|
<br />SUl-lMARY SHEETS (Continued)
<br />
<br />IRRIGATION (Continued)
<br />
<br />SUllIIIl of Aver e Annual Pro' ect Increase n
<br />Irrigation Payment Capacity and Benefits
<br />
<br />Gross farm income. . . . . . . . . .. .. .. .. .. .. . .. .. .. .. $770,500
<br />Farm expense .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .... 481,800
<br />Net farm income .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .... 200 , 700
<br />Return to capital .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .... 21 , ~o
<br />Remaining net farm income . . . . . . . . . . . . . . .. 266, 0
<br />Family living allo,~ce . . . . . . . . . . . . . . . .. 1~8,600
<br />P~ent capacity . . . . . . . . . . . . . . . . . . .. 5,200
<br />Irrigation operation, maintenance, and
<br />replacement costs .. .. .. .. .. -. . .. .. .. .. .. .. .. .. .. .. .. .
<br />Amortization capacity .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. ..
<br />Estimated rep~ent willingness . . . . . . . . . . . . .
<br />Recommended repa;yment
<br />Total .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. ..
<br />Per acre-foot .......................................
<br />Direct benefits .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. ..
<br />Direct benefits adjusted for 5-year development period .
<br />. Y Based on 250/265 :Price index level (1910-14=100).
<br />
<br />23 ,700
<br />44,500
<br />33,000
<br />
<br />32,000
<br />1.25
<br />212,100
<br />202,100
<br />
<br />COS!' ALLOCATIONS AND REPAYMENT
<br />
<br />Allocations
<br />Construction
<br />costs y
<br />Annual. OM&R costs
<br />Repa;yment
<br />Construction costs
<br />Nonreimbursable
<br />Irrigators gj
<br />Ad valorem tax
<br />Upper Colorado
<br />River Basin
<br />Fund
<br />Total.
<br />Annual OH&R costs
<br />Irrigators
<br />Operating agency
<br />Total. 23,700
<br />Y Excludes $22,000 expended
<br />Development Fund.
<br />y includes $125,000 payment
<br />authorizing legislation.
<br />
<br />Irri-
<br />gation
<br />
<br />Fish and
<br />\rlldlife
<br />
<br />Flood
<br />control
<br />
<br />Recrea-
<br />tion
<br />
<br />Total
<br />
<br />$9,031,000 $1,641,000 $176,000 $52,000 $10,9oo,0<JP
<br />23,700 3,000 26,700
<br />
<br />1,600,000
<br />300,000
<br />
<br />1,641,000 176,000
<br />
<br />52,000
<br />
<br />,
<br />1,869,000
<br />1,600,000
<br />300,000
<br />
<br />7,131,000
<br />9,031,000 1,641,000 176,000
<br />
<br />52,000
<br />
<br />7,131,000
<br />10,900,000
<br />
<br />23 ,700
<br />
<br />23 ,700
<br />3,000 3,000
<br />3,000 26,700
<br />from nonreimbursable Colorado River
<br />
<br />on Indian lands deferred under
<br />
<br />3
<br />
|