|
FAIR SHARE RECONCILIATION
<br />Platte River Cooperative Agreement No.99-FC-60-11970
<br />Western EcoSystems Technology, Inc.
<br />BUDGET' $ 1,749,794.35 _ 1$ 276,292.56 1$ 184,253.35 1$ 15,058.77 F$ 1,161,189-67 1$ 1,749.
<br />INVOICE I INVOICE TOTAL
<br />-COLORADO
<br />NEBRASKA
<br />!WYOMING
<br />DOI
<br />TOTAL PAID
<br />BILLED
<br />PAID
<br />BILLED
<br />IPAID
<br />BILLED
<br />1PAID
<br />B IL1L- ED
<br />PAID
<br />38,824;$9
<br />YEARITOTAL $ 38j824M.-V
<br />. A'
<br />S
<br />�4.00ls
<br />-0:00
<br />541165
<br />'
<br />$r
<br />S 33,3n.14�js
<br />33;352i24
<br />$ 381924;89-
<br />- s
<br />YEAR ZTOTAL- S, 275,534;08
<br />V 39172i00'1f
<br />. _
<br />�39,172.O�,
<br />S 36;947095
<br />0 3619�7V1
<br />$ 16,967,95
<br />$3 6967-95
<br />_
<br />A4;I07.0
<br />.28e=
<br />SI AI0163
<br />..
<br />M
<br />S 485,286.50
<br />M ff
<br />1- I85,286.5W
<br />S 275,534.08�
<br />YEAR T TOTAL
<br />X66 0430-
<br />S-- -33":
<br />- 33-238:_ I
<br />1;024_-47
<br />-V= 33 OU47-
<br />S -- 220 000-90-
<br />-A
<br />-LY:-E-A!R-z4-T�-O.T-A�L.-�---,�IISW--,f51,'828:33-11$
<br />_M
<br />04175i,
<br />3&63 4.
<br />23-9173
<br />239-7-3-68
<br />15 987151'
<br />979162
<br />E -4.1979,26-
<br />151,828:337
<br />_YEA1R'-1ft2 4=W4 !��SPM,129;4249.991-z
<br />9,349:8
<br />86+193587•
<br />S' 86`-193
<br />4 - 810IN
<br />_TW6?4`59!CO3%
<br />ShV_--kA
<br />8=715V
<br />2-1/2 YEAR EXTENSION (1/1/01 to 8/31/03)
<br />2/1312001
<br />20923
<br />$ 24,536.51
<br />1 $ 3,874.31
<br />$ 3,874.31
<br />1 $ 2,583.70
<br />1 $ 2,583.701
<br />$ 1,935.93
<br />$ 1,935.93
<br />1 $ 16,142.571
<br />$ 16,142.57
<br />$ 24,536.51
<br />2/13/2001
<br />20924
<br />$ 471.381
<br />$ 74.43
<br />1 $ 74.43
<br />1 $ 49.64
<br />1 $ 49.641
<br />$ 37.19
<br />$ 37.191
<br />$ 310.121
<br />$ 310.12
<br />$ 471.38
<br />3/13/2001
<br />20964
<br />$ 32,326.67
<br />1 $ 5,104.38
<br />IS 5,104.38
<br />$ 3,404.00
<br />1 $ 3,404.001
<br />$ 2,550.57
<br />1 $ 2,550.57
<br />1 $ 21,267.721
<br />$ 21,267.72
<br />1 $ 32,326.67
<br />3/13/2001
<br />1 20946
<br />IS 410.141S
<br />64.761$
<br />64.76
<br />$ 43.19
<br />1 $ 43.191$
<br />32.36
<br />1 $ 32.361
<br />$ 269.831
<br />$ 269.83
<br />1 $ 410.14
<br />1 3/13/2001
<br />1 20047
<br />$ 902.041
<br />$ 142.43
<br />1 $ 142.43
<br />$ 94.98
<br />1 $ 94.981
<br />$ 71.18
<br />1 $ 71.181
<br />$ 593.451
<br />$ 593.45
<br />1 $ 902.04
<br />4/15/2001
<br />20977
<br />$ 34,840.39
<br />1 $ 5,501.30
<br />1 $ 5,501.30
<br />$ 3,668.69
<br />1 $ 3,668.691
<br />$ 2,748.91
<br />1 $ 2,748.91
<br />$ 22,921.491
<br />$ 22,921.49
<br />1 S 34,840.39
<br />1 4/15/2001
<br />20978
<br />$ 384.171
<br />$ 60.66
<br />1 $ 60.66
<br />1 $ 40.45
<br />1 $ 40.451
<br />$ 30.31
<br />1 $ 30.311
<br />$ 252.751
<br />$ 252.75
<br />1 $ 384.17 1
<br />1 5/13/2001
<br />21034
<br />$ 24,744.29
<br />$ 3,907.121$
<br />3,907.12
<br />1$ 2,605.57
<br />1$ 2,605.57
<br />$ 1,952.32
<br />1 $ 1,95232
<br />1 $ 16,279.281
<br />S 16,279.28
<br />1 $ 24,744.29
<br />1 5/13/2001
<br />21035
<br />$ 120.98
<br />$ 19.10
<br />$ 19.10
<br />1 $ 12.74
<br />$ 12.74
<br />$ 9.55
<br />1 $ 9.551
<br />$ 79.591
<br />$ 79.59
<br />1 $ 120.98
<br />1 6/17/2001
<br />21094
<br />$ 30,537.22
<br />$ 4,921.83
<br />$ 4,821.83
<br />$ 3,215.57
<br />$ 3,21-5.57
<br />$ 2,409.39
<br />1 $ 2,409.39
<br />1 $ 20,090.431
<br />$ 20,090.43
<br />1 $ 30,537.22 1
<br />1 6/17/2001
<br />1 21070
<br />1 $ 236.37
<br />$ 37.32
<br />$ 37.32
<br />$ 24.89
<br />$ 24.89
<br />$ 18.65
<br />1 $ 18.651
<br />$ 155.511
<br />$ 155.51
<br />1 $ 236.37
<br />7/9/2001
<br />DM
<br />IS (0.01)1
<br />1
<br />1$ 0.011$
<br />0.01
<br />Is 0.01
<br />7/1 1/2001
<br />2110
<br />1 $ 25,140.40
<br />1 $ 3,969.0
<br />S 3,960.67
<br />$ 2,647.28
<br />$ 2,647.28
<br />$ 1,983.57
<br />$ 1,983.57
<br />1 $ 16,539.881
<br />$ 16,539.88
<br />1 $ 25,140.40 1
<br />7/8/2001
<br />21099
<br />IS 682.031
<br />$ 107.69
<br />$ 107.69
<br />1$ 71.82
<br />IS 71.82
<br />$ 53.81
<br />$ 53.811
<br />t 448.711$
<br />448.71
<br />1$ 682.03
<br />8/8/2001
<br />21152
<br />1 $ 26,336.66
<br />1 $ 4,158.56
<br />$ 4,158.56
<br />2,773.25
<br />$ .2,7 . 73.251
<br />$ 2,077.96
<br />$ 2,077.96
<br />$ 17,326.891
<br />$ 17,326.89
<br />$ 26,336.66 1
<br />8/8/2001
<br />21153
<br />1 $ 269.121
<br />$ 42.49
<br />$ 42.49
<br />28.34
<br />$ 28.341
<br />$ 21.23
<br />$ 21.23
<br />$ 177.061
<br />$ 177.06
<br />$ 269.12 1
<br />9/10/2001
<br />DM
<br />IS (0.10)1
<br />1
<br />$ 0.101$
<br />0.10
<br />Is 0.10 1
<br />9/10/2001
<br />21207
<br />1 $ 27,767.23
<br />1 $ 4,384.45
<br />$ 4,384.45
<br />2,923.88
<br />$ 2,923.881
<br />$ 2,190.83
<br />$ 2,190.83
<br />$ 18,268.071
<br />$ 18,268.07 1
<br />$ 27,767.23 1
<br />9/10/2001
<br />1 21209
<br />1 $ 768.091
<br />$ 121.28
<br />----
<br />-3,902-61
<br />1 $ 121.28
<br />$ 80.87
<br />$ 80.871
<br />$ 60.60 1
<br />$ 60.60
<br />$ 505.341
<br />$ 505.34 1
<br />$ 768.09
<br />10/8/2001
<br />21250
<br />1 $ 24,715.68 1
<br />$
<br />F S 3,902.61
<br />$ 2,602.56
<br />$ 2,602.561
<br />$ 1,950.07 1
<br />$ 1,950.07
<br />$ 16,260.441
<br />$ 16,260.44 1
<br />$ 24,715.68
<br />10/8/2001
<br />1 21251
<br />$ 121.701$
<br />1
<br />H2
<br />19.22
<br />1$ 12.82 IS
<br />12.821
<br />S 9.59 Is
<br />9.59
<br />$ 80.071$
<br />0
<br />80. 1$
<br />121.70
<br />11/9/2001
<br />1 21345
<br />$ 26,383.30 1
<br />$ 4J61 9 2
<br />4,165.92
<br />1 $ 2,778.16
<br />$ 2,778.161
<br />$ 2,081.64 1
<br />S 2,081.64
<br />$ 17,351.581
<br />$ 17,357.58 1
<br />$ 26,383.30
<br />11/9/2001
<br />1 21346 IS
<br />113.161$
<br />17.87 1$
<br />17.87
<br />IS 11.92 IS
<br />11.921S
<br />8.93
<br />$ 8.93
<br />$ . 74.441$
<br />74.44 1
<br />$ 113.16
<br />12/7/2001
<br />1 21356 1
<br />$ 31,463.28 1
<br />$ 4,968.05 $ 4,968.05
<br />S 3,313.08 1
<br />$ 3,313.08 1
<br />$ 2,482.45 1
<br />$ 2,482.45 1
<br />$ 20,699.701
<br />$ 20,699.70 1
<br />$ 31,463.28
<br />12/7/2001
<br />1 21357 1
<br />$ 842.991
<br />$ 133.10 1
<br />$ 133.10
<br />1 $ 88.76 1
<br />$ 88.761
<br />$ 66.51 1
<br />$ 66.521
<br />$ 554.621
<br />$ 554.61 1
<br />$ 842.99
<br />1/14/200
<br />1 21399 1
<br />$ 25,478.52 1
<br />$ 4,023.06 1
<br />S 4,023.06
<br />1 $ 2,682.89 1
<br />$ 2,682.991
<br />$ 2,010.26 1
<br />$ 2,010.26 1
<br />$ 16,762.311
<br />$ 16,762.31 1
<br />$ 25,478.52
<br />1/14/2002
<br />1 21400 1
<br />$ 788.611
<br />$ 124.521
<br />$ 12432
<br />83.04 1
<br />$ 83.041
<br />$ 62.22 1
<br />$ 62.221
<br />$ 518.831
<br />$ 518.83 1
<br />$ 788.61
<br />2/1 1/2002
<br />21429
<br />$ 40,799.05 1
<br />$ 6,442.16 1
<br />$ 6,442.16
<br />$ 4,296.13 1
<br />$ 4,296.131
<br />$ 3,219.04 1
<br />$ 3,219.04 1
<br />$ 26,841.721
<br />$ 26,841.72 1
<br />$ 40,799.05
<br />1 2/11/2002
<br />1 21430
<br />$ 191.221
<br />$ 30.19 1
<br />$ 30.19
<br />1 $ 20.13 1
<br />$ 20.13 1
<br />$ 15.08 1
<br />$ 15.081
<br />$ 125.82 1
<br />$ 125.82 1
<br />$ 191.22
<br />3/11/2002
<br />21492
<br />$ 32,541.26 1
<br />$ 5,138.27 1
<br />$ 5,138.27
<br />1 $ 3,426.50 1
<br />$ 3,426.591
<br />$ 2,567.51 1
<br />$ 2,50.51 1
<br />$ 21,408.891
<br />$ 21,4o8.89 I
<br />$ 32,541.26
<br />1 3/11/2002
<br />1 21486
<br />$ 154.581
<br />$ 24.41 IS
<br />24.41 1
<br />$ 1618 1
<br />$ 16.28 1
<br />$ 1220
<br />$ 1120 1
<br />$ 101.691
<br />$ 101.69 1
<br />$ 154.58
<br />4/9/2002
<br />21522
<br />$ 30,417.53 1
<br />$ 4,802.93
<br />4,802.93
<br />$ 3,202.97 1
<br />$ 3,202.971
<br />$ 2,399.94 1
<br />$ 2,399.94 1
<br />$ 20,011.691
<br />$ 20,011.69 1
<br />$ 30,417.53
<br />5/1312002 1
<br />21570
<br />$ 25,857.11 1
<br />$ 4,082.83
<br />4,082.83
<br />$ 2,722.75 1
<br />$ 2,722.75 1
<br />$ 2,040.12 1
<br />$ 2,040.12 1
<br />$ 17,011.411
<br />$ 17,011.41 1
<br />$ 25,857.11
<br />1 5/13/2002 1
<br />21571
<br />$ 150.131
<br />$ 23.701S
<br />23.70 IS
<br />15.80 1
<br />$ 15.801
<br />$ 11.84 1
<br />t 11.841
<br />$ 98.791
<br />$ 98.79 1
<br />$ 150.13 1
<br />6/11/2002
<br />21611
<br />$ 30,326.57 1
<br />$ 4,788.57
<br />$ 4,788.57
<br />$ 3,193.39
<br />$ 3,193.39
<br />$ 2,392.77 1
<br />$ 2,39177 1
<br />$ 19,951.841
<br />$ 19,951.84 1
<br />$ 30,326.57
<br />1 7/11/2002 1
<br />21661
<br />$ 33,.551.12 1
<br />$ 5,297.72
<br />$ 5,297.72
<br />$ 3,532.93
<br />$ 3,532.93 1
<br />$ 2,647.18 1
<br />$ 2,647.18 1
<br />$ 22,073.291
<br />$ 22,073.29 1
<br />$ 33,551.12 1
<br />1 7/11/2002 1
<br />21662 1
<br />$ 104.461
<br />$ 16.49 1
<br />$ 16.49 1
<br />$ 11.00 1
<br />$ 11.00 Is
<br />8.24 1
<br />$ 8.241
<br />68,731
<br />$ 68.73 IS
<br />104.46
<br />8/14/2002
<br />21705 IS
<br />31,573.76 1
<br />$ 4,985.50
<br />$ 4,985.50
<br />$ 3,324.72 1
<br />$ 3,324.721
<br />$ 2,491.171S
<br />2,491.17 1
<br />$ 20,772.371
<br />$ 20,172.37
<br />$ 31,573.76
<br />1 9/9/2002 1
<br />21768 1
<br />$ 32,759.52 1
<br />$ 5,172.73
<br />$ 5,172.73 1
<br />S 3,449.58 1
<br />$ 3,449.591
<br />$ 2,584.73 1
<br />$ 2,584.13 1
<br />$ 21,552.481
<br />S 21,552.48 1
<br />$ 32,759.52
<br />9/9/2002 1
<br />21769 1
<br />$ 105.351
<br />S 16.63 1
<br />$ 16.63 1
<br />$ 11.15 1
<br />$ 11.15 1
<br />$ 8.31 IS
<br />&M 1
<br />$ 69.261S
<br />69.26 1
<br />$ 105.35
<br />10/23/2002
<br />21830
<br />$ 27,979.63 1
<br />$ 4,417.98
<br />$ 4,417.98
<br />$ 2,946.26 1
<br />$ 2,946.261
<br />$ 2,207.59 1
<br />$ 2,207.59 1
<br />$ 18,401.801
<br />$ 18,407.80 1
<br />$ 27,979.63
<br />11/12/2002
<br />21862 1
<br />$ 29,991.17
<br />4,735.61
<br />$ 4,735.61 1
<br />$ 3,158.07 1
<br />$ 3,158.071
<br />$ 2,366.30 1
<br />$ 2,366.30 1
<br />$ 19,731.191
<br />$ 19,731.19 1
<br />$ 29,991.17
<br />11/12/2002
<br />21863 1
<br />$ 105.591
<br />$ 16.671$
<br />16.67 IS
<br />11.12 1 $
<br />•
<br />11.121S
<br />8.33 1
<br />$ 8.331
<br />$ 69.471
<br />$ 69.47 1
<br />$ 16.59
<br />12/31/2002
<br />21959 1
<br />$ 23,546.74
<br />$ 3,718.03 1
<br />$ 3,719.03
<br />$ 2,479.47 $
<br />2,479.471
<br />$ 1,857.84 1
<br />$ 1,857.94 1
<br />$ 15,491.401
<br />$ 15,491.40 1
<br />$ 23,546.74
<br />1/11/2003 1
<br />21968 1
<br />$ 26,961.38 1
<br />$ 4,257.20 1
<br />$ 4,257.20
<br />2,839.03 $
<br />2,839.03 1
<br />$ 2,127.25 1
<br />$ 2,127.25 1
<br />$ 17,737.891
<br />$ 17,737.89 1
<br />$ 26,961.37
<br />1/11/2003 1
<br />21969. 1
<br />$ 141.631$
<br />22.361S
<br />22.36
<br />14.91 $
<br />14.911$
<br />11.17 IS
<br />11.171
<br />$ 93.181
<br />$ . 93.18 1
<br />$ 141.63
<br />2/19/2003 1
<br />12003 1
<br />$ 33,138.17 1 $
<br />5,232.521
<br />$ 5,232.52 1
<br />$ 3,489.45 1 $
<br />3,489.451
<br />$ 2,614.60 1
<br />$ 2,614.60 1
<br />$ 21,801.601
<br />$ 21,801.60 1
<br />$ 33,138.17 1
<br />3/21/2003 1
<br />22081 1
<br />$ 29,627.15 1 $
<br />4,678.13 1
<br />$ 4,678.13
<br />$ 3,119.74 1 $
<br />3,119.741 $
<br />2,337.58 1
<br />$ 2,337.58 $
<br />19,491.701 S
<br />19,491.70 1
<br />$ 29,627.15 1
<br />3/21/2003 1
<br />22082
<br />$ 173.091 $
<br />27.33 1
<br />$ 27.33
<br />$ 18.23 IS
<br />18.231 $
<br />13.66 1 $
<br />13.661 $
<br />113.881 $
<br />113.88 1
<br />$ 173.10 1
<br />1 4/1612003 1
<br />22099 1 $
<br />24,354.88 1
<br />3,845.64 $
<br />3,845.64
<br />$ 2,56457 1 S
<br />2,564.571 $
<br />1,921.60 1 $
<br />1,921.60 1 $
<br />16,023.081 S
<br />16,023.08 1
<br />$ 24,354,89 1
<br />1 5/9/2003 1
<br />22154 1 $
<br />26,638.31 1
<br />4,206.19 $
<br />4,206.19
<br />$ 2,865.01 1 $
<br />2,805.011 $
<br />2,101.76 1 $
<br />2,101.76 1 $
<br />17525.341 $
<br />17,525.34 1 $
<br />26,638.30
<br />5/12/2003 1
<br />22160 .$
<br />344.401 $
<br />54.38 1 $
<br />54.38
<br />$ 36.27 1 $
<br />36.271 $
<br />27.17 1 $
<br />27.171 $
<br />226..581 $
<br />226.58 $
<br />. 344.46
<br />6/11/2003 1
<br />22205 1 $
<br />19,615.58
<br />3,097.30 S
<br />3,097.30
<br />$ 2,065.52 1 $
<br />2,065.521 $
<br />1,547.67 $
<br />1,547.67 1 $
<br />12,905.091 $
<br />12,905.09 1 $
<br />19,615.58
<br />7/23/2003
<br />22247 $
<br />10,074.99
<br />1,590.84 $
<br />1,590.84
<br />$ 1,060.90 $
<br />1,060.901 $
<br />794.92 1 $
<br />794.921 $
<br />6,628.341 $
<br />6,628.34 $
<br />10,075.00
<br />7/23/2003
<br />22248 $
<br />17 $
<br />1724 $
<br />17.24
<br />$ 11.50 $
<br />11.50 $
<br />8.61 $
<br />8.61 t
<br />71.82 $
<br />71.82 $
<br />109.17
<br />8/15/2003
<br />22306 S
<br />_ -109
<br />17,394.52 $
<br />2,746.59 $
<br />2,746.59
<br />MS
<br />$ 1,831.64 $
<br />1,831.64 $
<br />1,312.43 $
<br />1,372.43 $
<br />11,443.85 $
<br />11,443.85 $
<br />17,394.51
<br />9/10/2003
<br />22335 $
<br />22,156.70 $
<br />3,498.54
<br />$ 2,333.10
<br />$
<br />1,748.16
<br />$
<br />14,576.89
<br />9/10/2003
<br />2233
<br />24168 $
<br />38,16
<br />25.45
<br />$
<br />19.07
<br />$__159.00
<br />EXTENSION TOTAL-1. $
<br />891,507.26 $
<br />- 140 768:98: $
<br />137232.27 S
<br />-. = 93.975.74 1'$
<br />91;517.20 S,
<br />70339.89A S
<br />-68 572;65- S
<br />; 586422.87 $-
<br />571178691 $
<br />-84143OA2 i
<br />GRAND TOTAL [
<br />1,710,062.54 S
<br />270,018.86 IS
<br />266,482.15 S
<br />180,069.61 IS 177,711.07 S
<br />134,92
<br />1,125,050.39 S
<br />1,110,314.49 S
<br />1,660,085.70
<br />Fair Share Amount Due
<br />Less: Amount Paid
<br />Total Amount Due by Entity
<br />Less: Amount Past Due
<br />Total Due for Current Invoices
<br />15.79%$ 270,018.86
<br />$ 266,482.15
<br />$ 3,536.71
<br />10.53%S 180,069.61
<br />$ 177,711.07
<br />$ 2,358.54
<br />7.89% S 134,923.90
<br />$ 133,156.66
<br />=S1,767.24
<br />65.19%S 1,125,050.39 $
<br />S 1,110,314.49 $
<br />$ 14,735.90 I$
<br />1,710,062.76
<br />1,687,664.37
<br />22,398.39
<br />$ 0.00
<br />$ 0.00
<br />$ 0.001
<br />$ 0.00 is
<br />0.00
<br />$ 3,536.71
<br />$358-54
<br />$ 1,767.24 1
<br />$ 14,735.90 IS
<br />22,398739
<br />
|