Laserfiche WebLink
<br />FINANCIAL PLAN <br /> <br />The total estimated cost of the projcct is S5,IOOJJOO. Two primary shar<ehClldcrs, the Town ofWi11lhor <br />and the Hall-Irwin COI-poration. own shares ill the Kern Reset'voir and Ditch Compally. Hall-Irwill is <br />he~IJquartcred ill Circelevalld has participaled in the eonstruetioll of III ore than 1,500 eomlllercial and <br />rcsldcnlial subdivIsions along the Front Range, as weil <IS many cross-county trlll1smissiol1 projects. <br />Ilall-lrWln is a cOlllmercial borrower. and the CWCB comlllerclallending rate ofh.O perceot (30-yc'lr <br />term) would apply to theIr portIon ofsl1lcK in tllC Kcrn Rcscrvcm and Ditch Company. The Town of <br />Windsor is a Illullicipality with Illclhan household ineo\1le oflllore thall ] 10 percent of the StatewIde <br />median, qualifying ]t l(lI' the CWeB high-]neome mUIl]eipal rJte of -+.75 percent (30-ye3r tC!ln. I The <br />hlcnded rale Itlr a loan to the Kcrn Reservoir and Ditel1 Companv IS c:aleulaled as 1f>llows: <br /> <br />TAIILE 1: KER:'> RESERVOll{ Ai'\U LHTCH CO\Il'ANY <br />SflARE OWi\'F:I{SHII' ANIlIILf:NIlEJ) INTEREST HATE <br /> <br />Shllrchllhlcr Rate C~\\q~()r-y <br />Town of Windsor .\'funicipal <br />Hi~h Income <br />._-~"'-'--~-~ <br />, CommerCIa] <br /> <br />'{tar l\)W! H.~ltC <br /> <br />------'-1 <br />11 Sh,\n:'s <br />I <br /> <br />R,it{:: x Sh:Hl"S <br /> <br />('.on;.) <br /> <br />, <br />- .1,- <br /> <br />J <br /> <br />70 <br /> <br />.332.5 <br /> <br />4.750;) <br /> <br />- --~ <br />! lall-Irwin <br />Corp<!~:.J~((~I: , <br /> <br />30 <br /> <br />J- <br /> <br />180 <br /> <br />Totals <br />B\en~k~~-l:ak 1:;:)1' Kern Rt'scn-~~' -a-,;-J Dit...'h ['11'1--t t-"- <br />_, ~n( t'( "Ill' <br />Company _ <br /> <br />tOO <br /> <br />5t2.5 <br />5:1 ;y;, (r~{J11dc(i d()\VI~-t() -~I <br />nearest 0.1 'Xl) <br /> <br />" 5125 <br /> <br />100 shares <br /> <br />The blended interest rate Il>r the KCIll Reservoir and Ditch Company would hc 5. t pcreelll lor a 30-ycar <br />loan. (by similar calculation, the 20-ycar loan r,\te would be 4.8 pcrcent\. Tbe Company is reljuesling an <br />initial small project loan ofS] million, and plans to submit an applle<llionl()r a standard loan or up to <br />$2.75 million. The initial loan represents approximately 20 percent of the total project cost. <br /> <br />Table 2 ]s a summary orlhe linancial aspects of the project. ^ CWCB Small Project Loan ors I million <br />wOLlld have an annual payment ofS72,375 (including, the 10 pere,-,m r'-"erv,-, requirement) at the loan <br />terms of 5.1 percent for 30 years. The total amortized cost or this project will be approximately S] 30 per <br />acre,l(m\' based on the new total reservoir sturage capacity 01'2,600 aere-Ieel. <br /> <br />TABLE 2: FINANCIAL SUMMARY <br /> <br />'I Pn)J~ct-Cost ---------- -l---. 55,106000'1 <br />~hcrorShnrcholdcrs -~-~_~~ ~=-_-~_=~=_-=~~~---~J <br />I Number ofShan:s of Stock ~ 100 <br />!JIve!) Loan Amount (initIal Small Plo!eCl Loan) ___ _~~Lo6o.0()O <br />I c:\VCn 1_(Jall Paymclll (incllHks 10 pcrCl'1l11CSl'lve) 5721,75 <br />:Cmrcnt assessment per <;b~uc _-~~ -~~=--.~==-=_--=_-~ -- - }~~ __ S\-.2l} _;' <br />f ~l'\V Assessmenl per sJmre (,\lith InItIal S 1 million 10al1 1J1I?l~. -t-- _ _ _ ~824. ! <br />L ~\1]~1l.1~! _1.:oJn_C()s!E,~~,;~c~'e.rO()l.i~e~v l()~:~l \'~)J~~,: .2~~~~ _acr~-!'cyl) .. 5~.~ <br /> <br />Feas\bdlty Study <br />Kern ReSLr\'Olf Enlargement <br /> <br />5 - <br /> <br />August 2( )02 <br /> <br />)1)"'" IJ:W,"d',HI.,h,'I'-"k" <br />