Laserfiche WebLink
Cottonwood Water&Sanitation District Agenda Item 30a <br /> May 9,2014(Updated May 23,2014) <br /> Page 6 of 7 <br /> to deliver each member's WISE water. Cottonwood's project cost components are shown in Table 3 <br /> below: <br /> TABLE 3: LOAN CONTRACTING SUMMARY <br /> Earliest Time of CWCB Loan <br /> Contract Contract Performance Project Cost * Contract Amount Project Activity <br /> Date (w/o service fee) <br /> 1 7/1/2014 2 Years $ 420,000 $ 378,000 ECCV Pipeline Purchase <br /> 2 1/1/2015 4 Years $ 2,900,000 $ 2,610,000 Phase 1 Infrastructure <br /> 3 1/1/2015 8 Years $ 1,240,000 $ 1,116,000 Phase 2 Infrastructure <br /> 4 7/1/2014 8 Years $ 400,000 $ 360,000 DIA Connection <br /> Totals $ 4,960,000 $ 4,464,000 <br /> *Project Cost is defined as the District's paricipation cost in the overall WISE Project. <br /> Contracting: In anticipation of a multi-year and multi-phased project, CWCB will enter into multiple <br /> contracts, for increments of the approved loan limit. This will put the District into repayment on <br /> completed portions of the Project and allow CWCB to best utilize its loan funds. CWCB will enter into <br /> contracts for project activities no sooner than the dates shown in the above table. Given the potentially <br /> long Time of Performance of each contract, interest during construction will be required to be paid <br /> annually unless otherwise approved by CWCB. <br /> Loan Feasibility Study <br /> Black&Veatch prepared a Loan Feasibility on behalf of the WISE Authority dated October 23, 2013 <br /> and titled"Water Infrastructure and Supply Efficiency Project Loan Feasibility Study". This study was <br /> prepared in accordance with CWCB guidelines and includes an alternatives analysis, conceptual design <br /> descriptions, exhibits, cost estimates, and financial statements audited by Haynie & Company, CPA. <br /> Additional clarification and information was provided by Eric Hecox and Rick Marsicek, P.E. of South <br /> Metro Water Supply Authority. <br /> Financial Analysis <br /> Table 4 shows a summary of the financial aspects of the Project. Based on the median household <br /> income of its members,the District qualifies for the high municipal income rate of 3.00%for a 30-year <br /> term. <br /> TABLE 4: PROJECT FINANCIAL SUMMARY <br /> Total Project Cost $ 4,960,000 <br /> Borrower Match $ 496,000 <br /> CWCB Loan $ 4,464,000 <br /> CWCB Loan(Including 1% Service Fee) $ 4,508,640 <br /> CWCB Annual Loan Payment $ 230,027 <br /> CWCB Annual Loan Obligation(including 10%debt reserve finding) $ 253,030 <br /> Monthly Cost of Loan per SFE(2300 SFEs) $ 9.17 <br /> Cost per Acre-Foot of Subscribed Deliveries(400 AF) $ 12,400 <br /> CWCB will disburse loan funds at a rate of up to 90% of Project Cost, up to the approved loan contract <br /> limit. <br />