Laserfiche WebLink
Boulder White Ra:k Ditch and Reservoir Company <br />Updated November 20.2008 <br />Page 4 of 5 <br />Agenda Item 26f <br />The final Project design is expected to be complete in November 2008. Construction is anticipated <br />to begin in the fall of 2009 when Panama Reservoir has been drawn down to a level at which <br />construction can commence. The Project is expected to be complete by the spring of 2010. <br />Financial Analysis <br />Table 2 shows a summary of the financial aspects of the loan request. The Company has 5,500 total <br />shares. Ownership of these shares is divided into 52% agricultural, 48%high-income municipal, <br />and less than 1 % commercial interest; therefore, a blended interest rate of 3.45% fora 30-year loan <br />applies in accordance with CWCB Financial Policy #7. <br />TABLE 2 <br />FINANCIAL SUMMARY <br />PROJECT/LOAN <br />j $2,673,000 <br />ect Cost <br />Total Pro <br />CWCB Loan (90% of the Project cost) <br />$2,406,000 <br />CWCB Loan (Includin 1% Service Fee) $2,430,060 <br />CWCB Annual Loan Pa ent <br />CWCB Loan Obli ation (includin 10% debt reserve fundin) $131,300 <br />$144, <br /> <br />Number of Shareholders 160 <br />5,500 <br />Numbers of Shares <br />Annual Cost of Loan Per Share for Pro' ect $26/Share <br />Annual Cost of Loan er AF (based on 12,000 AF avers a diversion) $12/AF <br />Creditworthiness: The Company's current assessment is $15/share with a $100 minimum. Rates <br />will need to be increased to $41/share to cover the new CWCB debt service. In addition, the <br />Company will need to assess $49/share initially to pay for 10% of the Project costs. The Company <br />has one existing $135,8001oan with Guarantee Bank for its Ditch Rider's residence. <br />