|
Drop 5 Hydro Economic Performance
<br /> Power Sales and O&M Escalation Rate°2%
<br /> 5 Year Low 5 Year High 5 Year
<br /> Price per Average Average Average Low 5 Year ffigh Average 0&M Debt Net Low Net Hit Net Hugh
<br /> Year GeneraMWHr Generation Generation r% Average Average
<br /> Revenue Revenue Costs Service Average Average Average
<br /> (MWHr) (MWHrj Revenue _
<br /> 2016 $ 64.26 7,551 9,987 8,945 $485,256 $ 641,759 $ 574,822 $ 80,891 $353,459 $ 50,906 $ 207,410 140,473
<br /> 2017 $ 65.55 7,551 9,'.7 8,945 $494,961 $ 654,594 $ 586,319 $ 82,508 5353,459 $ 58,994 $ 218,627 150,352
<br /> 2018 $ 66.88 7,551 9,'':7 8,945 $504, 1 $ 667,686 $ 598,045 $ 84,158 $353,459 $ 67,243 $ 230,069 160,478
<br /> 2019 $ 68.19 7,551 9,987 8,945 $514,957 $ 681,040 $ 610,006 l$ 85,842 $353,459 $ 75,657 $ 241,739 170,706
<br /> 2020,$ 67.56, 7,551 9,987 8,945 $510,175 $ 674,716 $ 604,342 $87,558 $353,459 $ 69,158 $ 233,r4 163,325
<br /> 2021 $ 68.95 7,551 9,";7 8,945 $520,672 $ 688,597 $ 616,776 $ 89,310 $353,459 $ 77,904 $ 245,829 174,007
<br /> 2022.$ 68.37 7,551 9,987 8,945 $516,292 $ 682,805 $ 611,587 $ 91,096 $353,459 $ 71,737 $ 238,251 167,033
<br /> 2023 $ 71.81 7,551 9,':7 8,945 $542,269 $ 717,160 $ 642,359 $ 92,918 $353,459 $ 95,893 $ 270,784 195,983
<br /> 2024 $ 73.29 7,551 9,987 8,945 $553,445 $ 731,941 $ 655,598 $94,776 $353,459 $ 105,210 $ 283,706 207,363
<br /> 2025 $ 74.80 7,551 9,987 8,945 $564,848 $ 747,021 $ 669,105 1.5 96,672 $353,459 $ 114,717 $ 296,891 218,975
<br /> 2026$ 76.33 7,551 9,987 8,945 $576,401 $ 762,301 $ 682,792 $98,605 $353,459 $ 124,338 $ 310,237 230,728
<br /> 2027 $ 77.90 7,551 9,987 8,945 $588,257 $ 777,980 $ 696,836 $100,577 $353,459 $ 134,221 $ 373,945 242,800
<br /> 2028 $ 79.50 7,551 9,987 8,945 $600,339 $ 793,959 $ 711,148 $102,589 $353,459 $ 144,292,$ 337,912 255,101
<br /> 2029 $ 81.13 7,551 9,987, 8,945 $612,648 $ 810,238 $ 725,729 $104641 $353,459 $ 154,549 $ 352,139 267,630
<br /> 2030 5 82.79 7,551, 9,987 8,945 $625,184 $ 826,816 $ 740,578 $106,733 $353,459 $ 164,992 $ 366,624 2811,386
<br /> 2031 $ 84.49 7,551 9, :7 8,945 5638,021 $ 843,794 $ 755,785 _SRN,:P: $353,459 $ 175,695 $ 381,467 293,458
<br /> 2032 $ 86.22 7,551 9,987 8,945 $651,085 $ 861,071 $ 771,260 $111,045 $353,459 $ 1:.,581 $ 396,567 366,756
<br /> 2033 $ 87.' 7,551 9,987 8,945 $664,376 $ 878,648 $ 787,004 $113,266 $353,459 $ 197,651 $ 411,924 320,279
<br /> 2034 $ :.'.78 7,551 9,987 8,945 $677,968 $ 896,625 $ 803,105, $115,532 $353,459 $ 206,978 $ 427,635 334,115
<br /> 2035 $ 91.61 7,551 9,987 8,945 $:1,787 $ 914,901 $ 819,475 $117,842 $353,459 $ 220,487 $ 443,600 348,174
<br /> 2036 $ 93.49 7,551 9,987 8,945 $705,984 $ 933,676 $ 836,292 $120,199 $353,459 $ 232,326 $ 460,019 362,635
<br /> I I I i i i
<br /> 2037 $ 93.49 7,551 9,987 8,945 5705984 $ 933,676 $ 836,292 $122,603 $353,459 $ 229,922 $ 457,615. 360,231
<br /> 2038 $ 93.49 7,551 9,987 8,945 5705,984 $ 933,676 $ 836,292 5125,055 $353,459 $ 227,470 $ 455,163 357,779
<br /> 2039$ 93.49_ 7,551 9,987 8,945 $705,984 $ 933,676 $ 836,292 $127,556 $353,459 5 224,969'$ 452,661 355,278
<br /> 2040 $ 93.49 7,551 9,987 8,945 $705,984_$ 933,676 $ 836,292 $130,107 $353,459 $ 222,418 $ 450,110 352,726
<br /> Conclusions
<br /> 1. The UVWUA is an incorporated entity in the State of Colorado with the ability to
<br /> enter into a contract with the CWCB for the purpose of obtaining a construction loan
<br /> for the construction of a hydroelectric facility on the South Canal.
<br /> 2. The project will not disrupt the delivery of irrigation water to the share holders.
<br /> 3. The project will have the ability to generate revenue from the water rights of the
<br /> project to help keep the cost of assessments to the share-holders at a minimum.
<br /> 4. The project cost is around 7.6 million and will be financed, in part, by in-house
<br /> financing, in-kind services and a construction loan from the CWCB. Grants will be
<br /> applied for by UVWUA through the Bureau of Reclamation's WaterSMART
<br /> program.
<br /> 5. The project is technically and financially feasible.
<br /> 16
<br />
|