|
<br />I
<br />
<br />.~..
<br />,
<br />
<br />COLORADO RNER STORAGE PROJECT
<br />WATER PROJECT COMPlETION FUND
<br />REVISION 1
<br />
<br /> YEAR REMAINING COLORADO COLORADO COLORADO COLORADO
<br /> FUNDS FOR WrTHDRAWAL WITHDRAWAL CUMULATIVE FUND
<br /> CO/NM '" OF AMOUNT WITHDRAWAL BALANCE
<br /> REMAINDER
<br /> (If needed)
<br /> 188'
<br /> 1182
<br /> 1183
<br /> 1Sta.
<br /> HUn $12.220,875 58.60% $7,181,433 57,'61,433 $15,324.977
<br /> 1 gDa $12,255,045 58.60% $7.181.456 $14,342.889 $30,692.804
<br /> 1lU7 $12.500,146 58.60% $7.325.085 $21.667.975 $48,361.987
<br /> 188S $12.675.732 58.60% $7,427,979 $29,095.953 $62.263,354
<br /> 18lU $12.929.246 58.60% $7.576.538 $36.672.492 $78.476.629
<br /> 2000 $13.187.831 58.60% $7,728,069 $44,400.561 $95.014,169
<br /> 2001 $13.451.588 58.60% $7,882.630 $52,283.191 $111.882,460
<br /> 2002 $13,720.620 58.eO% $8,040.2.83 $60.323,474 $129.088,117
<br /> 2003 $13.995.032 58.60,," $8,201,089 $68.524.563 $146.631,887
<br /> 2004 $14,274.933 58.60% $8,365,110 $76,889,873 $164,538.653
<br /> 2005 $14,441,275 58.80% $7,448,408 $84,338.079 $183,68:2.192
<br /> 2006 $47.385,628 58.80% $0 $84.338.079 $210,878.067
<br /> 2007 $59.786.188 37.50% $0 $64.338.079 5238.1 79.713
<br /> 2006 $60.880.958 37.50% $0 $84.338.079 5268.175,754
<br /> 2008 $61.954.808 37.50% $0 $84.338.079 $294.874,984
<br /> 2010 $63.058.823 37.50% $0 $84.338.079 $323.881,011
<br /> 2011 $64.189.400 37.50% $0 $84.338.079 $353.208.135
<br /> 2012 $85.520.797 37.50% $0 $84.338.079 $383.341.702
<br /> 2013 $68.867.633 37.50% $0 $84.338.079 $414,108.813
<br /> 2014 $68.254.517 37.50% $0 $84.338.079 $445.503,891
<br /> 2015 $69.657.499 37.50% $0 $84.338.079 $4n,546.340
<br /> 2018 $71,102.182 37.50% $0 $84.338,079 $510,253.344
<br /> 2017 $72.368.535 37.50% $0 $84.338.079 $543.541.950
<br /> 2018 $73,653.022 37.50% $0 $84.338.079 $5n.422.340
<br /> 2018 $74,975.694 37.50% $0 $84.338.079 $811.911.159
<br /> 2020 $78.307.868 37.50% $0 $84.338,079 $847.012,778
<br /> 2021 $77.683.335 37.50% $0 $84.338,079 $682.737.912
<br /> 2022 $79.042.499 37.50% $0 $84.338.079 5719.097,461
<br /> 2023 $80,445,784 37.50% $0 $84.338.079 5756,102,513
<br /> 2024 $81.873.544 31.50% $0 $84.338.079 $793.764.343
<br /> 2025 $63.326.258 37.50% $0 $84.338,079 $832.094.421
<br /> 2026 $84.804.327 37.50% $0 $84.338.079 5871.104,411
<br /> 2027 $88.358.246 37.50% $0 $84.338.079 $910.828.284
<br /> 2026 $87.952.659 37.50% $0 $84.338.079 $951.286.507
<br /> 2028 $89,561.720 37.50,," $0 $84.338.079 $992.484.899
<br /> 2030 $91,218.962 37.50,," $0 $84.338,079 $1.034,444.701
<br /> 2031 $92,885.250 37.50"" $0 $84.338.079 51,077.171.916
<br /> 2032 $94.872.212 37.50% $0 $84.338.079 51.120.721.134
<br /> 2033 $98.493.498 37.50% $0 $84.338.079 $1.165.108.143
<br /> 2034 $98.349.767 37.50% $0 $84.338.079 $1.210.349.036
<br /> 2035 $100.241.689 37.50% $0 $84.338.079 $1,258.460,212
<br /> 2038 $102.169.948 37.50% $0 $84,338,079 $1.303.458,388
<br />a218 2037 $103.998,554 37.50% $0 $84,338.079 $1.351.291,723
<br />2038 $105.859.437 37.50% $0 $84,338.079 $1.399.993,064
<br />20U $107.773.471 37.50% $0 $84,338.079 $1.449.568,861
<br /> 2040 $109.701.001 37.50% $0 $84.338.079 $1.500.031,322
<br /> $2.995.979.807 $84.338.079
<br /> 559.919.596 $1.686.762
<br /> Colorado Funding SIart 1995
<br /> Colorado Funding End 2005
<br /> Project Nominal Cost(1988) $88.500.000
<br /> Project Cost Indexed $84.338.079
<br />
<br />Study.Wat. rlu nd-8.5/2/2
<br />
<br />PAGE -3-
<br />
<br />CUWCD uel 8/8/88
<br />
|