Laserfiche WebLink
<br />I <br /> <br />UTEIOFFPIEn COST SUMHARY <br />OFF FARM IRRIGATION FACILITIES <br />SOUTHERN UTE INOIAN RESERVATION <br /> <br />==================~=~~=~================================================================================================= <br /> <br />I <br /> <br />File Nale ----- POl7 <br />Parcel ND. ---- S07-P-017 <br />tIel Acres ----- 23 <br />Crop ---------- ALF/BAR <br />Uater Pay Cap - 137 <br />Systel Type --- HANOMOVE <br />~ater Systel -- POI7-P030 <br />Oa., ---------- 7/24/B6 <br /> <br />.068605 <br />.08375 <br />50 <br /> <br />I <br /> <br />I <br /> <br />Power rate S/kwh --- <br />Interest rate ------ <br />Project Lif~ ------- <br /> <br />I <br /> <br />Facilities <br /> <br />Coban <br />B <br /> <br />o & M <br />Cost <br />I/yr <br /> <br />~[]"ej <br /> <br />Total <br />Cost ~ <br /> <br />COlliliil <br /> <br />Colulr; <br />o <br /> <br />Coluln Capital <br />E CGS ~ ~ <br /> <br />CLlst , <br />IIV' <br /> <br />CoLiin <br />A <br /> <br />C <br /> <br />I <br /> <br />I <br /> <br />?l?Eum;: : <br />Clas5 'ldi~I,Lr,$lr~] <br />l~O <br />200 <br />200 <br />200 <br />350 <br /> <br />6 1400 12.~:1 <br />B 1623 Ii. CO <br />10 10~~ 22. ~O <br />1~ 658 35.00 <br />20 7~2 75.00 <br /> <br />I <br /> <br />I <br /> <br />PUMP STATIOII: <br />Di \lersion f \ r\ I S./ h ~ ~------------- <br />River PUlp flgpI,TOH,ac It/yrl ---- <br />Booster flgpI,lDH,ac ftJyr) ------- <br /> <br />51.1 <br />o <br /> <br />210 <br />720 <br />o <br /> <br />3 <br />207 <br />o <br /> <br />I <br /> <br />I ACCESS ROADS: IILF,I/LFI <br /> <br />POWER LINE EXT: IILF,I/LFI <br /> <br />o <br /> <br />.00 <br /> <br />o <br /> <br />.00 <br /> <br />I <br /> <br />PIPELINE R/W: IILF,I/LFI <br /> <br />.00 <br /> <br />I <br /> <br />PUMP STA R/W: Ilacres,l/acl <br /> <br />o <br /> <br />o <br /> <br />I <br /> <br />I <br /> <br />17 ,~OD 88 <br />27,846 139 <br />23,715 119 <br />23,030 115 <br />55,650 27B <br />0 0 <br />630 3 <br />30,889 15~ 3,~~3 <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 />SubtDtal --------------------------------------------------------------------------- <br />Engineering, Adlinistration, legal, Contingencies 25t ----------------------------- <br />Total ------------------------------------------------------------------------------ <br />Annualized Cost 150 yr @ 8.375tl---------------------------------------------------- <br />Less Increlent~l ~ater 5~5tel Cost, Parcellsl _________-------------------- <br />Parcel Total Annual CDst ____________4_________________________________________----- <br />Annual Cost Per Acre --------------------------------------------------------------- <br />Parcel Crup PaYlent Capacit~ {In~ut negiti1e nUlbers with a - I -------------------- <br />Net ~arcel Residual ~ater ~aq.ent Capacitq ----------------------------------------- <br /> <br />I <br /> <br />I <br /> <br />179,260 896 3.~~3 <br />~4.815 <br />224,075 896 3.4~3 <br />19,109 B96 3,4~3 <br />19,109 896 3,443 23,448 <br />831 39 150 1,019 <br />-------- -------- -------- 137 <br />-------- -------- -------- -882 <br />