WSPC06979

• File Number: 8064.100
• Description: Ute Tribes
• State: CO
• Basin: San Juan/Dolores
• Water Division: 7
• Date: 6/1/1987
• Author: CO Dept of Law
• Title: Agricultural Engineering Study - Piedra Watershed - Final Report - Design-Cost Estimate for Off-Farm Irrigation Facilities and PIA Determination
• Water Supply Pro - Doc Type: Report/Study

I

UTE/OFFPIEO

COST SUMMARY
OFF FARM IRRIGATION FACILITIES
SOUTHERN UTE IHOIAN RESERVATION

1297.

I

==========================================================================================~==================================

File Na~e ----- P026
Parcel ND. ---- S07-P-026
Net Acres ----- 47.5
Crop ---------- ALF/8~R
Water Pay Cap - 1~~
Syste. Tlpe --- HANOMOUE
Water Sy'tel -- P017-P030
Oate ---------- 7/24/86

Power rate S/'wh ---
Interest rate ------
Project life -------

.06B605
.08375
50

I

I

I

Facilities

Column
A

CDlu.n
C

CaIu.n
o

CoIuln Capital
E Cost $

CO'i'i.

CDIuln
8

I

I

PjPELHIE:
Class rldial,Lr,SJftl
150
150
350

21.00
26.50
75.00

Ie
12
20

3314
1011
1534

I

I

PUMP STATION:
~iversion Illt,S/ltl --------------
River PUlp Ilgpl,TOH.ac It/yrl ----
Booster flgpI,TOH,ac ft/yrl -------

5 210
428 735 105.5
0 0 0
0 .00
0 .00
0 .00
0 0

I

I

ACCESS ROAOS: IILF,I/LFI

POWER LINE EXT: IILF,I/LFI

I

PIPELINE R/W: fllF,I/LFI

I

PUMP STA R/U: Ilacre5,l/acl

I

I

o & M

rower
Cost S
"~r

TIltal
Cost $

I/yr

69,5"4 348
26,792 13~
115,050 575
0 0
0 0
0 0
1,050 5
~9,334 2~7 7,256
0 0 0
0 0
0 0
0 0
0 0

I

=============================================================================================================================

I

Subtotal ---------------------------------------------------------------------------
Engineering, AdlinistratiDn, Legal, CDntingencies 2~1 -----------------------------
TDtal ------------------------------------------------------------------------------
Annualized Cost I~O ~r @ a.37~:l--------------------------~-------------------------
less Increlental Water 5~stel Cost, Parcellsl _________--------------------
Parcel 1o\~l ~nnual C~S\ -----------------------------------------------------------
Annual Cost Per ~cre ---------------------------------------------------------------
Parcel Crop ~aYi~fit Ca~acit~ llnput negitiv~ nUlhers with a - J --------------------
Net Parcel Residual Uater Pay.ent Capacity -----------------------------------------

I

I

2.1,819 1,309 7,256
65,455
327,27~ 1,309 7,256
27,910 1,309 7,256
aT ,q\~ 1,~~q l,r.~b %.~1':.
588 28 153 768
-------- -------- -------- 1~4
-------- -------- -------- -624