Laserfiche WebLink
<br />. <br /> <br />. <br /> <br />. <br /> <br />0075 <br /> <br />narrows Uni t <br />August 1966 <br /> <br />IRRIGATIOn (Continued) <br />Fam Budget Summary, Repayment (Agricultural index of 250/265) <br /> <br />Item <br /> <br />With supplemental water <br />Per farm Per ac.-ft~ <br /> <br />Grors farm income <br />Les:3 farm expenses* <br />Net fann income <br />Less return to family labor and <br />management D.nd equity accumulation <br />Payment capacity at fam <br />Payment ""'-1"'ci ty at Narrm,s Dam <br /> <br />$34,849 <br />20,257 <br />14,592 <br /> <br />11 ,969 <br />$ 2,623 <br /> <br />$11.42 a/ <br />7.09 J?:/ <br /> <br />* Includes ad valorem taxes for Northern Colorado Water Conservancy <br />District (Colorado-Big Thompson Project) and for Lower South <br />Platte Water Conserv'lllcy District (narrows Unit). <br /> <br />V Computed by dividing the $2,623 of payment capacity of the <br />representative fam by 229.72 ac.-ft., which is the average <br />quantity of supplemental water to be delivered to the farm <br />l1eadgate. <br /> <br />~/ Adjusted to reflect 32, percent losses sustained in conveying <br />the supplemental water from the reservoir to the farm. <br /> <br />Benefits SWllmary Table (based on agricultural price indC'xes of 250/265) <br /> <br /> Per ac.-ft. of Gross Net <br />Item For the repre - supplemental '..Juter irrigation i -I~riga tioD <br /> sentative fann I,t fam At reservoir J:../ uenefi ts benefi ts ;d <br />Direct $1;,,702 $20.47 $12.71 $1,394,000 $1,410,000 <br />Indirec t 785 3.42 2.12 233,000 205,300 <br />Public 235 1.02 O.')j 69,000 16,200 <br />Total '$5,722 $24.91 $15.46 $1,696,000 $1,631,500 <br /> <br />v <br /> <br />Represents the per ac.-ft. value at the fam adjusted to reflect <br />38 percent transportation losses of water from the reservoir to <br />the fam. <br /> <br />After adjustment for $80,500 of adverse effects and direct savings <br />of $16,000 in OM&R expenses. <br /> <br />~/ <br /> <br />5 <br />