|
EXHIBIT B
<br />WI8Ay Gip Flmttng Project
<br />Allocation of Costs for Second Araarotstivato Fifth interim Agreement (Phase 5)
<br />Est/mania Phone 5 Cods in 2917:
<br />S 0Q454,297
<br />PerScsant
<br />Total -
<br />Requested PBNcgwrrt
<br />Storey' Contributions
<br />Volume(0tl Th,ouob2015
<br />Pilate4 -
<br />P8r0ctpard
<br />CatM1twIans
<br />72613402015
<br />'" 'Phase '
<br />2016
<br />Participant
<br />Corlbttialoim
<br />- Phase4.5'
<br />Pa1Yc$mra
<br />Contributions
<br />- 100ste
<br />. 2317 -
<br />Limadjunted
<br />Patiottlast
<br />Cana
<br />P88694+0
<br />FrsHdpa(d
<br />Obttoittton
<br />4i Ode
<br />Phase448
<br />PmtictiM d
<br />Payment
<br />$81001110111
<br />2017
<br />Adjust d
<br />Pertidistatt
<br />Carbtbettone,
<br />3 04778,850
<br />$ t9484601
<br />Broomfield
<br />26,454 13 4,814,330
<br />3 3,552,469
<br />5 4.023.243
<br />S 7.880.709
<br />if3,078,858.83'
<br />S 6,017,903
<br />S 197184
<br />9 3,274,160
<br />CWCWU
<br />346 87,824
<br />S S0A48
<br />362,751
<br />S t03,196
<br />5. 4titD.9.39
<br />5 106,813
<br />5 zoo
<br />S 42,843
<br />Eno
<br />8,000 1,127,959
<br />S 848,081
<br />$ 959,105
<br />$ 1.907157
<br />5 893,896.43
<br />3 1,831;4�47
<br />5 (76,740)
<br />$ 621,640
<br />Fort Lupton
<br />1,103 110,720
<br />$ 110.7213
<br />5 157.843
<br />5 273.503
<br />S 125.245.70
<br />3 3.26851
<br />5 58,118
<br />5 180.364
<br />01e01e5
<br />9.189 2.180,589
<br />S 1.888,680
<br />S 1.398,805
<br />S 2,985,355
<br />91,066,t60.11-
<br />5 2,808.851,
<br />3 (180A94)
<br />$ 897.019
<br />Lafayette
<br />if00 S77,S87
<br />3 27fi,978
<br />S 207,732
<br />3 fi8T,1108
<br />5 ifl4,843.8'1
<br />3 274;717
<br />5 (268.191)
<br />$ 053,548)
<br />Lite Thompson WD
<br />4,850 511,410
<br />6 511,49
<br />S 775277
<br />6 1,2083396
<br />9 563800.02
<br />9 1,454420
<br />9 193,724
<br />9 757E33
<br />Longmont
<br />10,000 2,963,224
<br />5 2,047,102
<br />3 1,555,509
<br />3 3.845,671
<br />61,182,699.00
<br />S 3,052,412
<br />S (593,258)
<br />3 960,440
<br />L041j0111e
<br />2,835 567,348
<br />S 412,782
<br />5 431,597
<br />S 944,350
<br />S 329.695.11.
<br />5 885,359
<br />S 20,909
<br />$ 350,824
<br />Loveland
<br />9,451 1,971,377
<br />S 1,284.331
<br />$ 1A38,668
<br />S 27223089
<br />51.099,9 02
<br />3 2,634,94
<br />S 161,846
<br />$ 1,260,713
<br />PRPA
<br />14,138 2,851,828
<br />5 1.904,878
<br />S 1.918,211
<br />3 3,823,099
<br />81,846,591.31
<br />3 4,3(4,889
<br />5 401,801
<br />9 2,136,302
<br />3013414o,
<br />4,725 1,227A54
<br />$ 711.e54
<br />7a5.529
<br />S - .1430.983
<br />S 546491.56
<br />L 1442.570
<br />S ti 587,
<br />s 1,079
<br />T07AL
<br />_ , 14 Q _/BQ(t1i237 13,693c76Z
<br />19716,e611 ; 27,471t707' 13 -- 621471.797
<br />$ 0
<br />S 10
<br />Phms4C0$fparArraFoot $ .. 3*24
<br />t5ote8: 1. 78s calculation of 'Abase 5 2015 Pertlopents CmiribuliOro' allocates to Greeley includes 6276,7388tat Greeley Wei pay in addition to Greeley's
<br />5867,810 '2017 Adjusted Pofidpanl ems' se the result o1 the reallocation of WGFPeepasety bent Ewris to L;rseley.
<br />Eo5iW B to Srd Amendmmd b 551Cd 591 8 44)
<br />1712&m17
<br />
|