|
<br /> COLORADO RIVER STORAGE PROJECT
<br /> WATER PROJECT COMPLETION FUND
<br /> REVISION 1
<br /> YEAR REMAINING WYOMING WYOMING WYOMING WYOMING
<br /> FUNDS FOR WITHDRAWAL WITHDRAWAL CUMULATIVE FUND
<br /> WYOMING '" AMOUNT WITHDRAWAL BALANCE
<br /> (If needed)
<br /> 1lUJ1
<br /> 1aa2
<br /> t81U
<br /> lU.
<br /> 1aaS $2,.407,512 19.70% $2,407,512 $2,407,512 $5,189.430
<br /> ,.as $2.388.908 19.70% $2,388,908 $4,774,418 $10,251,889
<br /> "'7 $2,388,908 19.70% $2,386,906 $7,141,324 $15,333,909
<br /> 18a8 $2,353,091 19.70% $2,353,091 $9,494,415 $20,388,485
<br /> 1S1a. $2,353,091 19.70% $2,353,091 $11,847.506 $25,439,061
<br /> 2000 $2,353,091 19.70% $2,353,091 $14,200.597 $30,491,838
<br /> 2001 $2,353,091 19.70% $2,353,091 $16,553.688 $35,544,214
<br /> 2002 $2.353.09' 19.70% $2,353,091 $18,906.780 $40,598,791
<br /> 2003 $2,353,091 19.70% $2,353,091 $21,259.871 $45,649,387
<br /> 2004 $13,800,282 19.70% $4,241,978 $25,501.847 $48,813,058
<br /> 2005 $29,817.188 25.00% $899,153 $28.201.000 $55.458,968
<br /> 200S $29,521.583 25.00% $0 $28,201,000 $62,780.315
<br /> 2007 $44,215.117 25.00% $0 $28,201,000 $70,087,170
<br /> 2008 $47,047.500 75.00% $0 $28,201,000 $77,379,533
<br /> 200a $48,954.000 75.00% $0 $28,201 ,000 $84,857,403
<br /> 2010 $46,852.000 75.00% $0 $28,201,000 $91,919,463
<br /> 2011 $46,758.500 75.00% $0 $28,201,000 $99,187,030
<br /> 2012 $48,792.500 75.00% $0 $26,201,000 $106,419,888
<br /> 2013 $48,818,000 75.00% $0 $26,201,000 $113,878,858
<br /> 2014 $48,852,000 75.00% $0 $26,201,000 $120,938,718
<br /> 2015 $48,877,500 75.00% $0 $28,201.000 $128,204,730
<br /> 2018 $48.911,500 75.00% $0 $28,201.000 $135,476,013
<br /> 2017 $48,809.500 75.00% $0 $28,201.000 $142,731.485
<br /> 2016 $46,707.500 75.00% $0 $26,201,000 $'49,971,148
<br /> 201S1 $46,814.000 75.00%- $0 $28,201,000 $157,198,318
<br />2243 2020 $46,512,000 75.00% $0 $28,201 ,000 $164.405.678
<br />2021 $48,.410,000 75.00%- $0 $26,201 ,000 $171,599,228
<br /> 2022 $46,308,000 75.00% $0 $26,201,000 $178,778,988
<br /> 2023 $48,208.000 75.00% $0 $26,201,000 $185,938,898
<br /> 2024 $48.104.000 75.00% $0 $26,201.000 $193,085,018
<br /> 2025 $46.002.000 75.00% $0 $26,201.000 $200,215,328
<br /> 2028 $45,900.000 75.00% $0 $28,201,000 $207,329,828
<br /> 2027 $45,823.500 75.00% $0 $26,201,000 $214.432,470
<br /> 2028 $45,755,500 75.00% $0 $26,201 ,000 $221,524.573
<br /> 2028 $45,679,000 75.00% $0 $26,201,000 $228,604,818
<br /> 2030 $45.611,000 75.00% $0 $26,201 ,000 $235.674.523
<br /> 2031 $45.534,500 75.00% $0 $26,201,000 $242,732,370
<br /> 2032 $45.500,500 75.00% $0 $26,201,000 $249,784,948
<br /> 2033 $45.468.500 75.00% $0 $26,201,000 $256,832.255
<br /> 203. $45.432,500 75.00% $0 $26,201.000 $263,874,293
<br /> 2035 $45.398.500 75.00% $0 $26,201.000 $270,911,060
<br /> 2036 $45.364,500 75.00% $0 $26,201,000 $277,942.558
<br /> 2037 $45,271,000 75.00% $0 $26,201 ,000 $284,959.563
<br /> 2038 $45.177,500 75.00% $0 $26,201,000 $291,982.075
<br /> 2030 $45.092,500 75.00"- $0 $26.201,000 $298,951,413
<br /> 2040 $44,999,000 75.00% $0 $26,201 ,000 $305,926,258
<br /> $1.659,756,500 $28,201,000
<br /> $33,195.130 $524,020
<br /> Wyoming Funding Start 1995
<br /> WyomIng Funding End 2005
<br /> Project Nominal COSI(1988) $28,201,000
<br /> ProJ8C1 Cost Indexed $28,201,000
<br />
<br />Study-W atertu nd-8.5/0/0
<br />
<br />PAGE .5.
<br />
<br />CUWCD usl 8/8/88
<br />
|