|
<br />COLORADO RIVER STORAGE PROJECT
<br />WATER PROJECT COMPLETION FUND
<br />REVISION 1
<br />
<br /> YEAR UTAH UTAH UTAH UTAH
<br /> WITHDRAWAL WITHDRAWAL CUMULATIVE FUND
<br /> % AMOUNT WITHDRAWAL BALANCE
<br /> (If Needed)
<br /> 1101
<br /> 1082
<br /> 1003
<br /> 1804
<br /> 1805 75% $36,662,825 $36,662,625 ($26.152,673)
<br /> 1 DDS 75% $36,765,135 $73,427,780 ($52.378,469)
<br /> 1 De? 75% $37,500,438 $110,928.198 ($79.128,781 )
<br /> '1108 75% $38,027,195 $148,955,393 ($106,254,847)
<br /> 1 DOO 75% $38,787,139 $187,143,131 ($133.923,434 )
<br /> 2000 75% $39.563,493 $227.306,625 ($162.145,392)
<br /> 2001 75% $40,354,763 $267.661,388 ($' 90,931,790)
<br /> 2002 75% $41,161,659 $308.823,247 ($220.293.918)
<br /> 2003 75% $41.985,096 $350.906,343 ($250.243,284)
<br /> 2004 75% $42,824,798 $393.633.140 ($200.791,840)
<br /> 2005 75% $43,323,824 $436.956.964 ($311,695.968)
<br /> 2008 75% $11.344,536 $448,301.499 ($310,413,518)
<br /> 2007 0% $0 $448,301,499 ($297,559,488)
<br /> 2008 0% $0 $448,301.499 ($284,474.382)
<br /> 2008 0% $0 $448,301.499 ($271.154,099)
<br /> 2010 0% $0 $448.301 .499 ($257.596,925)
<br /> 2011 0% $0 5448.301.499 ($243.798,203)
<br /> 2012 0% $0 5448.301.499 ($229,709,232)
<br /> 2013 0% $0 $448,301.499 ($215,332.891)
<br /> 2014 0% $0 $448,301.499 ($200,657,970)
<br /> 2015 0% $0 $448.301,499 ($185.681.608)
<br /> 2016 0% $0 $448,301,499 ($170,394,839)
<br /> 2017 0% $0 $448.301,499 ($154,835,833)
<br /> 2018 0% $0 $448.301.499 ($139,000.434)
<br /> 201' 0% $0 $448,301.499 ($122,880,659)
<br /> 2020 0% $0 $448,301.499 ($106.474,468)
<br /> 2021 0% $0 $448,301.499 ($89, n8,851)
<br /> 2022 0% $0 $448,301,499 ($72,782,714)
<br /> 2023 0% $0 $448.301,499 ($55,486.675)
<br /> 2024 0% $0 $448.301.499 ($37,684,0831
<br /> 2025 0% $0 $448,301.499 ($19.988,918)
<br /> 2028 0% $0 $448.301.499 ($1,735,988)
<br /> 2027 0% $0 $448.301,499 $18,830,605
<br /> 2028 0% $0 $448.301.499 $35,740.427
<br /> 2028 0% $0 $448.301.499 $54,996.197
<br /> 2030 0% $0 $448,301,499 $74,607.844
<br />2?19 2031 0% $0 $448,301.499 $94,578,173
<br />2032 0% $0 $448,301.499 $114,932,698
<br />2033 0% $0 $448,301.499 $135,678,800
<br /> 2034 0% $0 $448,301,499 $158,824.000
<br /> 2035 0% $0 $448,301,499 $178,375,963
<br /> 2036 0% $0 $448.301,499 $200,342.502
<br /> 2037 0% $0 $448,301,499 $222,702.191
<br /> 2038 0% $0 $448,301.499 $245,461,970
<br /> 2038 0% $0 $448,301.499 $268,633,266
<br /> 2040 0% $0 $448,301.499 $292,218,982
<br /> $448,301.499
<br /> $8.966,030
<br /> Bonneville UnIt Funding Start 1995
<br /> Bonneville Unit Funding End 2006
<br /> Project Nominal Cost(1988) $350,000,000
<br /> Project Cost Indexed $448,301,499
<br />
<br />Study- Wet. rfund-a.5/2/2
<br />
<br />PAGE -2-
<br />
<br />cuwco us! 818/88
<br />
|