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 INOIAN RESERV~TION

1299

I

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

File Nale ----- P029
Parcel No. ---- S07-P-029
Net Acres ----- 31
Crop ---------- ALF/BAR
Uater Pay Cap - 1~2
Systel Type --- HANOMOVE
Water Systel -- P017-P030
Oate ---------- 7/24/86

Power rate S/kwh ---
Interest rate ------
Project Life -------

.068605
.08375
50

I

I

Facilities

-----------------------------------------------------------------------------------------------------------------------------

Total
Cost $

I

CDluln
C

ColUln
o

CoIulln
E

Colnn
~

Coluln
B

Capital
Cost S

o S M
Cost
lIyr

Power
CoH $
S/yr

I

-----------_.---------------------------------------------------------------------------------------~------------------------

PIPELINE:
Class ~:~ia.,L'.$f'tl ------------
200
350

I

14
20

600
1194

35.00
75.00

I

I

PUMP STATION.
Diversion 'l,t,Slltl --------------
River PUlp IlgpI,TON,ac It/yrl ----
BDDS\er Ilgp.,TOH,ac f\/~rl -------

~ 210
333 ~98 82.1
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: IILF,I/LFI

I

PUMP STA R/W: Ilacres,S/acl

I

I

21,000 105
89,550 ~48
0 0
0 0
0 0
0 0
B~O ~
36,658 IB3 3,826
0 0 0
0 0
0 0
0 0
0 0

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

I

SubtDtal ---------------------------------------------------------------------------
Engineering, Ad.inistration, legal, Contingencies 251 -----------------------------
Total ------------------------------------------------------------------------------
Annualized Cost {50 yr @ 8.37511----------------------------------------------------
less Increlental Water Syste. Cast, ?arcellsl _________--------------------
Parcel Total Annual Cost -----------------------------------------------------------
Annual Cost Per Acre ---------------------------------------------------------------
Parcel Crop PaYieut Ca~aLity IInput negitive nUlbers with a - I --------------------
Ue~ Parcel Residual Water Pay.ent Capacity -----------------------------------------

I

I

I

1~8,0~8 7~0 3,826
37,Oll
185,05~ 7~0 3,826
15,781 7~0 3,B26
15,181 1~0 3,826 20,3~7
~27 20 103 550
-------- -------- -------- 1~2
-------- -------- -------- -~C8