|
<br /> COLORADO RIVER STORAGE PROJECT
<br /> WATER PROJECT COMPLETION FUND
<br /> REVISION 1
<br />YEAR REMAINING WYOMING WYOMING WYOMING WYOMING
<br /> FUNDS FOR WITHDRAWAL WITHDRAWAL CUMULATIVE FUND
<br /> WYOMING ... AMOUNT WITHDRAWAL BALANCE
<br /> (If needed)
<br />10a1
<br />1IU2
<br />1 all3
<br />11111..
<br />111115 $2,407,512 19.70"- $2,407.512 $2.407.512 $5,169.430
<br />1all8 $2,388.908 19.70"- $2,388,906 $4.774.418 $10.251,889
<br />1lU7 $2.388.908 19.70"- $2,368.906 $7.141.324 $15,333,909
<br />18a8 $2.353.091 19.70"- $2.353,091 $9.494.415 $20,388.485
<br />10110 $2.353.091 19.70"- $2.353,091 $11 ,847.506 $25.439.061
<br />2000 $2.353,091 19.70% $2,353,091 $14,200.597 $30.491.838
<br />2001 $2.353,091 19.70"- $2,353,091 $16,553,688 $35.544,214
<br />2002 $2.353.091 19.70"- $2.353,091 $18.908,780 $40.598.791
<br />2003 $2.353.091 19.70"- $2.353.091 $21.259.871 $45,849.387
<br />2004 $2.353.091 19.70% $2,353,091 $23,612.982 $50,701,943
<br />2005 $2,333,934 19.70% $2,333,834 $25,946,796 $55,713,171
<br />2008 $2,328,299 19.70"- $2,326,299 $28,273,095 $80,708,220
<br />2007 $17,599,729 19.70"- $4,911,888 $33,184,981 $83,103,189
<br />2008 $29.404.688 25.00% $1,046.068 $34,231,047 $89,349,485
<br />2001 $29,346,250 25.00"- $0 $34,231.047 $76,627.355
<br />2010 $30,038.130 25.00"- $0 $34.231.047 $83,889.415
<br />2011 $46.758,500 75.00"- $0 $34.231.047 $91.136.983
<br />2012 $46.792,500 75.00'" $0 $34.231,047 $98.389.820
<br />2013 $46.818.000 75.00% $0 $34,231.047 $105,646,610
<br />2014 $46.852.000 75.00% $0 $34.231.047 $112,908,670
<br />2015 $46,877.500 75.00% $0 $34,231.047 $120,174,683
<br />2018 $46.911.500 75.00% $0 $34,231.047 $127.445.965
<br />2017 $46.809.500 75.00% $0 $34,231.047 $134,701.438
<br />2018 $48.707,500 75.00'" $0 $34,231.047 $141.941.100
<br />201a $48.6104,000 75.00% $0 $34,231 .047 $149,168,270
<br />2020 $46.512.000 75.00% $0 $34,231,047 $156.375.630
<br />2021 $46,410.000 75.00% $0 $34,231.047 $163.569,180
<br />2022 $46,308.000 75.00% $0 $34,231.047 $170.746,920
<br />2023 $48,208,000 75.00% $0 $34.231.047 $177,908,850
<br />2024 $48.1004.000 75.00% $0 $34,231.047 $185,054.970
<br />2025 $48.002.000 75.00% $0 $34,231.047 $192,185,280
<br />2028 $45.900.000 75.00% $0 $34,231.047 $199.299.780
<br />2027 545,823,500 75.00"- $0 $34,231.047 $206.402.423
<br />2028 545,755,500 75.00% $0 $34.231.047 $213.494.525
<br />2028 $45,879.000 75.00% $0 $34,231.047 $220.574.770
<br />2030 $45.811.000 75.00% $0 $34.231.047 $227.844.475
<br />2031 $45.534.500 75.00% $0 $34,231.047 $234.702.323
<br />2032 $45.500.500 75.00% $0 $34,231.047 $241.754,900
<br />2033 $45.486.500 75.00% $0 $34,231.047 $248.802.208
<br />2034 545,432,500 75.00% $0 $34.231.04 7 $255.844.245
<br />2035 $45,398,500 75.00% $0 $34.231.047 $262.881.013
<br />2038 $45.364.500 75.00% $0 $34.231.047 $269.912.510
<br />2037 $45.271.000 75.00% $0 $34.231 ,047 $276.929.515
<br />2038 $45.177.500 75.00"'" $0 $34.231.047 $283.932.028
<br />2038 $45.092.500 75.00"- $0 $34.231.047 $290,921,365
<br />2040 $44.999.000 75.00% $0 $34,231.047 $297,896,210
<br /> $1,515.350,891 $34,231,047
<br /> $30,307,018 $884,821
<br />Wyoming Funding 81art 1995
<br />Wyoming Funding End 2008
<br />Project Nominal Cost(1988) $28.201.000
<br />Project Cost Indexed $34.231,047
<br />
<br />2223
<br />
<br />Study.W at.ffun d-8 .51210
<br />
<br />PAGE ....
<br />
<br />cuweD uel 818188
<br />
|