<br />.
<br />
<br />~~ .--..
<br />1'7 ~:J
<br />
<br />Table 2.--Reimbursable costs
<br />
<br />Transmittal
<br />
<br />Purpose
<br />
<br />Project cost
<br />
<br />Annual OM&R
<br />
<br />REIMBURSABLE
<br />
<br />Irrigation
<br />Fish-wildlife
<br />Recreation
<br />Total reimbursable
<br />
<br />$26,104,500
<br />569,400*
<br />1,292,800*
<br />$27,966,700
<br />
<br />NONREIMBURSABLE
<br />
<br />Flood control
<br />Fish-wildlife
<br />Recreation
<br />Road relocation,P.L. 87-874
<br />Total nonreimbursable
<br />
<br />$18,958,600
<br />4,216,600
<br />10,539,100
<br />139,000
<br />$33,853,300.
<br />
<br />$hl,820,000
<br />
<br />Totals
<br />
<br />$ 22,500
<br />20,100
<br />144,200
<br />~186,800
<br />
<br />$ 9,200
<br />11,000
<br />9,500
<br />-0-
<br />$29,700
<br />
<br />$216,500
<br />
<br />.
<br />
<br />* One -half of separable costs. D' 'co SLot it;cl ude rel-"Y" ole
<br />interest during construction ot' ;P2b,)lJO for fish and
<br />wildlife and $24,800 for recreation.
<br />
<br />Annual benefits from all functions total $3,675,200 as follows:
<br />irrigation, $1,631,500; flood control, $961,000; recreation, $790,000;
<br />fish and wildlife} $292,700. Based on a 100-year period of analysis
<br />at 3-1/8 p,rcent intcre3t, annual benefits will exceed annual costs
<br />in the following ratios: total benefits} 1.62 to 1.00; direct
<br />benefits only, 1.52 to 1.00.
<br />
<br />The existing Lower South Platte Water Conservancy District
<br />would be the contracting entity for payment of annual Federal OM&R
<br />expenses and repayment of most of the capital costs allocated to
<br />irrigation. The district will have two sources of revenue: (a) from
<br />an ad valorem tax, and (b) from water charges. In addition, the unit
<br />will be credited with an estimated $10,000 annually from service
<br />charges received from the Fort Morgan Canal and Jackson Lake interests.
<br />Total net revenues will enable amortization of the irrigation alloca-
<br />tion of $26,104,500 within 50 years without interest.
<br />
<br />.
<br />
<br />3
<br />
|