|
<br /> COLORADO RIVER STORAGE PROJECT
<br /> WATER PROJECT COMPLETION FUND
<br /> REVISION 1
<br /> YEAR REMAINING WYOMING WYOMING WYOMING WYOMINQ
<br /> FUNDS FOR WITHDRAWAL WITHDRAWAL CUMULATive FUND
<br /> WYOMING ... AMOUNT WITHDRAWAL BALANCE
<br /> (If needed)
<br /> 11181
<br /> 111112
<br /> 1813
<br /> 111114
<br /> 18D$ 52.407,512 19.70% $2,407.512 52,407,512 $5,169,430
<br /> 18DS $2.414,244 19.70% $2,414,244 $4.821 .756 $10,353,314
<br /> 1887 $2.462,529 19.70% $2,462,529 $7,284,285 $15,640,876
<br /> 1888 $2,497.119 19.70% 52,497,119 $9,781,404 $21,002,710
<br /> 18D' $2.547.062 19.70% $2.547,062 512.328,466 $26.471,782
<br /> 2000 $2,598,003 19.70% $2.598,003 $14,926,468 $32.050,234
<br /> 2001 $2,649,963 19.70% $2.649.963 $11.518,431 $31.740,256
<br /> 2002 52.702,962 19.70% $2.702,962 $20,279,393 $43,544,078
<br /> 2003 $2,757.021 19.70% 52.757,021 $23,036,414 $49,463.976
<br /> 2004 $2,81 2.182 19.70"- 52.812,162 $25.848,576 $55,502.273
<br /> 2005 $3,859,112 19.70% $2,844.931 $28,693.507 $61.610.932
<br /> 2006 $37,102.947 19.70% $4,868,343 $33,559,850 $65.847.784
<br /> 2007 $37.366.387 25.00% $0 $33,559,850 $75.114,623
<br /> 2008 $38.289.182 25.00% $0 $33,559,850 $84,548.072
<br /> 2008 $81.954,808 75.00% $0 $33,559,850 $94,151,067
<br /> 2010 $83,056,623 75.00'" $0 533.559.850 $103,924,843
<br /> 2011 $64.189,400 75.00% $0 $33,559.850 $113.674.200
<br /> 2012 $65.520.797 75.00% $0 $33.559.850 $124,029.924
<br /> 2013 $86.867,833 75.00% $0 $33,559.850 $134,394,407
<br /> 2014 $88.254.517 75.00% $0 $33,559.850 5144.973,857
<br /> 2015 569.657.499 75.00"- $0 $33,559.850 5155.770.769
<br /> 2016 $71,102.182 75.00% $0 $33,559.850 5166.791,608
<br /> 2017 $72.366.535 75.00"- $0 $33.559.850 $178,008,421
<br /> 2018 $73,653,022 75.00"" $0 $33,559.850 $189.424.639
<br /> 2018 $74.975,694 75.00% $0 $33,559.850 $201.045.872
<br /> 2020 $76.307.866 15.00% $0 $33,559,850 $212.873.591
<br /> 2021 $77,663,335 75.00% $0 $33,559.850 $224.911,408
<br /> 2022 579.042.499 75.00% $0 $33,559.850 $237.162,995
<br /> 2023 $80.445.784 75.00'" $0 $33.559.850 $249.632.088
<br /> 2024 $81.873,544 75.00% $0 $33,559.850 $262.322,488
<br /> 2025 $83.326.256 75.00% $0 $33.559.850 $275.238.051
<br /> 2026 $84.804,327 15.00% $0 $33,559,850 $288.382.728
<br /> 2027 $86.356,246 15.00% $0 $33,559,850 $301.767,946
<br /> 2028 $87,952.659 75.00% $0 $33.559,850 $315,400.608
<br /> 2028 $89.581.720 75.00% $0 $33.559.850 $329,282.675
<br /> 2030 $91.216,982 75.00% $0 $33.559.850 $343.421.304
<br /> 2031 $92.885,250 75.00% $0 $33,559,850 $357.818.518
<br /> 2032 594.672,212 75.00% $0 $33,559,850 $372.492.711
<br /> 2033 598,493.498 75.00% $0 $33.559,850 $387,449.203
<br /> 2034 $98,349,787 75.00% $0 $33,559.850 $402,693.417
<br /> 2035 $100.241.689 75.00% $0 $33,559,850 $418,230,878
<br /> 2038 $102,169,948 75.00% $0 $33,559,850 $434,067,220
<br /> 2037 $103.998.554 75.00% $0 $33,559,850 $450,188,996
<br /> 2038 $105.859.437 75.00% $0 533,559.850 $466,595,209
<br /> 2038 5107.773.471 75.00% $0 $33,559.850 5483,300,091
<br /> 2040 $109.701.001 75.00% $0 $33,559.850 $500,303.752
<br /> $2.824,760,897 $33.559.850
<br /> $56,495,218 $671.197
<br /> Wyoming Funding Start 1995
<br /> WyomIng Funding End 2008
<br /> Project Nominal Cos1(1988) $26,201,000
<br /> Project Cost Indexed $33,559.850
<br />91.aZ
<br />, . .,
<br />, .
<br />Study_wate rfun d-S.5/2/2 PAGE -5-
<br />
<br />CUWCD uel 8/8/88
<br />
|