|
<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 CUMULATIVE FUND
<br /> CO/NM .. AMOUNT WITHDRAWAL BALANCE
<br /> (if needed)
<br /> 1881
<br /> 1882
<br /> 1883
<br /> 188.
<br /> 1885 $12.220.875 21.70% $2,651,930 $2.651.930 $5.658.265
<br /> 1888 $12.255.045 21.70% $2.659.345 $5.311.275 $11.332.351
<br /> 1887 $12.500,146 21.70"'- $2,712,532 $8,023.806 $17.119.919
<br /> 1888 $12.875.732 21.70% $2,750,634 $10,774,440 $22,988,782
<br /> 1888 $12.828.246 21.70% $2,805,648 $13,580,088 $28,975,023
<br /> 2000 $13.187.831 21.70% $2,861,759 $16.441,848 $35,080,989
<br /> 2001 $13.451.588 21.70% $2,918.995 $19.360,840 $41,309,074
<br /> 2002 513.720.620 21.70% $2,977,374 $22,338,215 $47,881,721
<br /> 2003 513,885,032 21.70% $3,036.922 $25,375,137 $54,141,421
<br /> 2004 $14,274.933 21.70% $3,097.660 $28,472,797 $60,750,715
<br /> 2005 514,441,275 21.70% $3,133.757 $31,606,554 $67.437,025
<br /> 2006 $47,365,626 21.70% $10,282,681 $41.889,235 $67,138,471
<br /> 2007 $58,786.186 37.50% $22,419,820 $64,309,055 $54.882.303
<br /> 2008 $60,860,958 37.50% $22,571.776 $86,880,831 $42,658,890
<br /> 2008 $61,854,806 37.50% $0 $86.880.831 $53,189.207
<br /> 2010 $63,056,623 37.50% $0 $86.880,831 $63.908.833
<br /> 2011 $64,188,400 37.50% $0 $88,880.831 $74.821.031
<br /> 2012 $65,520,797 37.50% $0 $88,880,831 $85,959.587
<br /> 2013 $66,667,633 37.50% $0 $88,880,831 $97.327.064
<br /> 201. $88,254,517 37.50% $0 $88,880,831 $108.930,332
<br /> 2015 $68,657,499 37.50% $0 $88,880,831 $120,172.107
<br /> 2018 $71,102,182 37.50" $0 $88,880,831 $132.859.478
<br /> 2017 $72.388,535 37.50% $0 $88,880.831 $145.161,789
<br /> 201. $73.653,022 37.50% $0 $86,880.831 $157,682,803
<br /> 2018 57..875,U4 37.50% $0 $86,880.831 $170,428,671
<br /> 2020 576,307,868 37.50% $0 $86,880,831 $183,401,008
<br /> 2021 $77,683,335 37.50% $0 $86,880.831 $196,603,775
<br /> 2022 $78,042,498 37.50% $0 $86.880.831 $210,041,000
<br /> 2023 $80,445,784 37.50% $0 $86,880,831 $223.718,780
<br /> 202. '81,873,544 37.50% $0 $86,880.831 $237.635,282
<br /> 2025 583,328,258 37.50% $0 $88,880,831 $251,800,745
<br /> 2028 $84,804,327 37.50% $0 $88.880.831 $266,217,481
<br /> 2027 $88,356.248 37.50% $0 $86,880.831 $280.898,043
<br /> 2028 '87,852.659 37.50% $0 $86,880,831 $295.849,995
<br /> 2028 $88.561.720 37.50% $0 $86.880,831 $311,075.487
<br /> 2030 '81.216.862 37.50% $0 $86.880,831 $326.582.371
<br /> 2031 '92.885,250 37.50% $0 $86.880,831 $342,372.863
<br /> 2032 $84.672,212 37.50" $0 $88.880,831 $358.467.140
<br /> 2033 $86,483,486 37.50"- $0 $88.880,831 $374.871.034 '
<br /> 203. $88,348,787 37.50% $0 $86.880.831 $391,590.495
<br /> 2035 $100.241,688 37.50% $0 $86.880.831 $408,631.582
<br /> 2036 $102.168.848 37.50% $0 $88,880,831 $428.000.473
<br /> 2037 $103.988,554 37.50% $0 $88,880.831 $443.880,227
<br /> 2038 $105,858.437 37.50% $0 $88.880.831 $461.876,331
<br /> 2036 $107.773.471 37.50"- $0 $88.880.831 $479.997.821
<br /> 2040 $108.701.001 37.50"- $0 $86.880.831 $498,848.992
<br /> $2,995,979,807 $88.880,831
<br /> $59,919.596 $1.737.817
<br /> 2211 New Mex FundIng Start 1995
<br />, New Mex Funding End 2008
<br /> ProJect Nominal Cost(1988) $86.500.000
<br /> Project Cost indexed $88.880.831
<br />
<br />Stu dy.Watertu n d-8.5/2/2
<br />
<br />PAGE -4-
<br />
<br />..
<br />
<br />CUWCD uel 818/88
<br />
|