|
<br />UTE MOUNTAIN UTE IrIDIAN RESERVATION IRRIGATION INCR~4ENTAL STUDY
<br />
<br />" fjtatus l/
<br />Report
<br />Plan
<br />#1
<br />3,055
<br />
<br />DOLORES PROJECT, COLORADO
<br />
<br />LAlillS (acre s )
<br />
<br />IRRIGATIC~ WATE3 SUPPLY (acre-reet)
<br />
<br />9,700
<br />
<br />CRSP DEPLE~ION (acre-reet)
<br />
<br />7,100
<br />
<br />FEATURES A:lD COSTS (January 1973 prices) ers
<br />MVI Enlargement
<br />Towaoc Canal . 60
<br />McPhee Reservoi~ Storage Cost
<br />Great Cut Canal Incremental Cost
<br />Laterals
<br />Drains
<br />
<br />$ 450,000
<br />2,050,000
<br />2,396,000
<br />
<br />475,000
<br />8l,OOO
<br />
<br />$5,452,000
<br />354,000
<br />
<br />$5,806,000
<br />
<br />Total
<br />Interest during Construction
<br />
<br />Total Irrigation Investment
<br />
<br />ANNUAL EQUIVALE::T COST
<br />Amortized Ir.vestment (100 yrs at 3-1/4%)
<br />Operation, Maintenance & Replacement
<br />CRSP Depletion Cost
<br />
<br />Tota.l
<br />
<br /> 196,700
<br /> 18,800
<br /> 14,200
<br />$ 229 ,rOO
<br /> 229,100
<br /> 1.0:1.0
<br />$ -600
<br />
<br />AVERAGE A!ilrL'AL BE:1EFITS (Direct)
<br />Irrigation
<br />
<br />BENEFIT-COST P~TIO (Direct)
<br />
<br />NET A.lH:DA.L BE:iEFl':'S (Direct)
<br />
<br />1/ Proviies ror 1,520 acres or sprinkler irrigation and 1,535
<br />2/ Includes nev c~r.al to reservation boundary or $2,970,000
<br />11 Includes new canal to reservation boundary or $3,372,000
<br />
<br />,~ .~"'--, -
<br />
<br />'"',~~ ~ --<, ~ ~,.." ~ .. -
<br />
<br />,
<br />
<br />-
<br />
<br />.'
<br />
<br />,
<br />
<br /> Sprinkler vravi':;y
<br /> #2 #3
<br /> 6,500 6,500
<br /> 19,1OO 26,lOO :'f
<br /> 14,000 19,1OO
<br />~ CFS
<br /> '-
<br />120 $ 5,822,00~ 150 $ 6,434,00011
<br /> 4,718,000 6,447,000
<br />320 600,000 350 130,000
<br /> 1,950,000 1 230 000
<br /> , ,
<br /> 170,000 110,QQO
<br /> $13,260,000 $15,061,000
<br /> 862,000 9,9,000
<br /> $14,l22,OOO $l6,O40,OOO
<br /> 478,500 543,500
<br /> 25,500 37,200
<br /> 28,000 <8 ?f"O
<br /> ~ ,--
<br /> $ 532,000 $ 618,900
<br /> 488,000 488,000
<br /> 0.92:1. 0 0.79:1.0
<br /> $ -44,000 $ -130,900
<br />acres or gravity irrigation.
<br />
|