Laserfiche WebLink
<br />: <br /> <br />e <br /> <br />Ia.. No 5 &pillway - Projected Cost (jrn:;]udjf1~ 30% for fees & continl!"encies) =< $ ]46380 <br /> <br />CWCB Loan Amount;" $109,785 <br /> <br />60 YCAR LtJAAI) <br /> <br />North Poudre 25% Project Share = $ 36.595 <br /> <br />Yearly Payment to CWCB for 30 year loan at 4.28% Interest =< $ 6,567 <br /> <br />Total Project Cost Including Interest and the 25% Payment by the Company <br /> <br />$ 6,567 X 30 years + $ 36.595 = $ 233.605 <br /> <br />The amount of storage in Reservoir No.5 is approximately 11,000 acre-feet. The <br />yield is expected to be approximately 8,000 acre-feet that would be available for <br />irrigation of North Poudre shareholders and for exchanges. Using a rental rate of $20 <br />per acre-foot for the water and the total project cost. <br /> <br />Benefit/Cost = $20 x 8.000 A-Ft x 30 yrs -;-$233,605 = 20.55 <br /> <br />Total Cost per Share of Stock <br /> <br />e <br /> <br />$ 233.605 + 10,000 = $ 23.36 <br /> <br />COSt Per Share of Stock Per Year <br /> <br />$ 23.36 + 30 years = $ 0.78 <br /> <br />Cost Per Acre-foot Of Water Delivered For An Average Year <br /> <br />$ 233,605 + 30 years + 8,000 A-Ft = $ 0.97 <br /> <br />e <br />