ML17310A321: Difference between revisions

From kanterella
Jump to navigation Jump to search
(Created page by program invented by StriderTol)
(Created page by program invented by StriderTol)
Line 16: Line 16:


=Text=
=Text=
{{#Wiki_filter:ACCEI ERAT DOCUMENT DISTMBUTION SYSTEM'r-"i REGULAT INFORMATION DISTRIBUTION(STEM (RIDE)ACCESSION NBR:9306110150 DOC.DATE: 93/06/Ol NOTARIZED:
{{#Wiki_filter:ACCEI ERAT                     DOCUMENT DISTMBUTION SYSTEM
NO DOCKET FACIL".STN-50-528 Palo Verde Nuclear Station, Unit 1, Arizona Publi 05000528 S7N-50-529 Palo Verde Nuclear Station, Unit 2, Arizona Publi 05000529 STN-50-530 Palo Verde Nuclear Station, Unit 3, Arizona Publi 05000530 AUTH.NAME AUTHOR AFFILIATION CONWAYFW.F.
      'r   -"i         REGULAT       INFORMATION DISTRIBUTION(STEM           (RIDE)
Arizona Public Service Co.(formerly Arizona Nuclear Power RECIP.NAME RECIPIENT AFFILIATION Document Control Branch (Document Control Desk)I  
ACCESSION NBR:9306110150               DOC.DATE:     93/06/Ol   NOTARIZED: NO       DOCKET FACIL".STN-50-528 Palo Verde Nuclear Station, Unit 1, Arizona Publi 05000528 S7N-50-529 Palo Verde Nuclear Station, Unit 2, Arizona Publi 05000529 STN-50-530 Palo Verde Nuclear Station, Unit 3, Arizona Publi 05000530 AUTH. NAME             AUTHOR AFFILIATION CONWAYFW.F.             Arizona Public Service Co. (formerly Arizona Nuclear Power RECIP.NAME             RECIPIENT AFFILIATION Document Control Branch (Document Control Desk)                     I


==SUBJECT:==
==SUBJECT:==
Forwards projected 1993 cash flow statements as evidence of licensee guarantee of payment of deferred premiums.DISTRIBUTION CODE: M004D COPIES RECEIVED:LTR lENCL L SIZE: TITLE: 50.71(b)Annual Financial Report NOTES:STANDARDIZED PLANT Standardized plant.Standardized plant.D 05000528 05000529 A 05000530 D RECIPIENT ID CODE/NAME PDV LA TRAMMELL,C COPIES LTTR ENCL 1 1 1 1 RECIPIENT ID CODE/NAME PDV PD TRAN,L COPIES LTTR ENCL 1 1 1 1 D'INTERNAL:
Forwards projected 1993 cash flow statements as evidence of                       D licensee guarantee of payment of deferred premiums.
AEOD/DOA EXTERNAL: NRC PDR 1 1 1 1 G FIL 01 1 1 D D NOTE TO ALL"RIDS" RECIPIENTS:
DISTRIBUTION CODE: M004D             COPIES RECEIVED:LTR TITLE: 50.71(b) Annual Financial Report l  ENCL  L  SIZE:
PLEASE HELP US TO REDUCE%ASTEI CONTACT THE DOCUMENT CONTROL DESK, ROOM Pl-37 (EXT.504-2065)TO ELIMINATE YOUR NAME FROM DISTRIBUTION LISTS FOR DOCUMENTS YOU DQN'T NEED1 D S TOTAL NUMBER OF COPIES REQUIRED: LTTR 7 ENCL 7 7 I WILLIAM F.CONWAY EXECUTIVEVICEPRESIDENT NUCLEAR Arizona Public Service Company P.O.BOX 53999~PHOENIX.ARIZONA 85072<999 102-02529-WFC/J RP June 1, 1993 U.S.Nuclear Regulatory Commission ATTN: Document Control Desk Mail Station P1-37 Washington, DC 20555  
NOTES:STANDARDIZED PLANT                                                             05000528 Standardized plant.                                                           05000529 A Standardized plant.                                                           05000530 D
RECIPIENT             COPIES              RECIPIENT          COPIES ID CODE/NAME           LTTR ENCL         ID CODE/NAME       LTTR ENCL          D PDV LA                        1      1      PDV PD                 1    1 TRAMMELL,C                    1      1      TRAN,L                 1     1
'INTERNAL: AEOD/DOA                         1     1       G FIL       01     1    1 EXTERNAL: NRC PDR                          1     1 D
D D
NOTE TO ALL"RIDS" RECIPIENTS:
S PLEASE HELP US TO REDUCE %ASTEI CONTACT THE DOCUMENT CONTROL DESK, ROOM Pl-37 (EXT. 504-2065) TO ELIMINATEYOUR NAME FROM DISTRIBUTION LISTS FOR DOCUMENTS YOU DQN'T NEED1 TOTAL NUMBER OF COPIES REQUIRED: LTTR                   7   ENCL     7
 
7 I
 
Arizona Public Service Company P.O. BOX 53999 ~ PHOENIX. ARIZONA 85072<999 102-02529-WFC/J RP WILLIAMF. CONWAY                                        June 1, 1993 EXECUTIVEVICEPRESIDENT NUCLEAR U. S. Nuclear Regulatory Commission ATTN: Document Control Desk Mail Station P1-37 Washington, DC 20555


==Dear Sirs:==
==Dear Sirs:==


==Subject:==
==Subject:==
Palo Verde Nuclear Generating Station (PVNGS)Units 1, 2, and 3 Docket Nos.STN 50-528/529/530 Licensee Guarantee of Payment of Deferred Premium File: 92-003-240 Pursuant to the requirements of 10 CFR 140.21 (e), Arizona Public Service Company, for itself and on behalf of the PVNGS participants, herewith submits the projected 1993 cash flow statements.
Palo Verde Nuclear Generating Station (PVNGS)
If you should have any questions, please contact Thomas R.Bradish of my staff at (602)393-5421.Sincerely, WFC/JRP/ap Enclosure cc: J.B.Martin J.A.Sloan A.H.Gutterman.I r,rir.M 9306110150 930601 PDR ADDCK 05000528 J'DR
Units 1, 2, and 3 Docket Nos. STN 50-528/529/530 Licensee Guarantee of Payment of Deferred Premium File: 92-003-240 Pursuant to the requirements of 10 CFR 140.21 (e), Arizona Public Service Company, for itself and on behalf of the PVNGS participants, herewith submits the projected 1993 cash flow statements.
~~.h I Q,~:@ARIZONA PUBLIC SERVICE COMPANY 1993 Net Cash Flow Projection for Palo Verde Nuclear Generating Station (000's)2.3.Participant:
If you should have any questions, please contact Thomas R. Bradish of my staff at (602) 393-5421.
ARIZONA PUBLIC SERVICE COMPANY Net Income After Taxes , Less: Dividends Paid.on Preferred Stock Dividends Paid on Common Stock 1992 Actual$246,805 32,574 170,000 1993 Projected$259,468 31,432 170,000 4.Retained Earnings 44,231 58,036 13.14.Internal Cash Flow (Line 4+Line 12)Average Quarterly Cash Flow (Line 13/4)Adjustments:
Sincerely, WFC/JRP/ap Enclosure cc:       J. B. Martin J. A. Sloan A. H. Gutterman
5.Palo Verde Accretion Income (Pretax)(1)6.In-Lieu Refund/Obligation Revenues (Pretax)(1)7.-Depreciation and Amortization (2)8.Deferred Income Taxes 9.Deferred ITC (Net)10.Allowance for Funds Used During Construction (Equity 8 Borrowed)11.Decommissioning 12.Total Adjustments (67,421)(21,374)255,723 84,097 (6,804)(7,595)(6,512)230,114 274,345 68,586 (74,881)(21,375)263,101 89,479 (6,925)(6,339)(6,516)236,544 294,580 73,645 Percentage Ownership in All Nuclear Units: Unit 1-29.1%Unit 2-29.1%(3)Unit 3-29.1%Maximum Total Contingent Liability for PVNGS is$30 million ($10 million per Unit)(1)Related to 12/91 ACC settlement agreement.
        .I r,rir. M PDR J              'DR 9306110150 930601 ADDCK 05000528
(2)Includes Nuclear Fuel Amortization.
 
(3)Includes Portion of Palo Verde Unit 2 Leased.NC F93 Surveys El Paso Electric Projected Statementof'Cash Flow (Unaudited)
  ~   ~
$(000)12/21/93 1 2/31/94 Cash from Operations Debt service Investing activities Financing activities Cash Flow Available to Service Debt 117,601 77,817 (68,424)5,943 132,937 116,308 90,179 (82,885)8.322 131,924 Interest Payments First Mortgage Bonds (Class 1)Second Mortgage Bonds (Class 2)Pollution Control Bonds (Class 4&10)'CF Banks's Debt (Class 3)RGRT-Reorganization Bonds General Unsecured Creditors Total Interest Payments Cash After Interest Service (3O,736)(2O,922)(5,175)(9,851)(2,126)8,18 (76,997)55,940 (31,823)(21,767)(5,906)(8,420)(5,102)17,161 (90,179)41,745 Principal Repayments First Mortgage Bonds (Class 1)Second Mortgage Bonds (Class 2)Pollution Control Bonds (Class 4 8 10)RCF Bank's Debt (Class 3)RGRT-Reorganization Bonds General Unsecured Creditors Total Principal Repayments Cash After Principal Repayments Preferred Dividend Payments Cash After Preferred Dividends Beginning Cash Balance Ending Cash Balance 0 0 0 0 0 821)(821)55.119 55.119 166,835 221,95'1.7~5-<1,954 263,699  
    .h I
~~  
 
~,~I INTERNAL CASH FLOW PROJECTION OF SALT R)R PROJECT*(JOINT OWNER OF PALO VERDE'NUCLEAR GENERATING STATION)FOR FISCAL YEARS ENDED APRIL 30, 1992 and 1993 ($000)1992 ACTUAL 1993 PROJECTED Net Income.after taxes Less dividends paid: Preferred dividend requirements Dividends on common stock Retained Earnings Adjustments:
Q, ~
Depreciation and amortization Deferred Income Taxes and Investment Tax Credits Allowance for Funds Used During Construction 40,228 40,228 170,489 (6 222)90,311 90,311 169,746 (7,548)Total Adjustments Internal Cash Flow 164,267 204,495 162,198 252,509 Average Quarterly Cash Flow 51,124 63,127 Percentage Ownership in all nuclear units Unit 1 Unit 2 Unit 3 17 49%i s.4~%17 49%17.49%17.49%17.49%I, Dean Yee, Corporate Treasurer of the Salt River Project Agricultural Improvement and Power District certify that the above 1992 figures are based upon our Accounting Records, and agree, as appropriate with our audited financial statements.
:
The 1993 projections are based upon May 1992 through March 1993 actual amounts, plus budgeted figures for the month of April.The 1993 projections do not reflect expected actual figures, as budget is not revised to reflect changing conditions.
ARIZONA PUBLIC SERVICE COMPANY 1993 Net Cash Flow Projection
Dean Yee C:>1 23DATA)DATA9293(PVNGSICF.WK3 1993 PRO FORMA CASH FLOW STATEMENT FOR PUBLIC SERVICE COMPANY OF NEW MEXICO (Excluding Non-Utility Subsidiaries)
                                                                        @
Net Income After Taxes Less Dividends Paid Retained Earnings Adjustments:
for Palo Verde Nuclear Generating Station (000's) 1992                1993 Actual            Projected Participant: ARIZONA PUBLIC SERVICE COMPANY Net Income After Taxes                                     $ 246,805          $ 259,468
Depreciation
            , Less:
&Amortization Deferred Income Taxes&Investment Tax Credits Allowance for Equity Funds Used During Construction Other, Non-Cash TOTAL ADJUSTMENTS INTERNAL CASH FLOW Average Quarterly Cash Flow 1992 Actual (104,255)7,750 (112,005)100,510 (110,054)(68)239,590" 229,978 117 973 29,493 1993 Pro'ected 65,917 7,202 58,715 95,183 8,387 (3,270)93,880 6,420 65 135 16,284 Percentage Entitlement in all Nuclear Units: Palo Verde Unit1---10.2%
: 2.        Dividends Paid. on Preferred Stock                             32,574            31,432
Palo Verde Unit 2---10.2%Palo Verde Unit 3---10.2%Tom Sategna Controller, Electric and Water}}
: 3.        Dividends Paid on Common Stock                               170,000             170,000
: 4.       Retained Earnings                                               44,231             58,036 Adjustments:
: 5.         Palo Verde Accretion Income (Pretax) (1)                     (67,421)          (74,881)
: 6.       In-Lieu Refund/Obligation Revenues (Pretax) (1)               (21,374)          (21,375)
: 7.   -
Depreciation and Amortization (2)                           255,723            263,101
: 8.       Deferred Income Taxes                                         84,097            89,479
: 9.       Deferred ITC (Net)                                             (6,804)            (6,925)
: 10.         Allowance for Funds Used During Construction (Equity 8 Borrowed)                           (7,595)           (6,339)
: 11.        Decommissioning                                                (6,512)           (6,516)
: 12.        Total Adjustments                                            230,114             236,544
: 13.          Internal Cash Flow (Line 4+ Line 12)                       274,345            294,580
: 14.        Average Quarterly Cash Flow (Line 13/4)                       68,586            73,645 Percentage Ownership in All Nuclear Units:
Unit 1 29.1%
Unit 2 29.1%       (3)
Unit 3 29.1%
Maximum Total Contingent Liability for PVNGS is $ 30 million ($ 10 million per Unit)
(1) Related to 12/91 ACC settlement agreement.
(2) Includes Nuclear Fuel Amortization.
(3) Includes Portion of Palo Verde Unit 2 Leased.
NC F93 Surveys
 
El Paso Electric Projected Statementof'Cash Flow (Unaudited)
                                      $ (000) 12/21/93     1 2/31/94 Cash from Operations                               117,601         116,308 Debt service                                        77,817           90,179 Investing activities                              (68,424)         (82,885)
Financing activities                                  5,943            8.322 Cash Flow Available to Service Debt                132,937        131,924 Interest Payments First Mortgage Bonds (Class 1)               (3O,736)        (31,823)
Second Mortgage Bonds (Class 2)             (2O,922)        (21,767)
Pollution Control Bonds (Class 4 & 10)         (5,175)          (5,906)
    'CF   Banks's Debt (Class 3)                   (9,851)         (8,420)
RGRT Reorganization Bonds                    (2,126)         (5,102)
General Unsecured Creditors                    8,18          17,161 Total Interest Payments                            (76,997)       (90,179)
Cash After Interest Service                        55,940          41,745 Principal Repayments First Mortgage Bonds (Class 1)                       0 Second Mortgage Bonds (Class 2)                     0 Pollution Control Bonds (Class 4 8 10)               0 RCF Bank's Debt (Class 3)                           0 RGRT Reorganization Bonds                           0 General Unsecured Creditors                       821)
Total Principal Repayments                             (821)
Cash After Principal Repayments                     55.119 Preferred Dividend Payments Cash After Preferred Dividends                     55.119
                                                          '1.7~5 -<1,954 Beginning Cash Balance                            166,835 Ending Cash Balance                              221,95        263,699
 
~ ~
I
~, ~
INTERNAL CASH FLOW PROJECTION OF SALT R) R PROJECT
            * (JOINT OWNER OF PALO VERDE'NUCLEAR GENERATING STATION)
FOR FISCAL YEARS ENDED APRIL 30, 1992 and 1993
($ 000) 1992             1993 ACTUAL           PROJECTED Net Income. after taxes                                                   40,228          90,311 Less dividends paid:
Preferred dividend requirements Dividends on common stock Retained Earnings                                                         40,228          90,311 Adjustments:
Depreciation and amortization                                       170,489        169,746 Deferred Income Taxes and Investment Tax Credits Allowance for Funds Used During Construction                                               (6 222)       (7,548)
Total Adjustments                                                         164,267        162,198 Internal Cash Flow                                                       204,495         252,509 Average Quarterly Cash Flow                                               51,124         63,127 Percentage Ownership in all nuclear units Unit 1                                                               17 49%          17.49%
Unit 2                                                                i s.4~%         17.49%
Unit 3                                                                17 49%         17.49%
I, Dean Yee, Corporate Treasurer of the Salt River Project Agricultural Improvement and Power District certify that the above 1992 figures are based upon our Accounting Records, and agree, as appropriate with our audited financial statements. The 1993 projections are based upon May 1992 through March 1993 actual amounts, plus budgeted figures for the month of April. The 1993 projections do not reflect expected actual figures, as budget is not revised to reflect changing conditions.
Dean Yee C:>1 23DATA)DATA9293(PVNGSICF.WK3
 
1993 PRO FORMA CASH FLOW STATEMENT FOR PUBLIC SERVICE COMPANY OF NEW MEXICO (Excluding Non-Utility Subsidiaries) 1992 Actual                    1993 Pro'ected Net Income After Taxes                 (104,255)                          65,917 Less Dividends Paid                       7,750                              7,202 Retained Earnings                     (112,005)                          58,715 Adjustments:
Depreciation & Amortization           100,510                            95,183 Deferred Income Taxes &
Investment Tax Credits             (110,054)                            8,387 Allowance for Equity Funds Used During Construction                 (68)                           (3,270)
Other, Non Cash                      239,590"                           93,880 TOTALADJUSTMENTS                        229,978                             6,420 INTERNALCASH FLOW                      117 973                           65 135 Average Quarterly Cash Flow              29,493                           16,284 Percentage Entitlement in all Nuclear Units:
Palo Verde Unit1---10.2%
Palo Verde Unit 2---10.2%
Palo Verde Unit 3---10.2%
Tom Sategna Controller, Electric and Water}}

Revision as of 09:33, 29 October 2019

Forwards Projected 1993 Cash Flow Statements as Evidence of Licensee Guarantee of Payment of Deferred Premiums
ML17310A321
Person / Time
Site: Palo Verde  Arizona Public Service icon.png
Issue date: 06/01/1993
From: Conway W
ARIZONA PUBLIC SERVICE CO. (FORMERLY ARIZONA NUCLEAR
To:
NRC OFFICE OF INFORMATION RESOURCES MANAGEMENT (IRM)
References
102-02529-WFC-J, 102-2529-WFC-J, NUDOCS 9306110150
Download: ML17310A321 (9)


Text

ACCEI ERAT DOCUMENT DISTMBUTION SYSTEM

'r -"i REGULAT INFORMATION DISTRIBUTION(STEM (RIDE)

ACCESSION NBR:9306110150 DOC.DATE: 93/06/Ol NOTARIZED: NO DOCKET FACIL".STN-50-528 Palo Verde Nuclear Station, Unit 1, Arizona Publi 05000528 S7N-50-529 Palo Verde Nuclear Station, Unit 2, Arizona Publi 05000529 STN-50-530 Palo Verde Nuclear Station, Unit 3, Arizona Publi 05000530 AUTH. NAME AUTHOR AFFILIATION CONWAYFW.F. Arizona Public Service Co. (formerly Arizona Nuclear Power RECIP.NAME RECIPIENT AFFILIATION Document Control Branch (Document Control Desk) I

SUBJECT:

Forwards projected 1993 cash flow statements as evidence of D licensee guarantee of payment of deferred premiums.

DISTRIBUTION CODE: M004D COPIES RECEIVED:LTR TITLE: 50.71(b) Annual Financial Report l ENCL L SIZE:

NOTES:STANDARDIZED PLANT 05000528 Standardized plant. 05000529 A Standardized plant. 05000530 D

RECIPIENT COPIES RECIPIENT COPIES ID CODE/NAME LTTR ENCL ID CODE/NAME LTTR ENCL D PDV LA 1 1 PDV PD 1 1 TRAMMELL,C 1 1 TRAN,L 1 1

'INTERNAL: AEOD/DOA 1 1 G FIL 01 1 1 EXTERNAL: NRC PDR 1 1 D

D D

NOTE TO ALL"RIDS" RECIPIENTS:

S PLEASE HELP US TO REDUCE %ASTEI CONTACT THE DOCUMENT CONTROL DESK, ROOM Pl-37 (EXT. 504-2065) TO ELIMINATEYOUR NAME FROM DISTRIBUTION LISTS FOR DOCUMENTS YOU DQN'T NEED1 TOTAL NUMBER OF COPIES REQUIRED: LTTR 7 ENCL 7

7 I

Arizona Public Service Company P.O. BOX 53999 ~ PHOENIX. ARIZONA 85072<999 102-02529-WFC/J RP WILLIAMF. CONWAY June 1, 1993 EXECUTIVEVICEPRESIDENT NUCLEAR U. S. Nuclear Regulatory Commission ATTN: Document Control Desk Mail Station P1-37 Washington, DC 20555

Dear Sirs:

Subject:

Palo Verde Nuclear Generating Station (PVNGS)

Units 1, 2, and 3 Docket Nos. STN 50-528/529/530 Licensee Guarantee of Payment of Deferred Premium File: 92-003-240 Pursuant to the requirements of 10 CFR 140.21 (e), Arizona Public Service Company, for itself and on behalf of the PVNGS participants, herewith submits the projected 1993 cash flow statements.

If you should have any questions, please contact Thomas R. Bradish of my staff at (602) 393-5421.

Sincerely, WFC/JRP/ap Enclosure cc: J. B. Martin J. A. Sloan A. H. Gutterman

.I r,rir. M PDR J 'DR 9306110150 930601 ADDCK 05000528

~ ~

.h I

Q, ~

ARIZONA PUBLIC SERVICE COMPANY 1993 Net Cash Flow Projection

@

for Palo Verde Nuclear Generating Station (000's) 1992 1993 Actual Projected Participant: ARIZONA PUBLIC SERVICE COMPANY Net Income After Taxes $ 246,805 $ 259,468

, Less:

2. Dividends Paid. on Preferred Stock 32,574 31,432
3. Dividends Paid on Common Stock 170,000 170,000
4. Retained Earnings 44,231 58,036 Adjustments:
5. Palo Verde Accretion Income (Pretax) (1) (67,421) (74,881)
6. In-Lieu Refund/Obligation Revenues (Pretax) (1) (21,374) (21,375)
7. -

Depreciation and Amortization (2) 255,723 263,101

8. Deferred Income Taxes 84,097 89,479
9. Deferred ITC (Net) (6,804) (6,925)
10. Allowance for Funds Used During Construction (Equity 8 Borrowed) (7,595) (6,339)
11. Decommissioning (6,512) (6,516)
12. Total Adjustments 230,114 236,544
13. Internal Cash Flow (Line 4+ Line 12) 274,345 294,580
14. Average Quarterly Cash Flow (Line 13/4) 68,586 73,645 Percentage Ownership in All Nuclear Units:

Unit 1 29.1%

Unit 2 29.1% (3)

Unit 3 29.1%

Maximum Total Contingent Liability for PVNGS is $ 30 million ($ 10 million per Unit)

(1) Related to 12/91 ACC settlement agreement.

(2) Includes Nuclear Fuel Amortization.

(3) Includes Portion of Palo Verde Unit 2 Leased.

NC F93 Surveys

El Paso Electric Projected Statementof'Cash Flow (Unaudited)

$ (000) 12/21/93 1 2/31/94 Cash from Operations 117,601 116,308 Debt service 77,817 90,179 Investing activities (68,424) (82,885)

Financing activities 5,943 8.322 Cash Flow Available to Service Debt 132,937 131,924 Interest Payments First Mortgage Bonds (Class 1) (3O,736) (31,823)

Second Mortgage Bonds (Class 2) (2O,922) (21,767)

Pollution Control Bonds (Class 4 & 10) (5,175) (5,906)

'CF Banks's Debt (Class 3) (9,851) (8,420)

RGRT Reorganization Bonds (2,126) (5,102)

General Unsecured Creditors 8,18 17,161 Total Interest Payments (76,997) (90,179)

Cash After Interest Service 55,940 41,745 Principal Repayments First Mortgage Bonds (Class 1) 0 Second Mortgage Bonds (Class 2) 0 Pollution Control Bonds (Class 4 8 10) 0 RCF Bank's Debt (Class 3) 0 RGRT Reorganization Bonds 0 General Unsecured Creditors 821)

Total Principal Repayments (821)

Cash After Principal Repayments 55.119 Preferred Dividend Payments Cash After Preferred Dividends 55.119

'1.7~5 -<1,954 Beginning Cash Balance 166,835 Ending Cash Balance 221,95 263,699

~ ~

I

~, ~

INTERNAL CASH FLOW PROJECTION OF SALT R) R PROJECT

  • (JOINT OWNER OF PALO VERDE'NUCLEAR GENERATING STATION)

FOR FISCAL YEARS ENDED APRIL 30, 1992 and 1993

($ 000) 1992 1993 ACTUAL PROJECTED Net Income. after taxes 40,228 90,311 Less dividends paid:

Preferred dividend requirements Dividends on common stock Retained Earnings 40,228 90,311 Adjustments:

Depreciation and amortization 170,489 169,746 Deferred Income Taxes and Investment Tax Credits Allowance for Funds Used During Construction (6 222) (7,548)

Total Adjustments 164,267 162,198 Internal Cash Flow 204,495 252,509 Average Quarterly Cash Flow 51,124 63,127 Percentage Ownership in all nuclear units Unit 1 17 49% 17.49%

Unit 2 i s.4~% 17.49%

Unit 3 17 49% 17.49%

I, Dean Yee, Corporate Treasurer of the Salt River Project Agricultural Improvement and Power District certify that the above 1992 figures are based upon our Accounting Records, and agree, as appropriate with our audited financial statements. The 1993 projections are based upon May 1992 through March 1993 actual amounts, plus budgeted figures for the month of April. The 1993 projections do not reflect expected actual figures, as budget is not revised to reflect changing conditions.

Dean Yee C:>1 23DATA)DATA9293(PVNGSICF.WK3

1993 PRO FORMA CASH FLOW STATEMENT FOR PUBLIC SERVICE COMPANY OF NEW MEXICO (Excluding Non-Utility Subsidiaries) 1992 Actual 1993 Pro'ected Net Income After Taxes (104,255) 65,917 Less Dividends Paid 7,750 7,202 Retained Earnings (112,005) 58,715 Adjustments:

Depreciation & Amortization 100,510 95,183 Deferred Income Taxes &

Investment Tax Credits (110,054) 8,387 Allowance for Equity Funds Used During Construction (68) (3,270)

Other, Non Cash 239,590" 93,880 TOTALADJUSTMENTS 229,978 6,420 INTERNALCASH FLOW 117 973 65 135 Average Quarterly Cash Flow 29,493 16,284 Percentage Entitlement in all Nuclear Units:

Palo Verde Unit1---10.2%

Palo Verde Unit 2---10.2%

Palo Verde Unit 3---10.2%

Tom Sategna Controller, Electric and Water