ft44E 



15 



TOPO: 

 SOURCE : 



ASHLAND NE 

 TONGUE R. 



SE.NE.NU 



06-Mar-90 



SYSTEM VARIABLES 



Require power line const 

 Total consuaptive use 

 Nat irrigation requir 

 Total acres irrigated 

 Ac-ft of water needed 

 Total flow 

 Equipaent costs 

 Flood costs 

 Total pipe cost 

 Total ditch cost 

 Latwr cost 

 TR-21 weather station 



I IRRIGATION COSTS TABLE | 



I I ECON FINAN. 



I I I I I --I- I I I I 



ITEM COST/ # OF UNITS T. COST X OtM O&N LIFE ANN-COST ANN-COST 

 UNIT ITEMS $1 TOTAL TOTAL 

 I I I I I --I I I I 1 



Flood 10. OX 20 



Line 1.5X 10 



Pivot $31,448 3.0Z $943 20 $3,382 $6,061 



Other 1.5X 10 



Other unit 5. OX 10 



ON- FARM TOTALS 



Puap 



Engine 



Diversion $2,000 



Puap controls 



Pipe $7,179 



Ditches 



Storage 



Other 



SYSTEM TOTALS 



Power dev 



Engineering 



Contingency 



TOTAL 



$12,500 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



$5,625 $11,229 



FINANCIAL 



I I 



TOTAL 



/AC 



$430 $3.71 $1.50 

 S2.812 $24.24 $9 83 

 $5,625 $48.49 $19.67 



TOTAL annual costs $8,866 $76.44 $31.00 



Feasibility rating (chance that revenues exceed costs) 

 NCR-2 100 percentile N. Cheyenne Res. 



$11,229 $96 80 

 $14,471 $124.75 



/AC-FT 



$39.26 

 SSG.60 



56 



