Laserfiche WebLink
<br />. <br /> <br />· ev~~ <br />-JDI":y ~ <br />ANALYSIS A / <br />Analysis of Changes to 1990 JEll. Repayment Spreadsheet <br />All cast estimates are in millions of dollars <br /> <br />(2) (3) (4) <br />II TOTAL II TOTAL INTEREST IILCRBD FUND) <br />II SALINITY PROGRAM II CHARGES ON ANNUAL II ~CE IN ~' <br />II COSTS II DEFICITS TO LCRBD FUND II 2010 <br />II W/~\.P''''' -'? II W/O ' II W/O .> <br />II INF. 2.9% 3.6% II INF. 2.9% 3.6% II INF. 2.9% 3.@\ <br />--------------------11-------------------11-----------------.----------II---.-..--.-~--..--..-.*-~ <br />II II II <br />1990 JER SPREADSHEET I 1669.3 860.1 913.3 II 0.0 14.3 27.2 II <br />(BASE) II II 11 <br />NET CHANGE II +53.2 II +12.9 II <br /> <br />I I II <br />1,605.3 789.7 841.4 I 0.0 0.495 4.9 II 73.5 <br />1-64.0 -70.4 -71.9 I 0.0 -13.8 -22.3 II +14.9 <br />1 I II <br />1605.3 789.7 841.4 I 0.0 9.1 19.8 1 54.6 <br />1 0.0 0.0 0.0 I 0.0 +8.6 +14.9 I -18.9 <br />I I I <br />I I I <br />A. 1605.3 789.7 841.4 I 0.0 12.9 25.2 I <br />NET CHANGE I 0.0 0.0 0.0 I 0.0 +3.8 +5.4 I <br />I I I <br />B. 1605.3 789.7 841.4 1 0.0 13.0 25.4 I <br />NET CHANGE I 0.0 0.0 0.0 I 0.0 +0.10 +0.20 I <br />1 I I <br />C. 1605.3789.7841.4 II 0.0 9.5 20.5 I <br />NET CHANGE I 0.0 0.0 0.0 II 0.0 -3.5 -4.9 I <br /> <br /> <br />,.... (1) <br />---1 <br />00 <br />C,,'O) <br />SCENARIOS <br /> <br />1 <br />NET CHANGE <br /> <br />2 <br />NET CHANGE <br /> <br />3 <br /> <br />58.6 <br /> <br />0.0 <br /> <br />(ilS. <br /> <br />-25.$ <br /> <br />28.4 <br />+28.4 <br /> <br />lLh <br />+137, <br /> <br />0.8 <br />-27.6 <br /> <br />(~:!, <br />.;~3. <br /> <br />54.6 <br />0.0 <br /> <br />(3.0) <br />-3.8 <br /> <br />(';27. <br />'+5, <br /> <br />54.6 <br />0.0 <br /> <br />(3.1) <br />+0.10 <br /> <br />(127. <br />'+0. <br /> <br />54.6 <br />0.0 <br /> <br />0.4 <br />+3.5 <br /> <br />(~2, <br />;;;4. <br /> <br />1. ~j, 0." J i.r r~ ~ (f-(}!Jk oJ BI..M; ~ ~ ~6-v/1.,ftl?o... <br />-z. ~ v.-t-'-c....raP-~ ~ "~..u.,,. <br />5~, -'*'(\.{M-~\ \" \\~\ <br /> <br />1~ ~ \\\.$' '\",\,,\\ <\ \\.! <br /> <br />3c <br /> <br />t\, 1:)' ~\ \\\"\ \'\\\ <br /> <br />~ ~ \. S(w '1"\ \ ~'iL. J€J," <br />J U\y~)~ <br />\", \'\'\'z. ~~~ ~ ~ J.,"~~ ' <br />,~~~~ <br />~ k~ ~\\( . <br />\\. "\ <" h \0, ~ ~ <br /> <br />~, ~<k,.<'" :e-:,;,,<< <br /> <br />