Laserfiche WebLink
<br />I <br /> <br />UTE/OFFPIEO <br /> <br />COST SUMMARY <br />OFF FARM IRRIGATION FACILITIES <br />SOUTHERN UTE INOIAN RESERVATION <br /> <br />1295 <br /> <br />I <br /> <br />============================================================================================================================= <br /> <br />File Nale ----- P024 <br />Parcel No. ---- S07-P-02~ <br />N~t Acres ___n 14 <br />Crop ---------- ALF/BAR <br />Water Pay Cap - 120 <br />Sy.tel Type --- NANOMOVE <br />Water Systel -- P017-P030 <br />Oate ---------- 7/2~/86 <br /> <br />.06B605 <br />.08375 <br />50 <br /> <br />I <br /> <br />Power rate t/.wh --- <br />Interest rate ------ <br />Project Life ------- <br /> <br />I <br /> <br />I <br /> <br />Facili ties <br /> <br />Coluln <br />A <br /> <br />ColUln <br />8 <br /> <br />Caluln <br />C <br /> <br />Coluln <br />o <br /> <br />Coluln Capital <br />E Cost S <br /> <br />o & M <br />Cost <br />Ilyr <br /> <br />Power <br />Cost S <br />11 yr <br /> <br />Total <br />Cos;, S <br /> <br />I <br /> <br />I <br /> <br />PIPELINE: <br />Class Ildial,Lf,l/ltl ------------ <br />200 <br />200 <br />350 <br /> <br />22.50 <br />35 00 <br />75.00 <br /> <br />10 <br />1~ <br />20 <br /> <br />6~2 <br />~OO <br />452 <br /> <br />I <br /> <br />I PUMP STATION: <br /> Diversion II/t,S/fl.) -------------- 2 210 <br />I River PUlP IlgpI,TOH,ac Itlyrl ---- 126 m 31 .1 <br />Booster flgp.,TDH.ac ft/yrl ------- 0 0 0 <br />I ACCESS ROAOS: flLF,l/LFI 0 .00 <br /> POWER LINE EXT: IILF,I/LFI 0 .00 <br />I PIPELINE R/W: IILF,I/LFI 0 .00 <br />I PUMP STA R IW: flacres,Slacl 0 0 <br />I <br />I <br /> <br />1~,~45 72 <br />1~,000 70 <br />33,900 170 <br />0 0 <br />0 0 <br />0 0 <br />~20 2 <br />22,001 110 1,665 <br />0 0 0 <br />0 0 <br />0 0 <br />0 0 <br />0 <br /> <br />I <br /> <br />=~=========================================================================================================================== <br /> <br />I <br /> <br />Subtotal --------------------------------------------------------------------------- <br />Engineering, Adlinistration, Legal, Contingencies 251 ----------------------------- <br />Total ---------.-------.------------------------------------------------------------ <br />Annualized Cost 150 yr @ 8.375\1---------------------------------------------------- <br />Less Increlental Water Systel Cost, Parcellsl _________-------------------- <br />Parcel To~al Annual Cost ----------------------------------------------------------- <br />Annual Cost Per Acre --------------------------------------------------------------- <br />Parcel Crop Pa~lent Ca~acity lInput negitive nUlbers with a - I -------------------- <br />Net Parcel ~esidual Water PaYlent Capacity ----------------------------------------- <br /> <br />I <br /> <br />I <br /> <br />8~,766 ~24 1,665 <br />21,191 <br />105,957 424 1,665 <br />9,036 ~2~ 1,665 <br />9,036 ~24 1,665 11, 12~ <br />6~5 30 119 795 <br />-------- -------- -------- 120 <br />-------- -------- ---~---- -675 <br />