|
<br />SOUTH METRO WATER SUPPLY STUDY
<br />Alt. 18, STATUS QUO WISTORAGE
<br />SUMMARY FINANCIAL RESULTS
<br />
<br />'"
<br />
<br />'"
<br />
<br />'"
<br />
<br />'"
<br />
<br />RtU!'.l,I"
<br />
<br />V..._U.."...
<br />
<br />I"'....,
<br />I!"f'-Ir~~
<br />
<br />'" '" '" '" '" "0,
<br /> E.~ndllur"s
<br /> P.rlodI<
<br /> '..... C..hFuna..,
<br />lol!!._ 0.. R...~Debt""...o<:. C~,.. ,-
<br />
<br />II')
<br />
<br />IU)
<br />
<br />~fS4a~.IfGA
<br />0./. VIIl'"lOIU
<br />
<br />fHI
<br />
<br />f'.)
<br />
<br />(IS)
<br />
<br />illl
<br />
<br />IH~
<br />
<br />PB)
<br />
<br />c"ha,I"n~n
<br />
<br />Cher>geln
<br />C..... 8.~nnl"'ll
<br />
<br />F'n_~!!'J.M"J1~"""
<br />~"
<br />ep..."ng s.....<. 'Il.
<br />R...,,,. Co.....goo U..".. Chant,Je Imp_,
<br />End'''lI~.'~I'l~Pl_"ll'!!......-m '..SISfE
<br />
<br />1fV'; SO $0;0401'1091 50 10;0.""091 SO 10 10 IQ 0 $50.M;092 $0 1!>O.eI;OfIl 0% 000 $000 00% illSOe J;:::a.
<br />~" 0 ~19',".'~ 151ll"ll ~./2MIl 0 0 '0.1%.8" 50.4-41;,1>>1 OOM2.1I10 II 170,OS21 504<06.092 .3216oel O'llo 52. 000 00'll0 12BI9
<br />2001 0 ~35Ie2!t9 12'll'12el ...eI6';e1 Q 0 Hll9';eO .3116,Q.41 S3 en ese 1.:J..l36e3 432160011 ..619723 O'llo ~JB 000 00'll. 132M to
<br />~Jtl 0 5~'2lflOl 1))II,S"1 ';/}......1.)99 0 0 11981"" ..819123 6..2.&01.185 f81U71li!l1 '..1l1912l JB"~"JI! 0'11. 31~ 000 00'll. 13!;1;J W
<br />l'OO9 0 '>6/I1~11 I.l....i~~ S19l1770 0 0 1/9111"", )ll.'49loll 56e6239'J 1001;9311 l34749le 191144J08 0'lI. JU 000 00'4 U013
<br />mlllnr.!2Ul~m""uO\_1Inl~11 _J1!Y21.W.3TT1)U1(.~JO'l8Jl'.m...,.......044.3Oll-3:2.1~"1_allO_""""""f:,_~ (D
<br />10\\ n,91f1l1l 311lJ9JOol '~311)~ 1;1,"0004 n,91T.IIf> 0 2f.5~.ln 318357.5 B1,J11.1!lll (20,601,1114) 3211O.llOO IUl95O; !>O'lI, 141 loe 44" '.930
<br />1012 i.~9'iI/U llI.....Cll'IO Je5,SIIS 6Jl109.,0 24.~9\l1.. 0 29431~52 l1S19~ 6545(1,102 (1&4I29JI IIS195006 981821l '0% l:Ie 1011 .3,., IS318
<br />1013 ;>0;091.<)0'11 .o1l3002 2""30l'\ ')6511,:1& M.092.98' 0 29.Jl..51 ge18213 1;5~02,1lS1 1,119684 9.8/8113 l11.9'ille~1 .2,., 131 l'w .2'1lo 1~e~0
<br />20U nl~q.,,~ ~'3)f;.9'.l1 329.931 69'-;>6.7000 2/15977S 0 33.lI.3O~n 10,g.g1!l91 12,311~.200 12961,.9~) 10991!191 8036402 2'1'lIo 12~ 117 '2'" 16llS
<br />10'~ ;>II'>Ol.OlWI ~i~"101 "0l.ll92 li.J2121lO :79S03,(IlI6 0 n6X1.51~ 8.1136eo2 11,110.0'8 115\.2B5 8nll\.02 1I1~'(",.., 31'" 12/ 122 ~1'" 18'_
<br />101~ 3J~lllial ~38Soo.'5 i1HJO n.801131 31316012 S3,0Il2 3llSI8.864 9,181666 79,0fI5615 ("838'#<11 9181666 l1Cl3113 25'1lo 110 1)6 1I/'ll. 1l:lOll
<br />:/(111 "'1;2'>11(. ~S1101)<l~ 1Jl.113 19~J1" lJ.131 161 1~).o8 JaSIlI,864 1.103113 19.5631.' 0 11Ol.113 1103113 n,., 11(1 136 Ol'llo II.An
<br />:/'018 ~1.38S010 06525."9 23,.\13 IllIUI.273 35.223.662 lBll.9.03 ~l,1I'>7.223 1.703,713 81,053.801 I,OlIHi11 7'03.713 8191._~ 25,., 110 IIH 188,., T8.lf<i
<br />2019 ."01;>(>00 .,g:/(l\l(.lO 2l\J/~J ?'}28~8~I 31305161 n}OI~ .l"51223 8191.~S \102I1S.8~1 0 8191..5 8191.~5 n,., 121) '61 .01.,., 1811'J
<br />f2Q2lI''''''.nt~.a'-'-28U'n''1NI.320.oca_....1'ba:I .....DlI-....I'..ll5OBl.n,,~.,..Ill~.IU;"'-..1III1....S-..m.8TO_.15........,20 _ I er.=tSMI,---,...ael"!
<br />1021 6962~,*"S 3'_',SI~1 291,10T 101311.03 .,.n213 3600/69 .9.(;178-..0 9.913.S10 1013f1.eoJ 0 <J923,SI0 \I923,.~10 2.,., '10 i">.e Ja~'Ilo lO'-",S
<br />2022 IlOlOfI.931 313w.n 29/101 IIJOOI.()I;I .3S"*'~14 4:J..l.SI3 51S1IS!lf; 99ns,0 1".16.191 l">!lOffl9 9923S10 11_3]9 2';'" IXI i'iS lOT'll. 2Or>61
<br />202l AI.Sit619 3llll....., :M51X1 1151.3'55 ~5I09.~ ~113 S'521696 l1',()4l:l9 IIS.2.3.1S5 0 11',()4339 11.',()4lJ9 25,., 110 2\1& 0."" 2T181
<br />:xrJ~ 92112028 3UI2S~8 Je5.1:ll) 121.2\l1()1; "\1f,2,0fl0 585737 651JeWS "SOel39 12S.1I!1.1l6' 1.6012.646 l1!1OollJ" 1]U6geS /1,., 120 J33 12S", 2T"16
<br />2OJ', ....()IIO~\loO l~eo:lI2~ lOUOlO 1]9~<JI')28 5O:lOII.\<,f> fl61">61 65.1:1e925 131""911S 129SS862f1 0 n'o06!lll5 13U6,9/)5 16'll. 120 33<0 0.... 22'>113
<br />2016 935',0178 )Il"'51l)f; 3!1oUIO IJO.'O~2. 52,1SJ91J lSJ1ij9 64,085618 13.1"6965 130140286 (319Il6I) 1l14l3,9ll5 12811,12. 2~'" 12'0 32'1 -16,., 2316'
<br />1011 9'\IOl00l2 31.5S9~l\ lS-lSU 133.o.H.:I61 ~~.1OO011 e.o.,SoUl .....0856'8 1281/.n. IJJI)<I7.J!;1 I) 1281112~ 12811,n_ n,., '20 330 0"'" 239")9
<br />1026 9!l.~[)f,(l 311_1'10, :lIIe.~'~ 131!>66 119 ~!95'm \IoOO.Cl'Y.> 6~"'621]6 1180.12. 131270.8n 2'15.302 12811,2. 1J112~,5 12,., 1:>0 33g 15'll. ].'6'8
<br />21U" lOOltll',1I9"> 3~""l'()O l~J3'1 I~O.n.n fI011I3O~ IOOO8l~ 655'12116 1J112~?5 I.O~}I.71 0 111'2~2~ 1111j_25 21... IXI l~l 01'" 1""/1.
<br />~1I1...ne""'I.~41122,1j'-.:a.....-.u4020.e.UOII"""'1.112.4lS'I:RI1AJOJ""'eUtl""lllIS.tt2..lS"'13.t'1,~""'-'70---3~'."":'''-'218,1''''1
<br />lOll ,.,1''',.'6 ~8JI,OO~ J9'>"9 '''Ii.!:>!!],''''9 fl61161T8 1.3111%2 65.908 I'll 1l,18'639 'oOII5.!>Ol'169 0 131Bl S39 13181.639 i'O'lIo 120 .15 J19'l1o 16""'"
<br />2Ol2 1.<t1~~I91 ~9T5.915 l!l">"'J 155111/11 6Illl6l9J3 "%.810 10.lIlO.J'ie 13.18T.639 1~112.H6 .......00 1Jllll.6:W 1~116019 iO"4 120 ~Ol 58,., 2177~
<br />70n 152....,0'11'I ~.1]SI.... ~211B2 1~"""\IJ~ 716")3,391 1_"'" 10.aJO,3'J.O U-'2I>.0111 158.l19I'lI3~ 0 1~12I>.07& 1~11l!1019 ,~,., 120 512 18'1l. 1~1iDIl
<br />1Il;M 1'>11815151 S2/'l012 ~nlll? 16. S11 1145 '.5018.251 11lllSI311 ll.ol2\1& '.'16.019 16]9f;JlM 5501SllO 1~I]I>.019 Uf;M,,~~ 19'" I2CI ~JI.1l1O. ?9.q,o;
<br />iO)~ 1t.''':.o11~ 5.JIJIIl ~.oo~20 16//31&21 lISS2:109 209">.664 '300032'16 lHI<<l6S9 16713'921 0 '.6110659 IH;(I0659 '~'Ilo 12'0 5_2 18,., 3O.J.-.o
<br />2036 Il)l'II03S2' SIl005000 ..IHlO 11."..~~ 1lO!l69516 2.l18.0081 lS""~.l63 '.6IlO,659 1/3.632.030 ~12~1. 1.&806S9 IS'93014 T8'" '10 ~~2 31% 31161
<br />1031 III.llIOl161 ~1""~19 ~~S.l9i 1f1.6110'. 8HI03._ 2.....8610 /~%5l63 ISI9l0r. "',81101~ 0 1~.19301. 1~1931)1. '8'll. 120 511 '6% J21'J9
<br />10lll 111~532l6 ~'Ml515 ~"SI91 1~.2S/ll\03 llI2S9.1li!l5 2,192.107 7~~ge,l59 1519J01. 18)1~.00!I 50;.~ge IS 193.07. 15"'19,612 17.,., 110 593 31"1. 3JI'>5
<br />:/'OW 181~1~IQ GllQflll ~/O9'lO 1&1_lll 901~\611 loe901ll1 78~9IIl~9 15"9'il611 181_nl I) 1~6'1'11l11 1~6'1961~ 11'1lo '1'0 llC\ol 19... :W'~9
<br />l'JtIlU:ntalt.-~~m~.--"'IIlUI1.1ft"'I(_n~larlltf.1ll8.2l1e~a,8ID.1I7'2"'M.IUfo..-.S'n..e1:rlUOUn_'11.m.t!lo4~l",-', IO"'''IV. .3",~3!..184"'
<br />:70011 ,......111.011 0 ~'ll!.210 1!lll9t';92111 !Io1/82.0e.0 3 seSlI6 B'.U"->lI 16 i73.6se 196009,262 0 162136Soo 16213GSoo 16.,., 110 661 ~3" 31;2.0
<br />1IWi 1'l'l1l1000'iI 0 ./lfI.1I0 19'i1S18.219 'CllJ:l1220 3182843 18670130 162/J,6Soo 2OO,1Y.o1,ll46 (~l96281 16.2736Soo IU;WI)]6 lS'Il. 120 ~61 03'1lo 37321
<br />200ll il"~?~84' 0 .12011 219""'_ '(l",.(Xl",.1OO .031.1. 18610130 15.73<0016 203..oo,gXl 11;.\06.939 151:1eQ;/6 321\10.... JO'Il. I.T 130 TO}'ll. 1ll..1
<br />;>(>00_ 201,ft....""JO 0 ...;~In lIUI!IBQ,J19 10ll.8011.112/ .;>111818 U,lIOO.D/1 31'go1lll<O 220.091.219 111,23(950) 32190","" '~9500'~ 1l,., llO 612 .81)'\1, J~r,oo
<br />1IW~ 2iJ3/J101 0 UllllOO lil821.">02 11V~S.64ll .,563,1.1 7~lIOOOTl 1.96(1014 201.069.,S 16.1~302e 1_9!i00l~ 3'.llllJ<l] 21" ,.~ 1.l 106'11, ~0.1M
<br />:rou; "'",'90812 0 !l">1,)<l1 201'02163 111;,810.\163 .84e3J1 "121~1. 31713,002 22.G09~10 (l1,o061!>411 31.713042 1.]~S~95 11.,., '20 6f1ll .17'll. ~10T2
<br />2'Got1 nll)~/li<I? 0 411J65 218,T85IX)l; 1210)93:1\'; ~U5.M6 TI.IU~H 1.1.~,.q<; il',6S1118.l "1<68.23 1.2~~.~ 31JI2318 ]S'lI, 1~. 160 'O~'" ~)112
<br />l'()O~ 21101~.Tn 0 IWI1fO 2119';()...., 12S405651 5'56,93S 61.'\e14JI 31372.318 12981612S (H,8560~1 31.1'2318 135162f1e IIl1O. 110 102 1~" USIO
<br />1\:00<, 2Jl9<05,lJ/ 0...,.,0>19 1:MJ!(j61S 1l~.9150n 51810lJ 615fl1.21 1l51!l2"'. 218_'40 11....~1ItI5 I3S'''2&e JI(>>I211>') n'll. 14'; If.. 109'<0 ~S9Ofl
<br />f2O!lII9f1U4(~ u w:f1.1!I&5:!I!f'217M'.193'11.1QCl!._"'UM5.UIll4.oIS-:Jl.0S2,'1lI"m7!111.5St_ll'~ )1.08.2,IM-'Ull2,llll:l~"" ....UO. .721 .7.4~-.7,~
<br />
<br />l'l~rId"'OCHha..-c._""mUpUlR_& R_c:osl.
<br />!1IM......"" 0- s.<.",,, C__'M.... 110
<br />r3)NM..,or.Nool"'......-.gl.....~.'O........,..""1...O
<br />
<br />/fo<:.G..rd;".&A.....,..'...s..<tfTI.."'l'Ow.,.,S<tpp/)oPt."..mpSt<tdr
<br />
<br />PilQ1l7.l0
<br />
|