|
<br />COLORADO RIVER STORAGE PROJECT
<br />WATER PROJECT COMPLETION FUND
<br />REVISION 1
<br />
<br /> YEAR REMAINING NEW MEXICO NEW MEXICO NEW MEXICO NEW MEXICO
<br /> FUNDS FOR WITHDRAWAL WITHDRAWAL CUM.ULATlVE FUNO
<br /> CO/NY .. AMOUNT WITHDRAWAL BAl.ANCE
<br /> (If needed)
<br /> 1881
<br /> 1882
<br /> 1883
<br /> 188..
<br /> 1085 $12.220.875 21.70% $2.651.930 $2.651.930 $5.858,265
<br /> 1101 $12.014.750 21.70% $2.607.201 $5.259.131 $11.221.094
<br /> 11Q7 "2.0'4.75.0 21.70% $2.607.201 $1.886.331 $'18.783.924
<br /> 1188 $11.14".625 21.70% $2.591.984 $10.458.315 $22.314.285
<br /> 11g8 $11.14".825 21.70% $2.591.984 $13.050.299 $27.844.646
<br /> 2000 $1' .84".825 21.70% $2.591.984 $15.642.282 $33.375.008
<br /> 2001 $11.0.....825 21.70% $2.591.984 $18.234.268 $38.905.389
<br /> 2002 $11.8.....825 21.70% $2.591.984 $20.826.250 $44.435.731
<br /> 2003 $11.044.825 21,70% $2.591.984 $23.418.233 $49.966.092
<br /> 2004 $11.1....825 21.70% $2.591.984 $28.010.217 $55.498.453
<br /> 2005 $11.841.875 21.70% $2.570.772 $28.580.989 $60.981.556
<br /> 2008 $11.808.825 21.70% $2.582.472 $31.143.460 $86,448.950
<br /> 2007 $24.133.421 21.70% $5.410.554 $38,554.014 $69,052.386
<br /> 2008 ~7.047.500 37.50% $17.642.813 $54,198.827 $59.407.628
<br /> 20U $41.054.000 37.50% $17.607.750 $71.804.577 $49.782,058
<br /> 2010 $48.852,000 37.50% $18.813,870 $88.618.447 $40.933.028
<br /> 2011 $48.758.500 37,50% $0 $88.618.447 $48.881.973
<br /> 2012 $48.182.500 37.50% $0 588.618.447 556.836.698
<br /> 2013 $48.818.000 37.50% $0 $88.618.447 $84,795.758
<br /> 2014 ~1.852.000 37.50% $0 588.618.447 $72.760.598
<br /> 2015 $41.877.500 37.50% $0 588.618.447 $80.729.773
<br /> 2011 ~1.01'.500 37.50% $0 $88.818,447 $88.704,728
<br /> 2017 $48,808,500 37.50,," $0 $88.618.447 $96.662.343
<br /> 2018 $48.707.500 37.50% $0 $88.618.447 $104.602.818
<br /> 2011 $48.8'''.000 37,50"" $0 $88.618,447 $112,526,998
<br /> 2020 $46.512.000 37,50'" $0 588.618,447 $120,434.038
<br /> 202' $48.410.000 37.50% $0 588.618.447 $128,323.738
<br /> 2022 348,308,000 37.50% $0 588.618,447 $136.196.098
<br /> 2023 $48,208.000 37.50% $0 $88.618.447 $144,051.118
<br /> 2024 $48.104.000 37.50% $0 588.618.447 $151,888,798
<br /> 2025 348.002,000 37,50% $0 $88,618.447 $159,709.138
<br /> 2028 $45.900.000 37,50% $0 588,618,447 $167,512,138
<br />2224 2027 ~5.823.5DO 37.50% $0 588,618,447 $175,302,133
<br />2028 $45.755.500 31.50% $0 588.618.447 $183,080.568
<br />2028 $45.878,000 37.50"" $0 $88.618.447 $190,845.998
<br /> 2030 $45.811,000 37,50% $0 588.618,447 $198,599.868
<br /> 2031 $45.534.500 37,50% $0 $88,618,447 $206,340,733
<br /> 2032 $45.500.500 37.50% $0 $88.618.447 $214,075.818
<br /> 2033 ~5.486.500 37,50% $0 $88.818,447 $221,805,123
<br /> 203. $.5..32.500 37.50% $0 588.818.447 $229.528.648
<br /> 2035 $45.3118.500 37.50% $0 $88.618.447 $237.246.393
<br /> 2038 $45.36..500 37.50% $0 588,618.447 $244,958.358
<br /> 2037 $.5,271.000 37.50% $0 588,618,447 $252,654.428
<br /> 2038 $45.177,500 37.50"" $0 588,618,447 $260,334.603
<br /> 2031 $45.092,500 37.50% $0 $88,618.447 $268.000,328
<br /> 2040 $44.818.000 37.50% $0 $88.618.447 $275,650,158
<br /> $1.689.994.179 $88.618.447
<br /> $33,799,884 $1.772.369
<br /> New Mex FundIng Stan 1995
<br /> New Mex FUnding End 2010
<br /> PrOject Nominal Cost(1988) 566.500.000
<br /> Project Cost Indexed $88.618,447
<br />
<br />Study-W8t. rfun d-8 .5/2/0
<br />
<br />PAGE ......
<br />
<br />cuwco usl 8181ea
<br />
|