FY 2001 Ongoing proposal 199801800

Additional documents

TitleType

Section 1. Administrative

Proposal titleJohn Day Watershed Restoration
Proposal ID199801800
OrganizationConfederated Tribes of the Warm Springs Reservation of Oregon (CTWSRO)
Proposal contact person or principal investigator
NameShaun W. Robertson
Mailing addressP.O. Box 480 Canyon City, OR 97820
Phone / email5415754212 / ctwsjdbo@highdesertnet.com
Manager authorizing this projectPatti O'Toole
Review cycleFY 2001 Ongoing
Province / SubbasinColumbia Plateau / John Day
Short descriptionContinue implementation of protection and restoration actions, planned under the comprehensive John Day watershed assessment, to improve water quality, water quantity, and fish habitat, and eliminate passage barriers for anadromous and resident fish.
Target species
Project location
LatitudeLongitudeDescription
Reasonable and Prudent Alternatives (RPAs)

Sponsor-reported:

RPA

Relevant RPAs based on NMFS/BPA review:

Reviewing agencyAction #BiOp AgencyDescription

Section 2. Past accomplishments

YearAccomplishment
1993 Completed the comprehensive John Day Basin Water Optimization Study and stream restoration plans for the Upper Mainstem, Middle Fork, North Forth, Upper South Fork, Lower South Fork, and Rock Creek subwatersheds.
1995 Completed the Luce-Long, Cathedral Rock, Holliday Return Flow Cooling, and Crown Ranch Return Flow Cooling projects.
1996 Completed the Holliday Diversion, Kight and Ediger Irrigation Conversion, and Lemon's Infiltration Gallery projects.
1997 Completed the Field's Irrigation and Infiltration Gallery, and Page and Clausen Irrigation Conversion projects.
1998 Completed the Holmes and Crown Ranch Diversion, Rudishauser Infiltration Gallery, Lee Irrigation Reorganization, and Morris and Pike Pumping Station/Irrigation Conversion projects.
1999 Completed the Keerins Diversion and Courschesne Infiltration Gallery projects. Prepared and began implementation of a project monitoring plan; funded operations of a stream gauging station; began implementation and completed other demonstration projects.
2000 Construction season has not yet begun. Anticipate completing an additional eight construction projects as well as additional monitoring and evaluation. Anticipated completion of demonstration projects.

Section 3. Relationships to other projects

Project IDTitleDescription

Section 4. Budget for Planning and Design phase

Task-based budget
ObjectiveTaskDuration in FYsEstimated 2001 costSubcontractor
Project Planning & Design a. Project planning technical assistance, NEPA/ESA/SHPO compliance, subcontract administration. .25 $26,991
b. Project planning, survey, and design. .25 $33,947 Yes
Outyear objectives-based budget
ObjectiveStarting FYEnding FYEstimated cost
Outyear budgets for Planning and Design phase
FY 2005FY 2003FY 2004FY 2002
$74,057$67,257$72,495$65,840

Section 5. Budget for Construction and Implementation phase

Task-based budget
ObjectiveTaskDuration in FYsEstimated 2001 costSubcontractor
Henslee Riparian Restoration a. Purchase 4.0 miles of fence materials. .17 $10,000
b. Construct 0.5 mile of corridor on Paul Creek (1.0 mile of fence). .25 $1,500 Yes
c. Construct 1.5 mile of corridor fence on Long Creek (3.0 miles of fence) .25 $4,500 Yes
Holliday Return Flow Cooling Project #4 South a. Purchase materials: bedding material, pipe, filter cloth. .17 $33,067
b. Install project: excavator, backhoe, and survey. .25 $18,700 Yes
Galbraith Ditch Diversion a. Purchase materials: pvc pipe, concrete precast, measuring device, headgate, lay-flat stanchions, sheet steel piling. 0.08 $17,767 Yes
b. Install project: excavator, labor and place rock rip-rap. 0.04 $12,960 Yes
Lower McHaley Diversion a. Purchase materials: pvc pipe, concrete precast, measuring device, headgate, lay-flat stanchions, sheet steel piling. .08 $11,181 Yes
b. Install project: excavator, labor and place rock rip-rap. .04 $11,280 Yes
Coolie Island Diversion a. Purchase materials: pvc pipe, v-wire well screen, measuring device, waterman 12" valve, 36" CMP. .08 $6,921 Yes
b. Install project: metal fabrication, excavator, labor, place rock rip-rap. .04 $8,472 Yes
East Side Ditch Diversion a. Purchase materials: pvc pipe, v-wire well screen, measuring device, waterman 12" valve, 36" CMP. .08 $11,625 Yes
b. Install project: metal fabrication, excavator, labor, place rock rip-rap. .04 $7,808 Yes
Lane Ditch a. Purchase materials: pvc pipe, v-wire well screen, measuring device, waterman 12" valve, 36" CMP. .08 $10,057 Yes
b. Install project: metal fabrication, excavator, labor, place rock rip-rap. .04 $7,408 Yes
Clausen Pumping Station a. Purchase materials: pvc pipe & appurtenances, flow meter, pump, motor panel, electrical supplies, self-cleaning screen, stilling basin materials, wheel lines. .17 $43,195 Yes
b. Install project: metal fabrication, excavator, labor, place rock rip-rap. .08 $8,034 Yes
Beaver Dam Ditch Diversion a. Purchase materials: pvc pipe, v-wire well screen, measuring device, waterman 12" valve, 36" CMP. .08 $10,057 Yes
b. Install project: metal fabrication, excavator, labor, place rock rip-rap. .04 $7,936 Yes
Trowbridge Diversion a. Purchase materials: pvc pipe, concrete precast, measuring device, headgate, lay-flat stanchions, sheet steel piling. .08 $24,926 Yes
b. Install project: excavator, labor and place rock rip-rap. .04 $26,680 Yes
Implementation & Subcontract Administration a. Administration of project implementation subcontracts. .50 $33,947 Yes
b. Technical assistance for implementation and subcontract administration. .25 $25,219
Outyear objectives-based budget
ObjectiveStarting FYEnding FYEstimated cost
Outyear budgets for Construction and Implementation phase
FY 2005FY 2003FY 2004FY 2002
$346,903$315,303$345,443$313,979

Section 6. Budget for Operations and Maintenance phase

Task-based budget
ObjectiveTaskDuration in FYsEstimated 2001 costSubcontractor
Perform irregular maintenance on specific projects where related to unanticipated conditions (e.g., abnormal flow or fire debris). a. Backflush infiltration galleries, rework rock placements, and similar. .25 $15,000 Yes
Outyear objectives-based budget
ObjectiveStarting FYEnding FYEstimated cost
Outyear budgets for Operations and Maintenance phase
FY 2005FY 2003FY 2004FY 2002
$15,000$15,000$15,000$15,000

Section 7. Budget for Monitoring and Evaluation phase

Task-based budget
ObjectiveTaskDuration in FYsEstimated 2001 costSubcontractor
Implement Annual Monitoring Plan activities a. Prepare annual monitoring plan .17 $7,890
b. Implement monitoring activities .50 $23,206
c. Compile and analyze data; prepare reports. .33 $15,316
Outyear objectives-based budget
ObjectiveStarting FYEnding FYEstimated cost
Outyear budgets for Monitoring and Evaluation phase
FY 2005FY 2003FY 2004FY 2002
$56,413$51,168$53,726$48,731

Section 8. Estimated budget summary

Itemized budget
ItemNoteFY 2001 cost
Personnel FTE: .33 $11,433
Fringe $2,607
Supplies $1,397
Travel $2,545
Indirect $7,902
Subcontractor Engineering subcontract with the GSWCD $33,947
Other $1,107
Personnel FTE: .33 $11,432
Fringe $2,607
Supplies $44,428
Travel $1,697
Indirect $7,384
Subcontractor Implementation administration subcontract with the GSWCD $33,947
Subcontractor Materials, labor, and equipment subcontract with the GSWCD $226,307
Subcontractor Fence Construction $6,000
Subcontractor RFC Install $18,700
Other $738
Subcontractor O&M contract with GSWCD $15,000
Personnel FTE: .56 $19,536
Fringe $4,477
Supplies $2,722
Travel $4,242
Indirect $13,588
Other $1,847
$475,590
Total estimated budget
Total FY 2001 cost$475,590
Amount anticipated from previously committed BPA funds$13,130
Total FY 2001 budget request$462,460
FY 2001 forecast from 2000$0
% change from forecast0.0%
Reason for change in estimated budget

In previous years, our understanding of the CBFWA form instructions was that the out-year budget projections were for the operations & maintenance portion of the projects only. For the John Day Watershed Restoration program, all O&M costs have been borne by the landowner or BOR, under a formal agreement, as their cost-share portion of the project. Consequently, we have not requested funds for O&M and did not project them on the annual project solicitation form. For internal planning, we do calculate annual costs for the other phases. Although not listed in previous funding requests, the planning/design and monitoring costs have, in fact, increased considerably in the last two years, while construction costs have only been adjusted for minor changes in market conditions. Planning and design costs have escalated due to a number of factors including the loss of two cost-share contracts that directed, under the NPPC program, the BOR to fund the administrative portion of this program.

Reason for change in scope

The BPA, NMFS, and USFWS are requiring a much more extensive planning, design, consultation, and monitoring phases to these projects than in the past. The nature and extent of filings required with these agencies requires much more attention to project procedural specifics and less to the actual implementation. Consequently, we spend more time with the planning and evaluation of the projects than with the actual construction. The additional administrative and regulatory demands placed upon the JDBO and GSWCD requires correlative increases in staff time, supplies, travel, and other overhead expenses. However, even with these increasing procedural obligations, the John Day interagency team has still proposed to complete the same or similar number of individual projects (objectives) within the original program authorized under the NPPC program and BOR/interagency team comprehensive watershed analysis.

Cost sharing
OrganizationItem or service providedAmountCash or in-kind

Reviews and recommendations

This information was not provided on the original proposals, but was generated during the review process.

Recommendation:
Ongoing Funding: yes; New Funding: no
Date:
Jul 14, 2000

Comment:

The CEOR SRT supports this project as proposed. Proposed $13,130 in FY 2000 carry forward.

Although not listed in previous funding requests, the planning/design and monitoring costs have, in fact, increased considerably in the last two years, while construction costs have only been adjusted for minor changes in market conditions. Planning and design costs have escalated due to a number of factors including the loss of two cost-share contracts that directed the BOR, under the NWPPC program, to fund the administrative portion of this program.

The BPA, NMFS, and USFWS are requiring much more extensive planning, design, consultation, and monitoring phases to these projects than in the past. The nature and extent of filings required with these agencies requires much more attention to project procedural specifics and less to the actual implementation. Consequently, we spend more time with the planning and evaluation of the projects than with the actual construction. The additional administrative and regulatory demands placed upon the JDBO and GSWCD requires correlative increases in staff time, supplies, travel, and other overhead expenses; however, even with these increasing procedural obligations, the John Day interagency team has still proposed to complete the same or similar number of individual projects (objectives) within the original program authorized under the NWPPC program and BOR/interagency team comprehensive watershed analysis.


Recommendation:
Fund
Date:
Sep 13, 2000

Comment:

Rationale: Budget increase inappropriate in this review.
REVIEW:
NW Power and Conservation Council's FY 2006 Project Funding Review
Funding category:
capital
Date:
May 2005
FY05 NPCC start of year:FY06 NPCC staff preliminary:FY06 NPCC July draft start of year:
$477,966 $477,966 $477,966

Sponsor comments: See comment at Council's website