Laserfiche WebLink
Santa Maria Reservoir Company Consent Agenda Item 4b <br /> January 26-27,2015 Board Meeting(Updated January 28,2015) <br /> Page 4 of 4 <br /> TABLE 4: FINANCIAL RATIOS <br /> 2010-2012(1) Future(2) <br /> Financial Ratio w/Project, <br /> Operating Ratio (operating revenues/operating expenses) 139% 103% <br /> weak: <100% - average: 100% - 120%I- strong: >120% (strong) (average) <br /> $230K/$165K $467K /458K <br /> Debt Service Coverage Ratio 104% <br /> (total eligible revenues-operating expenses)/total debt N/A(4) (average) <br /> service ($467K-223K)/ <br /> weak: <100% - average: 100% - 120% - strong: >120'. $235K <br /> Cash Reserves to Current Expenses 283% 53% <br /> weak: <50% - average: 50% - 100% - strong: >100% (strong) (average) <br /> $467K/$165K $245K/$458K <br /> Annual Operating Cost per Acre-Foot (based on 6,300 AF) $26 $72 <br /> 'weak: >$20 - average: $10 - $20 1- strong: <$101 (weak) (weak) <br /> $165K/6,300 $458K/6,300 <br /> (1) Ratios are from original loan request and memo. <br /> (2) Future w/ Project ratios included updated information from the Company's 2013 audited financials and 2014 budget. <br /> (3) Revenues increased as a result of the Company increasing assessments in preparation of the loan repayments. <br /> (4) No loans were in repayment during the 2010-2012 time period. <br /> Collateral: Security for the loan will remain a pledge assessment revenues backed by a rate covenant <br /> and the Project itself including: Continental Reservoir and associated storage rights. This is in <br /> compliance with the CWCB Financial Policy#5 (Collateral). <br /> cc: Jay Yeager, Manager, Santa Maria Reservoir Company <br /> Susan Schneider/Jennifer Mete, Colorado Attorney General's Office <br /> Attachment: Water Project Loan Program - Project Data Sheet <br />