Laserfiche WebLink
<br />:~,'f;\. <br /> <br />. - .,~-." <br /> <br />\ <br /> <br />I h. No 5 ~iIIWl\Y - Proiected Cost linc1udinl! 30<g; for fees & contin~encies) = $ 146.380 tit <br /> <br />CWCB Loan Amount = $ 109,785 <br /> <br />rID YEAR LOA}./) <br /> <br />North Poudre 25% Project Share = $ 36.595 <br /> <br />Yearly Payment to CWCB for 10 year loan at 3.78% Interest = $ 13.388 <br /> <br />Total Project Cost Including Interest and the 25% Payment by the Company <br /> <br />$ 13.388 X 10 years + $ 36.595 = $ 170.475 <br /> <br />The amount of storage in Reservoir No.5 is approximately 11,000 acre-feet. The <br />yield is expected to be approximately g,OOO acre.feet that would be available for <br />irrigation of North Poudre shareholders and for exchanges. Using a rental fate 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 10 yrs + $ 170,475 = 9.39 <br /> <br />Total Cost per Share of Stock <br /> <br />$ 170,475 + 10.000 = $ 17.05 <br /> <br />tit <br /> <br />Cost Per Share of Stock Per Year <br /> <br />$ 17.05 + 10 years = $ 1.71 <br /> <br />Cost Per Acre.foot Of Water Delivered For An Average Year <br /> <br />$ 170.475 + 10 years + 8,000 A-Ft = $ 2.13 <br /> <br />e <br />