Laserfiche WebLink
<br />I <br /> <br />UTC/OFFPIEO <br /> <br />COST SUMMARY <br />OFF FARM IRRIGATION FACIlITTES <br />SOUTNERN UTE INOIAN RESERUATION <br /> <br />1298 <br /> <br />I <br /> <br />=:::========================================================================================================================= <br /> <br />File Nale ----- P02B <br />Parcel No. ---- S07-P-02B <br />Net A~res ----- 51.4 <br />Crop ---------- ALF/BAR <br />Water Pay Cap - 170 <br />Systel Type --- HANOMOUE <br />Water Systel -- POI7-P030 <br />Date ---------- 7/24/86 <br /> <br />Po"er rate I/I"h --- .068605 <br />Interest rate ------ .08375 <br />Project life ------- 50 <br /> <br />I <br /> <br />I <br /> <br />Fa.d Ii ties <br /> <br />-------------------_.-------------------------------------------------------------------------------------------------------- <br /> <br />I <br /> <br />o ! M <br />Cost <br /> <br />Power <br />Cost S <br /> <br />Total <br />Cost $ <br /> <br />Coluln <br />C <br /> <br />ColUJn <br />o <br /> <br />CCilLiln Cil.pitiil <br />E Cost I <br /> <br />I/yr I/yr <br /> <br />Co!uln <br />A <br /> <br />Coluln <br />R <br /> <br />I <br /> <br />----~------------------------------------------------------------------------------------------------------------------------ <br /> <br />I <br /> <br />PIPELnlE: <br />CIas; fldia.,Lr,SfftJ ------------ <br />15Q <br />350 <br /> <br />1221 <br />1853 <br /> <br />26 50 <br />75.00 <br /> <br />12 <br />20 <br /> <br />I <br /> <br />I <br /> <br />PUMP STATION: <br />Diversion flft,$/ftl -------------- <br />River PUlp flgpl,TDH,ic ftJ~rl ---- <br />BDoster flgpl,TDH,ac ft/~rl ------- <br /> <br />6 210 <br />517 ~97 lRl <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 ROAOS: IILF,I/LFI <br /> <br />POWER LINE EXT: IILF,IILFI <br /> <br />I <br /> <br />PIPELINE R/W: IILF,I/LFI <br /> <br />I <br /> <br />PUMP STA R/W: flacres,l/acl <br /> <br />I <br /> <br />I <br /> <br />32,357 162 <br />138,975 695 <br />0 0 <br />0 0 <br />0 0 <br />0 0 <br />1,260 6 <br />~7,852 239 6,702 <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 />Subtotal --------------------------------------------------------------------------- <br />Engineering, Adlinistration, legal, Contingencies 251 ----------------------------- <br />Total ------------------------------------------------------------------------------ <br />Annualized Cost 150 yr ~ B.37511---------------------------------------------------- <br />less Increlental Water 5~stel Cust, Parcells: _________-------------------- <br />Parcel Total Annual Cost ----------------------------------------------------------- <br />Annual Cost Per Acre -----------------------~--------------------------------------- <br />Parcel CiOp ~a~len~ Capaci~y {Input negitive nuibers with a - J -------------------- <br />Net Parcel Residual ~ater Pa~.ent Capacity ----------------------------------------- <br /> <br />I <br /> <br />I <br /> <br />220,4~3 1,102 6,702 <br />55,111 <br />275,554 1,102 6,702 <br />23,~99 1,102 6,702 <br />23,499 1,102 6,702 31,303 <br />~09 19 117 545 <br />-------- -------- -------- 170 <br />-------- -------- ---~---- -375 <br />