|
<br /> COLORADO RIYER STORAGE PROJECT
<br /> WATER PROJECT COMPLETION FUND
<br /> REVISION 1
<br /> lUll REMAINING WVOM1NG WYOMINQ WYOMING WYOMING
<br /> FUNDS FOR WITHDRAWAL WITHDRAWAL CUMULATIVE FUND
<br /> WYOMING '" AMOUNT WITHDRAWAL BALANCE
<br /> (If needed)
<br /> 1lU1
<br /> 11182
<br /> 1883
<br /> 1884
<br /> 1885 $2,407,512 19.70% $2,407.512 $2,407,512 $5.169,430
<br /> 1888 $2,368,906 19.70% $2.366.906 $4,774,418 $10,251,669
<br /> 18117 $2,368,908 19.70% $2,368,908 $7,141,324 $15,333,909
<br /> 18gS $2,353,091 19.70% $2,353,091 $9,494,415 $20.388,485
<br /> 1888 $2.353.091 19.70% $2,353,091 $11,847,508 $25,439,081
<br /> 2000 $2,353,091 19.70% $2,353,091 $14,200,597 $30,491.638
<br /> 2001 $2,353,091 19.70% $2,353,091 $18,553,688 $35,544.214
<br /> 2002 $2.353,091 19.70% $2.353,091 $18,906,780 $40,596,791
<br /> 2003 $2.353,091 19.70% $2.353,091 $21 ,259.871 $45,649,367
<br /> 2004 $2.353,091 19.70% $2.353,091 $23,612.982 $50,701 ,943
<br /> 2005 $2,333,834 19.70% $2.333.634 $25,946,796 $55,713,171
<br /> 2006 $2,326,299 19.70% $2.326.299 $28.273,095 $60,708,220
<br /> 2007 $2,321,694 19.70% $2,321.694 $30,594,790 $65.693,381
<br /> 2006 $2,317.089 19.70% $2,317,089 $32,911,879 $70,668,654
<br /> 2008 $2,312.485 19.70% $2,312,485 $35,224,363 $75,634,039
<br /> 2010 $2,307,481 19.70"" $2,307,461 $37,531,824 $80,588,638
<br /> 2011 $2.302.858 19.70"" $2,302,856 $39,834,681 $85,533,350
<br /> 2012 $5,518.128 19.70% $2,304,531 $42,139,211 $90,481,658
<br /> 2013 $25,829,948 19,70% $6,498,722 $48,637.934 $91,239,724
<br /> 2014 $29.282.500 25.00% $1.407,904 $50,045.838 $97,093,880
<br /> 2015 $29.298.438 25.00% $0 $50,045,838 $104,359,892
<br /> 2018 $29,319,688 25.00% $0 $50,045,838 $111,831,175
<br /> 2017 $29,255,938 25.00% $0 $50,045,838 $118,888,647
<br /> 2018 $33,192,518 25.00% $0 $50,045,838 $126,126,310
<br /> 2018 $46,614,000 75.00% $0 $50,045,838 $133,351,480
<br /> 2020 $48,512,000 75.00"" $0 $50,045,838 $140,560,840
<br /> 2021 $46,410,000 75.00,," $0 $50.045,838 $147,754,390
<br /> 2022 $48,308,000 75.00% $0 $50,045,838 $154.932,130
<br /> 2023 $48,206,000 75.00% $0 $50,045,838 $182.094,080
<br /> 202. $48,104,000 75.00% $0 $50,045,838 $169,240,180
<br /> 2025 $46,002,000 75.00% $0 $50,045,838 $176,370,490
<br /> 2028 $45,900,000 75.00% $0 $50,045,838 $183.484,990
<br /> 2027 $45.823,500 75.00,," $0 $50,045,838 $190.587,632
<br /> 2028 $45,755,500 75.00"" $0 $50,045,838 $197.679,735
<br /> 2028 $45,879,000 75.00% $0 $50,045,838 $204,759,980
<br /> 2030 $45,811,000 75.00% $0 $50,045,838 $211,829,685
<br /> 2031 $45,534,500 75.00% $0 $50,045,838 $218,887,532
<br /> 2032 $45,500,500 75.00% $0 $50,045,838 $225,940,110
<br /> 2033 $45.466,500 75.00% $0 $50,045,838 $232,987,417
<br /> 2034 $45,432,500 75.00% $0 $50,045,838 $240,029,455
<br /> 2035 $45,398,500 75.00"" $0 $50,045,838 $247,066,222
<br /> 2038 $45,364,500 75.00"- $0 $50,045,838 $254,097,720
<br />2236 2037 $45,271,000 75.00"- $0 $50,045,838 $261,114,725
<br />2039 $45,1 77,500 75.00% $0 $50,045,838 $268,117,237
<br /> 2038 $45,092,500 75.00% $0 $50,045,838 $275,106.575
<br /> 2040 $44.999,000 75.00% $0 $50,045,838 $282,081,420
<br /> $1,227.693.835 $50.045,838
<br /> $24,553.877 $1,000.917
<br /> Wyoming Funding Start 1995
<br /> Wyoming Funding End 2014
<br /> ProJec1 Nominal Cost(1988) $26,201,000
<br /> Project Cosl Indexed $50,045.838
<br />
<br />Study-Wa1.rfun d-8.514JO
<br />
<br />PAGE .5-
<br />
<br />CUWCD uel 8J8JS8
<br />
|