Laserfiche WebLink
<br />I UTE/OFFPIEO <br /> <br />1279 <br /> <br />COST SUMMARY <br />OFF FARM IRRIGATION FACILITIES <br />SOUTHERN UTE INOIAN RESERUATION <br /> <br />I <br /> <br />=================================~=========================================================================================== <br /> <br />I <br /> <br />Filo Nale ----- P002 <br />Parcel No, ---- S06-P-002 <br />Net Acres ----- 7 <br />Crop ---------- ALF/8AR <br />Wator Pal Cap - 112 <br />Sj'tel T!pe --- HAND MOUE <br />~ater Systel -- P001,P002 <br />Date ---------- 7/25/86 <br /> <br />.068605 <br />,08375 <br />50 <br /> <br />I <br /> <br />Power rate S/kwh --- <br />Interest rate ------ <br />Project Life ------- <br /> <br />I <br /> <br />Coluln <br />o <br /> <br />Ccluln Capital <br />E Co,t I <br /> <br />o ! M <br />Cost <br />II!r <br /> <br />Power <br />Co,t I <br />I/!r <br /> <br />Toul <br />Cost $ <br /> <br />Facilities <br /> <br />CoIUln <br />8 <br /> <br />Coluln <br />C <br /> <br />Coluln <br />A <br /> <br />I <br /> <br />I <br /> <br />PIPELIliE: <br />Class fldiaG,Lf,\/ftl ------------ <br />100 <br />200 <br /> <br />10,50 <br />13.00 <br /> <br />4 <br />6 <br /> <br />4000 <br />1061 <br /> <br />I <br /> <br />I <br /> <br />PUMP STATION: <br />Diversion '(It,S/Itl -------------- <br />River PUlp IlgpI,TOH,ac It/!rl ---- <br />800'tor Ilgp',TDH,ac It/jri ------- <br /> <br />11 210 <br />63 349 17,6 <br />0 0 0 <br />0 ,00 <br />0 .00 <br />0 .00 <br />0 0 <br /> <br />I <br /> <br />I <br /> <br />ACCESS ROADS: IILF,I/LFI <br /> <br />I <br /> <br />POWER LINE EXT: IILF,I/LFI <br /> <br />PIPELtNE RIW: IILF,I/LFI <br /> <br />I <br /> <br />PUMP STA R/W: Ilacro',llacl <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />42,000 210 <br />13,793 69 <br />0 0 <br />0 0 <br />0 0 <br />0 0 <br />2,310 12 <br />14,573 73 575 <br />0 0 0 <br />0 0 <br />0 0 <br />0 0 <br />0 0 <br /> <br />============================================================================================================================= <br /> <br />Subtotal --------------------------------------------------------------------------- <br />Engine~ring, Adlinistratian, Legal, Cantingen~ies 2St ----------------------------- <br />Total ------------------------------------------------------------------------------ <br />Annualized Co,t 150 jr 9 8.37511---------------------------------------------------- <br />Less In~re.ental Water S~s.el CDst, Parcellsl _________-------------------- <br />Parcel TDtal Annual Cu~t ----------------------------------------------------------- <br />Annual Cost Per Acre --------------------------------------------------------------- <br />~arcel Crop Payient Cayicit~ lInyut negitive nUlbers wit~ a - I -------------------- <br />Net Parcel Residual Water PaYlent Capacity ----------------------------------------- <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />72,676 363 575 <br />lB,lb9 <br />90,845 363 575 <br />7,747 363 575 <br />7,747 363 575 8,685 <br />1,107 52 82 1,241 <br />-------- -------- -------- 112 <br />-------- -------- -------- -1,129 <br />