|
<br />COLORADO RIVER STORAGE PROJECT
<br />WATER PROJECT COMPLETION FUND
<br />REVISION 1
<br />
<br /> YEAR REMAINING COLORADO COLORADO COLORADO COLORADO
<br /> FUNDS FOR WITHDRAWAL WITHDRAWAL CUMULATIVE FUND
<br /> CO/NY '" OF AMOUNT WITHORAWAL BALANCE
<br /> REMAINOER
<br /> <If needed)
<br /> 1881
<br /> 1882
<br /> 11U3
<br /> 11U..
<br /> 1885 $12.220,875 58.80% $7,161.433 $7.161,433 $15.324.917
<br /> 1888 $12,014,750 58.60% $7,040.644 $14,202,076 $30,39',414
<br /> 1887 $12.014,750 58.80% $7.040,644 521.242.720 $45.457,910
<br /> 1888 $11.944,625 58.60% $6,999,550 528,242,270 $60.438,530
<br /> 111 SI 8 $11.944,825 58.60% $6.999.550 $35.241,820 $75,415,090
<br /> 2000 $11,944,625 58.60% $8,999,550 $42.241,371 $90,393,650
<br /> 2001 $11.944,625 58.60% $8.999,550 $49,240,921 $105.372,209
<br /> 2002 $11 .9-44.625 58.60% 56.999,550 $56.240.471 $120,350.769
<br /> 2003 $11,944,625 58.60% $6.999.550 $63.240,021 $135.329.329
<br /> 200.. $11.944,625 58.80% $6.999.550 $70,239,572 $150.307.889
<br /> 200S $11,046,875 58.60% $6,942.269 $77.181.840 $165.163.870
<br /> 2008 $11,808.625 58.60% $6,919,854 $84.101.895 $179.971.886
<br /> 2007 $11.785.250 58.80% $8.906.157 $91.007.851 $194,750.589
<br /> 2008 $11.761.875 58.80% $8.892.459 $97.900.310 $209.499.980
<br /> 2000 $11.738.500 58.60% $6,878.761 $104.779,071 $224.220.059
<br /> 2010 $'1.713.000 58.60% $6,863.818 $111.842.889 $238,908,161
<br /> 2011 511.689.625 58.60% $8.850.120 $118.493.009 $253.566,951
<br /> 2012 $11.698.125 58.80% $3.641.504 $122.134.513 $271.449,997
<br /> 2013 $32.988.439 58.60% $0 $122.134,513 $292.988.277
<br /> 201. $46.852.000 37.50"- $0 $122,134,513 $314.538.197
<br /> 201S $46.877 .500 37.50% $0 $122.134.513 $336.10; .847
<br /> 2018 $46.911.500 37.50% $0 $122.134.513 $357.681.137
<br /> 2017 $46.809.500 37.50% $0 $122.134.513 $379.213.507
<br /> 2018 $46.707.500 37.50"- $0 $122.134.513 $400.698,957
<br /> 2011 $46.614.000 37.50% $0 $122.134,513 $422.141.397
<br /> 2020 $46.512,000 37.50% $0 $122.134,513 $443,536.917
<br /> 2021 $46.410.000 37.50% $0 $122.134.513 $464.885.517
<br /> 2022 546.308.000 37.50% $0 $122.134.513 5486.187,197
<br /> 2023 $46.208.000 37.50% $0 $122,134.513 $507.441.957
<br /> 2024 $46,104.000 37.50% $0 $122,134.513 $528.649.797
<br /> 2025 $46,002.000 37.50% $0 $122.134.513 $549.810,717
<br /> 2028 $45.900.000 37.50% $0 $122.134,513 $570.924.717
<br /> 2027 $45.823,500 37.50% $0 $122,134,513 $592.003.527
<br /> 2028 $45,755.500 37.50% $0 $122,134.513 5613.051.057
<br /> 2021 $45,879.000 37.50% $0 $122.134.513 5634.063.397
<br /> 2030 $45.611.000 37.50% $0 $122.134.513 5655,044.457
<br /> 2031 $45.534.500 37.50% $0 $122.134.513 5675.990,327
<br /> 2032 $45.500.500 37.50% $0 $122.134,513 $696,920.557
<br /> 2033 $45.468.500 37.50% $0 $122.134,513 5717.835.147
<br /> 203. $45,432.500 37.50% $0 $122.134.513 $738.734.097
<br /> 2035 $45.398.500 37.50% $0 $122.134.513 5759.817.407
<br /> 2038 $45.364,500 37.50% $0 $122.134.513 $780,485.077
<br /> 2037 $45.271,000 37.50% $0 $122.134.513 $801,309.737
<br /> 2038 $45.177,500 37.50% $0 $122.134,513 $822,091.387
<br /> 2030 $45.092,500 37.50% $0 $122.134.513 5842,833.937
<br /> 2040 $44.999,000 37.50% $0 $122.134.513 $883.533.477
<br /> 51.487.213,064 5122.134.513
<br /> $29,744.281 52.442.890
<br /> Colorado Funding SIart 1995
<br /> CoIotado Funding End 2012
<br />2232 Project NomInal Cost(1988) 566.500.000
<br />Project Cost Indexed $122.134,513
<br />
<br />Study-Wate rfun d-8 .5J4JO
<br />
<br />PAGE -3-
<br />
<br />CUWCO uel 8J8J88
<br />
|