Laserfiche WebLink
<br />I <br /> <br />UTE/OFFPIEO <br /> <br />1291 <br /> <br />COST SU~,MARY <br />OFF FARM IRRIGATION FACILITIES <br />SOUTHERN UTE INOIAN RESERVATION <br /> <br />I <br /> <br />============================================================================================================================= <br /> <br />File N.,e ----- POl8 <br />Parcel No. ---- S07-P-018 <br />Net Acres u___ 35 <br />Crop ---------- ALF/BAR <br />Waler P,y C'P - 141 <br />Systel Type --- HANOMOVE <br />Water Syslel -- P017-P030 <br />D.le ---------- 7/2~/B6 <br /> <br />.068605 <br />.08375 <br />50 <br /> <br />I <br /> <br />I <br /> <br />Power rate SJkwh --- <br />Interest rate ------ <br />Project Life ------- <br /> <br />I <br /> <br />Fa.cilities <br /> <br />CcluDn <br />C <br /> <br />ColuJn <br />o <br /> <br />Cilluln Capital <br />E Cust-;: <br /> <br />o & M <br />Cost <br />I/ur <br /> <br />Power <br />Cost. $ <br />I/yr <br /> <br />Total <br />Cost 5 <br /> <br />Coluln <br />A <br /> <br />CcluJn <br />B <br /> <br />I <br /> <br />I <br /> <br />PIPELINE: <br />CIa:;5 r Idiiiil,LF, 11ft) ------------ <br />200 B 2492 17.00 <br />200 10 1604 22.~O <br />200 1~ 1001 35.00 <br />350 20 1130 75.00 <br /> <br />I <br /> <br />I <br /> <br />PUMP STATION: <br />Diversion Illt,S/ftl -------------- <br />River PUlp flgpl,TDH,ac ft/yrl ---- <br />BDDster flgp',TDH,ac ft/yrl ------- <br /> <br />77. 7 <br />o <br /> <br />~ <br />315 <br />o <br /> <br />210 <br />635 <br />o <br /> <br />I <br /> <br />I ACCESS ROAOS: flLF,l/LFI 0 .00 <br /> POWER LINE EXT: IILF,IILFI 0 .00 <br />I PIPELINE R/W: IILF,I/LFI 0 .00 <br />I PUMP STA R/W: flacres,S/acl 0 0 <br />I <br />I <br /> <br />~2,364 212 <br />36,090 IBO <br />35,035 175 <br />8~, 750 ~24 <br />0 0 <br />0 0 <br />841) ~ <br />28.286 191 4,617 <br />0 0 0 <br />0 0 <br />0 0 <br />0 0 <br /> <br />I <br /> <br />===================================================================================================================~~~~=~~~~~ <br /> <br />5ub~D~al ___________________4__________________________________--------------------- <br />Engineering, Adlinistration, Legal, Contingencies 251 ----------------------------- <br />Total ------------------------------------------------------------------------------ <br />I Annualiled Cost 150 yr @ 8.375~1---------------------------------------------------- <br />Less Incre.ental Water 5ystel Cost, Parcells) _________-------------------- <br />Paicel Total ~n~ual :ost ----------------------------------------------------------- <br /> <br />II ::~~:~ ~;:; ::;i:~:cC:;~;~~~-~~;,;:~-::~~~~::-~:~~~;:-:~~~-:-~-~-~~~=~~~=~~===~~~==~~ <br /> <br />Net Parcel ~esidual ~a\er Pay.ent CapaCity ----------------------------------------- <br /> <br />I <br /> <br />237,365 1,187 ~,617 <br />59,3~1 <br />296,706 1,187 4,617 <br />25,303 1,187 4,617 <br />2~,303 1,187 4,617 31,107 <br />723 3~ i32 839 <br />-------- -------- -------- 141 <br />-------- -------- -------- -748 <br />