Laserfiche WebLink
<br />.> <br /> <br />. <br /> <br />. <br /> <br />,. <br /> <br />e <br /> <br />Ia.. No, 5 Spillway - Projected Cost lincludiIli 30% for fees & contingencies) = $ 146.380 <br /> <br />CWCB Loan Amount = $109.785 <br /> <br />(30 YeAR LtlA# J <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 />S 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 = $20 x 8,000 A-Ft x 30 yrs .;- 5233,605 = 20.55 <br /> <br />Total Cost per Share of Stock <br /> <br />e <br /> <br />$ 233,605 .;- 10,000 = $ 23.36 <br /> <br />Cost Per Share of Stock Per Year <br /> <br />523.36.;- 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 />