Laserfiche WebLink
6> PAYMENT CAPACITY. <br />The payment capacity of the North Poudre Irrigation Company is <br />estimated to be $30 30 per acre foot of water, with a total annual payment <br />capacity of $23, 2820 <br />7, FINANCIAL PROGRAM, <br />The application is for a loan with the allocation of costs chargeable <br />only to irrigation, There will be no benefits chargeable to fish and wildlife <br />or to recreation. <br />Loan Obligation Computation <br />Total Project Cost <br />Allocation to Other than Irrigation <br />Irrigation Allocation <br />Costs Contributed by Company <br />Rights of way $32,000 <br />Application report 12,000 <br />Application filing fee 1,000 <br />Sub total $45,000 <br />Loan Obligation. <br />Financial Program <br />$ 997,000 <br />1 <br />$ <br />997,000 <br />$ <br />45, 000 <br />952,000 <br />Item <br />Years <br />0 -49 <br />Year <br />50 <br />Total <br />OM &R <br />$2,200 <br />$2,200 <br />$110,000 <br />Re Oe We <br />4,245 (Years O-10) <br />4Z,450 <br />Loan Repayment <br />19,219 <br />10, 269 <br />952,000 <br />Interest <br />Varies 3,172 to $34(Yrs >0-50) <br />80,160 <br />o <br />T otal <br />$1,184,610 <br />S -8 <br />