ -
. .
.... /
/ -. .
/
/ 4
/-_,..-..-I --
J I F I M A I M I J J I A I s 0 f N I 0 J 1 f I M A I M l J J I A I S
1980 I 981
\
SUSITNA 1-tYOROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
. .
-t
t . . ;., .
·-·-·
""'
--'
o I N I o J I f I M A I M I J
1982
TASK 0~
-----------------.. :-
1.2CO
-0
0
0 -
X
q.co
(/)
0:
<( _.
-l
0
0
~
0
I I l
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS------... ---
.
.
/'
~ v ---____ .... __ ...
J I F I M A I M I J J I A I S
1980
.
·.,
~·
/
"
.
/
-
oiNloJJIFIM A I M I J J I A l S
19 81
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
~ ~
~
.
\
.
0 IN I 0 .J I F .I M. A I M I J
TASK .0&
-
-0
0
0 -
X -
(I)
0:
:1
..J
0
0
____ , ____ _
7,000
5teco .
-4.lDD
~00
0
; T I ..
PROJECTED CASH FLOW
INVOICED PLUS tNCURRED COSTS - ----INVOICED COSTS --------~-
I
.
.
. . ~ ~ ·" ~ ..,..
~ ~ . I .
·~ ~ ..... ·--....., .... .,.-.
J J F J M A I M I J J I A f S 0 I N I D J l F I M A I M I J J I A I S
1980 f9EU
~
SUSITNA MYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
-
-{
1 . :. .
~ ~ .
·~ .
.
-...
0 I N t D J l F/ I M. A t M f J
1982
TASK.07
----·------------
.8400
7,CXJO
5, GOO .
-o·
0
0
X -4
fl) ' '200
a:
<{
~
0
'2, e£0
1,4 00
0
I I I I
PROJ~CTEO CASH FLOW I
INVOICED PLUS INCURRED COSTS - ---
INVOICED COSTS----------
~
.
.
.
.
--~• -----J I F I M A I M I J J I A I S 0 I N J 0 JIFfM A I M I J J I A t S
1980 1981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDiTURE
ACRES
.
0 I N I 0 J I f 1 M
~
.
A ~I M l J
1982
TASK.01
-------------------
t'l-00
eo:>
-0
0
0
X
&:;o
rn
0::
j
_J
0
0
<lCO
0
' I t
..
PROJECTED CASH FLOW
-INVOICED PLUS INCURRED COSTS ---~""-
.
INVOICED COSTS ---------
'
.
. .
.
I ~
[._.--"l.---""
v
~
~ v
I
l/-) .. -· ---~--
J I F t M J\1 M t J J l A I s 01 N ; 0 J -1 F I M A I M l J J I A I S
1980 19 Bl
1
SUSITNA 1-JYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
.
·t
• . . :> •
~·
'-
' -=,.__,
"""
. ~
o I N I 0 J I F I M A I M I J
1982
TASK 8
-_____ .. , -----------·-
I,Gt:o
600
-0
0
0
X
u.oo
(I)
0:
:) a
0
4co
0
I I I
PROJECTED CASH-FLOW
INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS ----------
.
•
.
. . ~ ~ ~
~-. .
/ . ·-------J I F I M A I M I J J I A t S 0 I N I 0 J I F I M A I M I J J I A l S
1980 1981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
-.
.
-
.
-
0 I N I D J I f I M A I M I J
1982
TASK OB
------------------
'2.(:X:)
0
0
0
X -rcso \1) c:
j _.
0
0
\00
0
I I ~l ..
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS -~ -"'"-INVOICED COSTS----------
.
~ -... .--... ~
J I f I M A I M i J J I A I s
1980
'
-
------
-
'
v -
/
---------
v.,
0
ol N I 0 J -! F ·! M A I M I J J I A I S
19 81
\
SUSITNA 11YDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRIES a SUBCONTRACTORS
-t
I ' . ;. '
,__,.
---" ~ ~
7 n
/ v .
i\
,_
o I N I o J I r I M A I M I J
1982
TASK. 9
---
0
0
0
X
(/) n:
j
-t
0
0
---- - --·-----
I . I 1
PROJECTED CASH FLOW --I I INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS ----------
2.50
'
'
200
ISO .
100
' -. . v ~
~~
~ i-"'
.
so
.
~.~--·
. -----. ~---------· 0 J I F I M A 1 M -~ J J l A l S 0 l N I D J I F I M A I M l J J t A I S 0 l N J D
_1980 1981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
--
I
-·
-·
~.,.
~ ...
-
J I F 1 M A-~ M t J
1982.
TASK .. O'l
-------------------
.480
32.0
-0
0
0
X -240
(I)
0:
<( ......
.J
0
0
HoD
0
I I I ...
-·
PROJECTED CASH FLOW -' "
INVOICED PLUS INCURRED COSTS - --.. ~-( .
INVOICED COSTS ---------
.. -·
I
f•
---
-,,
.~·~
---------!"" __....------I
"" !i-"---
~
. __ , -;. _.~--'
J "! F I M A I M f J J I A I s 0 I N I 0 J 1 FIM A I M I J JIAis· 0 I N I 0 J I f I M
1980 t 9 at
I
SUSITNA t1YDROELECTRIC PROJECT
ACCY~AULATIVE EXPENDITURE
TOTAL-ACRES 8a SUBCONTRACTORS
,
f
.
/ :/
A I M I J
1982
TASK 1D
-----------------1 ·~-
320
-0
0
0
X -240
(I)
0:
<( _,
-' 0
0
ltoO
0
I t I I PROJECTED CASH FLOW
INVOICED PLUS INCURRED c·OSTS - - - -I INVOICED COSTS ----------
~p· .... ~ .
.... .,. .. .,. ........
J I F I M A I M I J J I A I S
;gao
>
. •
.
-
--------~
o I N I o J I F I M A I M I J J ' A t S
19 81
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
...
·'
/
~ [7
/ •
.
0 I N I 0 J I F I M A I M J J
1982
TASK. lO
-------------------
4CO
-o·
0
0
>< -5Xl
(/)
IX
j _,
0
0
?..C()
\C()
0
I I I ~
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - - ---
INVOICED COSTS-------..... --
~ ~ .......... .._-....-...,-. -.
J I F I M A I M I J J I A I s
1980
•
. .v
~ -~ / v
I
0 I N I 0 J ·~ F I M A I M t J J l A I S
1981
I
SUSITNA liYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
-t
I ' . . . •
/ v '
/ v
.
o I N I o J I F I M A I M I J
1~82
TASK I I
-------------------
-0
0
0 -
X
en n:
j
0
0
I PRLECTED CAS! FLOW
I
500
400
S(X)
200
IQJ
0
INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS ----------
v k:::::: -. ____ ..
.f!Pl-
J I r I M AIMIJ·JIAls
0
1980
v
~ . v .~
~ '
0 I N I o JlfiM A I M I J J t A l S
1981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
/
~
v .
.
.
.
0 l N I o. J.f Fl M A I M 1 J
1982
TASK II
~------------------
460
3?..0
0
0
0
X -2.40 . en a::
j _.
0
0
rw
0
I I I ..
PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - - ---
INVOICED COSTS----------
...,
~ ~
7 . _,If'
~ ... _ ............. ~--
___ ,.
J I F I M A I M I J J I A I s
1980
'
.
. ~ ' ~--v -
I
0 I N 1 D J -i F ·1 M A I M I J J I A I S
'9 81 .
SUSITNA 1-tYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES a SUBCONTRACTORS
-\
' .. .. '
'
~ ~
~ ·---'"-"
/
.1
.
.
o I N I D J I F I M A I M I J
1982
TASK. l2
.. .
-----------------...
4cx:>
...
'000
-0
0
0 -
X -?..40
fl)
0::
j
0
0
\loO
0
I I l I PROJECTED CASH FLOW
INVOICED PLUS INCURRED COSTS - - - -
INVOICED COSTS----------
.
-~ ~
,..~ -. ,,.
_....,..--------J I f I M A I M I J J IATS
1980
.
.
~
[__---
~,...-.....
~ -~
olN-1 o J I F ·1 M A I M I J J l A l S
1981
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
I
-
[__---~
[__---
.
0 IN f 0 J I f I M A I M T J
1982
. ACRES TAS:J< 12 L-~------------------------------------------------~--------------~------~
-.a -.. -.. ------ - - - - - ---
\COO
eco
-a a
0
X -(&(X)
(/)
0:
j _,
a
0
4CD
zeD
0
I -.,...,.Q~
I I "
PROJECTED CASH FLOW
INVOICEO PLUS INCURRED COSTS ------
INVOICED COSTS ----... ------
~
•
.
.
.
.
~
~
~ ..
~ ~
~~ -------/,:: 1-~ '/ ;..,___..
/,;'
--~ .... /~.
I
J I f I M A 1M I J J I A I s 0 I N I 0 J I f I M A I M I J J I A I S·
1980 1981
t
SUSITNA t1YDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
TOTAL-ACRES 8 SUBCONTRACTORS
~
• .
; ;,
-· --
-
---~ ~
~
.
.
.
0 J N I 0 J I f I M A I M I J
1982
TASK. 13
--··----------------
I, 200
1,000
l
&0
0
0
0
X ~
(D(X)
(f)
0::
~
0
400
I
.. 2.0)
0
I I L
PROJECTED CASH FLOW
·INVOICED PLUS INCURRED COSTS_,--"-
INVOICED COSTS----------
.
.
CJ . .
.
;" , . ,/ -~ ,
·-' . , .,..,._.. .,. . .,.
~ -.
J r F r M A I M I J J I A I S
1980
o I N I o J l F I M A I M I J JIA.ts
198 t
SUSITNA HYDROELECTRIC PROJECT
ACCUMULATIVE EXPENDITURE
ACRES
.
..
.
.
~
0 ' N I 0 J I F I M A t M T J
1982
TASK.I3