|
<br />..
<br />
<br />0211,4711
<br />1711.000
<br />511,7110
<br />11011.4:10
<br />.!!
<br />.uzua
<br />
<br />1lQ1,1I8a
<br />175.000
<br />311,750
<br />1101,11711
<br />J!
<br />.1AllI..1J9.
<br />
<br />7811.5117
<br />175,000
<br />311,750
<br />0111,3110
<br />.!!
<br />.LSU9l.
<br />
<br />707.305
<br />175,000
<br />511,750
<br />0311,OOtl
<br />l!.
<br />.JA.J.UU
<br />
<br />41001l1lll 4,250,1101 45103112 4307700
<br />
<br />
<br />122 1 17 82 502 e 1.537 48 1157 (33 718 32g1
<br />
<br />
<br />
<br />Jl 34 007 1100
<br />1 500007 I 235 OllS
<br />~~
<br />
<br />13021141 1424 0" ~
<br />~~~
<br />
<br />2
<br />
<br />.!!
<br />
<br />l!.
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />045,410
<br />150,452
<br />I 582.500
<br />2,37113112
<br />~
<br />55000
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />845.310
<br />150,452
<br />U83 500
<br />~
<br />~
<br />155000
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />047,035
<br />150,452
<br />.!.M1J!2Q
<br />2 370 387
<br />~
<br />M.QQQ
<br />
<br />o
<br />o
<br />o
<br />o
<br />o
<br />042,0110
<br />150,452
<br />.u!Mll!l
<br />2300412
<br />~
<br />55000
<br />
<br />10015505
<br />
<br />2,407,15Il
<br />177 ,OS
<br />11,320,281
<br />7,330,000
<br />2,020,410
<br />17,130,753
<br />2,700,11lIl
<br />~
<br />00478053
<br />~
<br />27 130342
<br />
<br />1,440,548
<br />51,845
<br />8.500
<br />20,000
<br />25,000
<br />25,000
<br />5,000
<br />10,000
<br />20,533
<br />4,400
<br />2,033
<br />7,500
<br />8,800
<br />0,000
<br />o
<br />27,083
<br />85.578
<br />1.705224
<br />2 !5!5!5 '7V
<br />
<br />1,400,400
<br />54,430
<br />0.032
<br />20,000
<br />25,000
<br />25.000
<br />5.000
<br />10,000
<br />30,7110
<br />4,820
<br />5,080
<br />7.500
<br />0,800
<br />0,000
<br />o
<br />211,022
<br />!Z.ill
<br />~
<br />~
<br />
<br />1,551,848
<br />57,180
<br />0,370
<br />20,000
<br />25,000
<br />25,000
<br />5.000
<br />10.000
<br />32,530
<br />4,851
<br />3.234
<br />7,500
<br />0,800
<br />8.000
<br />o
<br />20,807
<br />08578
<br />~
<br />2 4D.5 02'
<br />
<br />1,808,222
<br />00,018
<br />0,047
<br />20,000
<br />25,000
<br />25,000
<br />5,000
<br />10,000
<br />33,058
<br />5,003
<br />3,300
<br />7,800
<br />0,800
<br />8,000
<br />o
<br />30,578
<br />00 078
<br />104421l1l
<br />~
<br />
<br />28,133,334
<br />007,041
<br />181,8013
<br />470,0011
<br />880,0211
<br />882,070
<br />110,0111
<br />223,08ll
<br />584,115
<br />85,301
<br />80,800
<br />172,207
<br />145,424
<br />121,321
<br />00.000
<br />455,187
<br />.L!1U!l
<br />32 200 500
<br />53800880
<br />
<br />5,025.81l1l
<br />250,734
<br />52,102
<br />80,000
<br />o
<br />M22
<br /><4 320 703
<br />
<br />3,050,2M
<br />258,822
<br />50,088
<br />50,000
<br />o
<br />MJ!l!.
<br />.. 330 ODS
<br />
<br />5,002,703
<br />280,010
<br />00,280
<br />50,000
<br />o
<br />~
<br />. 377 eQQi
<br />
<br />4,020,1211
<br />282,000
<br />02,740
<br />50.000
<br />o
<br />~
<br />4415000
<br />
<br />70,400,014
<br />4,885,824
<br />1,307,487
<br />3,103,4114
<br />327,513
<br />128334
<br />88 100250
<br />
<br />~
<br />.835,7711
<br />72110
<br />14.2e3
<br />1110
<br />U.40
<br />$0.11
<br />SO.85
<br />:800
<br />
<br />
<br />20lS
<br />.B4~
<br />72..
<br />14,3711
<br />lIe
<br />$2.40
<br />$0.11
<br />$0.114
<br />1100
<br />
<br />2014
<br />.ee~
<br />73110
<br />14,41111
<br />110
<br />$2.40
<br />$0.11
<br />SO.85
<br />~1I00
<br />
<br />20111
<br />.G7~
<br />74110
<br />14,011
<br />110
<br />U.40
<br />$0.11
<br />SO.02
<br />1110_0
<br />
<br />ICT~LS
<br />
<br />EXHIBrr Pi
<br />UPPER EAGLE REGIONAL WATER AUTHORITY
<br />CASH FLOW PROJECTION - WHOLESALE WATER TREATMENT OPERATIONS
<br />FCRTHE YEARS ENDING DECEMBER 31, 10011 THROUGH DECEMBER 31. 20111
<br />NON-INFLATED (CURRENT 1007$)
<br />
|