|
EXHIBIT B
<br />Windy Gap Firming Project
<br />Allocation of Costs for Second Amendment to Fifth Interim Agreement (Phase 5)
<br />Estimated Phase 5 Costs in 2017:
<br />$ 10,464,291
<br />Participant
<br />Total
<br />Requested Participant
<br />Storage Contributions
<br />Volume (af) Through 2015
<br />Phase 4
<br />Participant
<br />Contributions
<br />Through 2015
<br />Phase 5
<br />2016
<br />Participant
<br />Contributions
<br />Phase 4+5
<br />Participant
<br />Contributions
<br />to Date
<br />2017
<br />Un -adjusted
<br />Participant
<br />Contributions
<br />Phase 4+5
<br />Participant
<br />Obligation
<br />to Date
<br />Phase 4+5
<br />Participant
<br />Payment
<br />Adjustment
<br />2017
<br />Adjusted
<br />Participant
<br />Contributions
<br />$ 13,775,950
<br />$ 10,464,291
<br />Broomfield
<br />26,464 I $ 4,814,330
<br />$ 3,852,466
<br />$ 4,028,243
<br />$ 7,880,709
<br />$ 3.076,966.63
<br />$ 8,077,903
<br />$ 197,194
<br />$ 3,274,160
<br />CWCWD
<br />346 67,624
<br />$ 50,448
<br />$ 52,751
<br />$ 103,198
<br />$ 40,229.39
<br />$ 105,613
<br />$ 2,415
<br />$ 42,645
<br />Erie
<br />6,000 1,127,959
<br />$ 948,081
<br />$ 959,105
<br />$ 1,907,187
<br />$ 697,619.40
<br />$ 1,831,447
<br />$ (75,740)
<br />$ 621,880
<br />Fort Lupton
<br />1,103 110,720
<br />$ 110,720
<br />$ 167,843
<br />$ 278,563
<br />$ 128,245.70
<br />$ 336,681
<br />$ 58,118
<br />$ 186,364
<br />Greeley'
<br />9,189 2,180,569
<br />$ 1,586,660
<br />$ 1,398,695
<br />$ 2,985,355
<br />$ 1,068,404.11
<br />$ 2,804,861
<br />$ (180,494)
<br />$ 887,910
<br />Lafayette
<br />900 377,587
<br />$ 275,176
<br />$ 287,732
<br />$ 562,908
<br />$ 104,642.91
<br />$ 274,717
<br />$ (288,191)
<br />$ (183,548)
<br />Little Thompson WD
<br />4,850 511,419
<br />$ 511.419
<br />$ 775,277
<br />$ 1,286,696
<br />$ 563,909.02
<br />$ 1,480,420
<br />$ 193,724
<br />$ 757,633
<br />Longmont
<br />10,000 2,963,224
<br />$ 2,047,162
<br />$ 1.598,509
<br />$ 3,645,671
<br />$ 1,162,699.00
<br />$ 3,052,412
<br />$ (593,259)
<br />$ 569,440
<br />Louisville
<br />2,835 567,348
<br />$ 412,762
<br />$ 431,597
<br />$ 844,360
<br />$ 329,625.17
<br />$ 865,359
<br />$ 20,999
<br />$ 350,624
<br />Loveland
<br />9,451 1,971,377
<br />$ 1,284.331
<br />$ 1,438,658
<br />$ 2,722,989
<br />$ 1,098,866.82
<br />$ 2,884,834
<br />$ 161,846
<br />$ 1,260,713
<br />PRPA
<br />14,136 2,881,626
<br />$ 1,904,878
<br />$ 1.918,211
<br />$ 3,823.089
<br />$ 1,643,591.31
<br />$ 4,314,889
<br />$ 491,801
<br />$ 2,135.392
<br />Superior
<br />4,726 1,227,454
<br />$ 711,654
<br />$ 719,329
<br />$ 1,430,983
<br />$ 549,491.55
<br />$ 1,442,570
<br />$ 11,587
<br />$ 561,079
<br />TOTAL
<br />90,000 18,801,237 $ 13,695,757
<br />$ 13,775,950 $ 27,471,707 $ 10,464,291 $27,471,707
<br />$ 0
<br />$ 10,464,291
<br />Phase 4 Cost per Acre Foot: $ 305.24
<br />Notes: 1. The calculation of "Phase 5 2016 Participants Contributions" allocated to Greeley includes $279,739 that Greeley will pay in addition to Greeley's
<br />$887,910 "2017 Adjusted Participant Contributions" as the result of the reallocation of WGFP capacity from Evans to Greeley.
<br />Exhibit B to 3rd Amendment to 5th Int Agt/Exhibit B (4)
<br />12/29/2017
<br />
|