|
Chimney Hollow
<br />Reservoir Project
<br />Completion C&E Allocation Summary
<br />Al lottee
<br />Units
<br />Future Cost
<br />Broomfield
<br />Loveland
<br />Longmont
<br />Fort Lupton
<br />CWCWD
<br />PRPA
<br />Greeley
<br />Erie
<br />Little Thompson WD
<br />Superior
<br />Louisville
<br />Lafayette
<br />(Totals
<br />26,464
<br />10,000
<br />7,500
<br />1,190
<br />346
<br />45,500
<br />16,000
<br />9,189
<br />6,000
<br />4,850
<br />4,726
<br />2,835
<br />900
<br />44,500
<br />90,000
<br />Avail. Funds Completion C&E -Per Unit'
<br />Cash Allottees
<br />$100, 008, 916
<br />$37, 790, 552
<br />$28, 342, 914
<br />$4, 497, 076
<br />$1, 307, 553
<br />$171, 947, 010
<br />Pooled Fina
<br />$60, 464, 883
<br />$34, 725, 738
<br />$22, 674, 331
<br />$18,328,418
<br />$17, 859, 815
<br />$10,713,621
<br />$3,401,150
<br />$168,167, 955
<br />$340,114, 965
<br />$81, 084, 957
<br />$30, 639, 721
<br />$22, 979, 791
<br />$3, 646,127
<br />$1, 060,134
<br />$139, 410, 729
<br />nce
<br />$48, 792, 534
<br />$28, 022,162
<br />$18, 297, 200
<br />$14, 790, 237
<br />$14,412,095
<br />$8, 645, 427
<br />$2, 744, 580
<br />$135, 704, 236
<br />$275,114, 965
<br />$18, 923, 959
<br />$7,150, 831
<br />$5, 363,123
<br />$850,949
<br />$247,419
<br />$32, 536, 281
<br />$11, 672, 347
<br />$6, 703, 576
<br />$4, 377,131
<br />$3, 538,181
<br />$3, 447, 720
<br />$2, 068,194
<br />$656,570
<br />$32, 463, 719
<br />$65, 000, 000
<br />Completion C&E Loan Payment Sumary
<br />Allottee
<br />Units Year 1-10 Payment Year 11-30 Payment]
<br />Broomfield
<br />Loveland
<br />Longmont
<br />Fort Lupton
<br />CWCWD
<br />PRPA
<br />Greeley
<br />Eri e
<br />Little Thompson WD
<br />Superior
<br />Louisville
<br />Lafayette
<br />(Totals
<br />Cash Allottees
<br />26,464 $949,101
<br />10,000 $358,638
<br />7,500 $268,979
<br />1,190 $42,678
<br />346 $12,409
<br />45,500 $1, 631, 805
<br />Pooled Finance
<br />16,000 $585,408
<br />9,189 $336,207
<br />6,000 $219,528
<br />4,850 $177,452
<br />4,726 $172,915
<br />2,835 $103,727
<br />900 $32,929
<br />44,500 $1,628,166
<br />90,000 $3,259,971
<br />$862, 819
<br />$326,035
<br />$244,526
<br />$38,798
<br />$11,281
<br />$1,483,459
<br />$532,189
<br />$305,643
<br />$199,571
<br />$161,320
<br />$157,195
<br />$94,297
<br />$29,936
<br />$1,480,151
<br />$2, 963, 610
<br />$715.08
<br />$715.08
<br />$715.08
<br />$715.08
<br />$715.08
<br />$729.52
<br />$729.52
<br />$729.52
<br />$729.52
<br />$729.52
<br />$729.52
<br />$729.52
<br />
|