|
<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 Nooded)
<br /> 1881
<br /> '182
<br /> 1183
<br /> 11184
<br /> 1 ggS 75% $38,882.625 $36,682.625 ($28,152.673)
<br /> 1118 75% $36,044,250 $72,706.875 ($51,884.238)
<br /> ta87 75% $36.044,250 $108,751.125 ($77,575.803)
<br /> 1 alils 75% $35.833.875 $144,585,000 ($10S.t3l.3DO)
<br /> 11S1g 75% '35.833.875 $180.418.875 ($128,698.798)
<br /> 2000 75% $35.833,875 $216,252,750 ($154,280.295)
<br /> 2001 75% $35.833.875 $252.086.625 ($179,821,793)
<br /> 2002 75% $35,833.875 5287.920.500 ($205.383.290)
<br /> 2003 75% $35.833.875 $323,754,375 ($230.944.788)
<br /> 2004 75% $26.245,625 5350,000.000 ($248.918,035)
<br /> 2005 0% $0 $350,000,000 ($238.729,723)
<br /> 2008 0% $0 $350,000.000 ($228,574,305)
<br /> 2007 0% $0 $350,000.000 ($216.438,990)
<br /> 2008 0% $0 5350,000.000 ($208,323,178)
<br /> 2008 0% $0 $350,000,000 ($198.228,888)
<br /> 2010 0% $0 5350,000.000 (S186,155.488)
<br /> 201' 0% $0 5350,000.000 ($176,102,410)
<br /> 2012 0% $0 S350,OOO,OOO ($168,042.023)
<br /> 2013 0% $0 5350,000,000 ($155,978.' 531
<br /> 2014 0% $0 5350,000,000 (5145.902,973)
<br /> 2015 0% $0 5350,000.000 ($135.824,310)
<br /> 2018 0% $0 5350.000,000 ($125,738,338)
<br /> 2017 0% $0 5350,000,000 ($115,674,295)
<br /> 2018 0% $0 5350,000,000 ($105,632,183)
<br /> 2018 0% $0 $350,000,000 ($85.810.1731
<br /> 2020 0% $0 5350,000,000 ($85,810,0931
<br /> 2021 0% $0 5350,000,000 ($75,631,943)
<br />2246 2022 0% $0 5350.000,000 ($85.675,723)
<br />2023 0% $0 5350,000,000 ($55,741.433)
<br />2G24 0% $0 5350,000,000 ($45,829.073)
<br /> 2025 0% $0 $350.000.000 ($35,838,643)
<br /> 2028 0% $0 5350,000.000 ($28,070,143)
<br /> 2027 0% $0 5350.000.000 ($16,218,090)
<br /> 2028 0% $0 $350,000,000 ($8,380.858)
<br /> 2021 0% $0 5350,000,000 $3.440,328
<br /> 2030 0% $0 5350,000,000 513.246.693
<br /> 2031 0% $0 5350,000.000 523.036.610
<br /> 2032 0% $0 5350.000.000 $32,&'\ 9,218
<br /> 2033 0% $0 5350.000,000 $42.594,515
<br /> 2034 0% $0 5350,000.000 552.362.503
<br /> 2035 0% $0 5350,000.000 562,123,180
<br /> 2038 0% $0 S350,OOO.000 $71,678,548
<br /> 2037 0% $0 S350.000.000 $81.609.813
<br /> 2038 0% $0 S350.000.000 $91.322.975
<br /> 2038 0% $0 $350.000,000 $101,017.863
<br /> 2040 0% $0 5350.000.000 $110,692.648
<br /> 5350.000.000
<br /> 57.000,000
<br /> Bonneville Unit Funding Start 1995
<br /> Bonneville Unit FUnding End 2004
<br /> Project NomInal COSI(1988) 5350,000.000
<br /> Project Cost Indexed $350.000.000
<br />
<br />Stud y. W ata rfu n d. 8.5/0/0
<br />
<br />PAGE .2.
<br />
<br />cuwco usl 8/8/88
<br />
|