|
<br />DOLORES PROJECT, COLORADO
<br />
<br />"
<br />
<br />UTE MOUNTAIN UTE INDIAN RESERVATION IRRIGATION INCREMENTAL STUDY
<br />
<br />;,.'-'.;..)
<br />
<br />LANDS (acres)
<br />
<br />IRRIGATION WATER SUPPLY (acre-feet)
<br />
<br />CRSP DEPLETION (acre-feet)
<br />
<br />FEATURES AND COSTS (January 1973 prices) crs
<br />MVI Enlargement
<br />Towaoc Canal 60
<br />McPhee Reservoir Storage Cost
<br />Great Cut Canal Incremental Cost
<br />Laterals
<br />Drains
<br />
<br />Total
<br />Interest during Construction
<br />
<br />Total Irrigation Investment
<br />
<br />ANNUAL EQUIVALENT COST
<br />Amortized Investment (100 yrs at 3-1/4%)
<br />Operation, Maintenance & Replacement
<br />CRSP Depletion Cost
<br />
<br />Total
<br />
<br />AVERAGE ANNUAL BENEFITS (Direct)
<br />Irrigation
<br />
<br />f}tatus 11
<br />Report
<br />Plan
<br />#1
<br />$ 3,055
<br />
<br />9,700
<br />
<br />7,100
<br />
<br />450,000
<br />2,050,000
<br />2,396,000
<br />
<br />475,000
<br />81,000
<br />
<br />$5,452,000
<br />354,000
<br />
<br />$5,806,000
<br />
<br /> 196,700
<br /> 18,800
<br /> 14,200
<br />$ 229,100
<br /> 229,100
<br /> 1.0:1.0
<br />$ -600
<br />
<br /> Sprinkler \1ravity
<br /> #2 #3
<br /> $ 6,500 $ 6,500
<br /> 19,100 26,100
<br /> 14,000 19,100
<br />~ CFS
<br /> '-
<br />120 5 822 00# 150 6,434,00#
<br /> , ,
<br /> 4,718,000 6,447,000
<br />320 600,000 350 730,000
<br /> 1,950,000 1,280,000
<br /> 170,000 170,000
<br /> $13,260,000 $15,061,000
<br /> 862,000 979,080
<br /> $14,122,000 $16,040,000
<br /> 478,500 543~500
<br /> 25,500 37,200
<br /> 28,000 .38 ,200
<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 />
<br />BENEFIT-COST RATIO (Direct)
<br />
<br />NET AllNUAL BEtiEFITS (Direct)
<br />
<br />11 Provides for 1,520 acres of sprinkler irrigation and 1,535 acres of gravity irrigation.
<br />21 Includes new canal to reservation boundary.
<br />
|