Laserfiche WebLink
<br />I <br /> <br />UTE/OFFPIEO <br /> <br />COST SUMMARY <br />OFF FARM IRRIGATION FACILITIES <br />SOUTHERN UTE INDIAN RESERVATION <br /> <br />1280 <br /> <br />I <br /> <br />============================================================================================================================= <br /> <br />File Hale ----- P003 <br />Parcel No, ---- S06-P-003 <br />Net Acres ----- 33 <br />Crop ---------- ALFIBAR <br />Water Pay Cap - 167 <br />SY'lel Type --- HANOMOVE <br />Waler Syste. -- POO, <br />Oale ---------- 7/25/86 <br /> <br />Power rate S'kwh --- <br />Interest rate ------ <br />Projec~ Life ------- <br /> <br />,069605 <br />,033T5 <br />50 <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />Facili ties <br /> <br />o ~ M <br /> <br />Power <br />Cost S <br /> <br />Total <br />CllS: S <br /> <br />Column <br />o <br /> <br />CC~UJn Capitnl <br />E Cu5~ $ <br /> <br />CLSi. <br /> <br />CCilu~n <br />A <br /> <br />Colan <br /> <br />Caluln <br />C <br /> <br />B <br /> <br />I <br /> <br />I <br /> <br />~lPELINE: <br />CIa" Ildial,LI,!/lll ------------ <br />100 <br /> <br />6 <br /> <br />5G <br /> <br />12,00 <br /> <br />,00 <br /> <br />I <br /> <br />I <br /> <br />PUMP STATION: <br />Diyersian f(~t,SJftl -------------- <br />River PolP IlgpI,TOH,ac Il/yrl ---- <br />Boaster IlgpI.TDH.ac ftfyrl ------- <br /> <br />50 210 <br />297 169 82.8 <br />0 0 0 <br />0 .00 <br />0 .00 <br />0 .00 <br />0 0 I <br /> <br />I <br /> <br />I <br /> <br />ACCESS ROAOS: IILF,I/LFI <br /> <br />I <br /> <br />POWER LINE EXI: IILF,~llF\ <br /> <br />PIPELINE R/W: IILF,I/LFI <br /> <br />I <br /> <br />PUMP STA R/W: Ilacre',l/ac} <br /> <br />I <br /> <br />I <br /> <br />$/yr SJyr <br /> <br />600 3 <br />0 0 <br />0 0 <br />0 0 <br />0 0 <br />0 0 <br />10,500 53 <br />28,121 141 1,309 <br />0 0 0 <br />0 0 <br />0 0 <br />0 0 <br />0 0 <br /> <br />I <br /> <br />============================================================================================================================= <br /> <br />I <br /> <br />5ubtotal --------------------------------------------------------------------------- <br />Engineering, Adlinistration, legal, Contingencies 251 -------------------------~--- <br />Total ------------------------------------------------------------------------------ <br />Annoalized CO'I 150 yr @ 8,375~J---------------------------------------------------- <br />less Increlental Water S95t~a Cost, ParcellsJ _________-------------------- <br />Pircel TD\.l Annual CDS\ ----------~------------------------------------------------ <br />Annual C~5t Per Acre --------------------------------------------------------------- <br />Paicel Crop Pa~lent Capacity Ilnput negitive nuabers with a - I -------------------- <br />Net Parcel ~e5idual Water PaYlent Capacity ----------------------------------------- <br /> <br />I <br /> <br />I <br /> <br />39,221 196 1,309 <br />9,805 <br />49,027 196 1,307 <br />4,181 196 1,309 <br />4,161 196 1,309 5,687 <br />127 6 40 172 <br />-------- -------- -------- 167 <br />-------- -------- -------- -5 <br />