My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
C150273 Approval Letter
CWCB
>
Loan Projects
>
DayForward
>
1001-2000
>
C150273 Approval Letter
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
11/19/2009 11:14:42 AM
Creation date
9/25/2008 11:01:27 AM
Metadata
Fields
Template:
Loan Projects
Contract/PO #
C150273
Contractor Name
Ogilvy Augmentation Company
Contract Type
Loan
Water District
0
County
Weld
Loan Projects - Doc Type
Approval Letter
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
10
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
Show annotations
View images
View plain text
<br />Ogilvy Augmentation Company <br />Updated September 19,2008 <br />Page 5 of? <br /> <br />Agenda Item 23a <br /> <br />reservoir will add flexibility to the augmentation plan by allowing the Augmentation Company to <br />make controlled augmentation releases from lined storage during times when the accretions from <br />recharge are inadequate. The lined storage reservoir will also enable the Augmentation Company to <br />capture any excess recharge accretions that accrue to the river. <br /> <br />Selected Alternative: The Augmentation Company has chosen Alternative 3 which includes the <br />purchase ofthe required water rights, the construction of the recharge reservoir, installation of <br />measurement structures and flow meters, and the construction of the storage reservoir. The cost of <br />this alternative is estimated at approximately $1,112,000. <br /> <br />Work included in Alternative 2 is as follows: <br /> <br />1. Preliminary Engineering ($27,000) <br />2. Water Rights Purchase - 6.0 shares ofGIC and associated fees ($388,000) <br />2. Purchase, install, and monitor measuring control structures on the wells <br />operated by the Augmentation Company ($81,000) <br />3. Construct recharge facility for augmentation water delivery ($80,000) <br />4. Construct a 50 acre-ft lined storage reservoir to store augmentation water for <br />winter release ($536,000) <br /> <br />The Augmentation Company intends to purchase the water rights upon approval of the CWCB loan <br />and construct the recharge facility in the fall/winter of 2008. It will file for its permanent <br />augmentation plan in early 2009. Once that plan is approved, construction will begin on the storage <br />reservOIr. <br /> <br />Financial Analysis <br /> <br />Table 2 shows a summary of the financial aspects of the loan request. The Augmentation Company <br />is made up of agricultural members; therefore, a 2.5% per annum interest rate was used for a 30 <br />year term. <br /> <br />Table 3 <br />Financial Summary <br /> <br />PROJECT/LOAN <br />Total Project Cost $1,112,000 <br />CWCB Loan (90% of the Project cost) $1,000,800 <br />CWCB Loan (Including 1 % Service Fee) $1,010,808 <br />Estimated CWCB Annual Loan Payment $48,300 <br />Estimated CWCB Loan Obligation (including 33% debt reserve funding) $64,400 <br />Annual Cost Per Well for Proj ect (1 st three years) $3,788 <br />Annual Cost of Loan per AF (based on 60 AF) $805 <br />GIC Annual Assessment ($250/share) $1,500 <br />GIC Annual assessment per OAC Well $88 <br />
The URL can be used to link to this page
Your browser does not support the video tag.