R44E 



27 



NE, SE.su 



TOPO: ASHLANO NE 

 SOURCE TONGUE R. 



20-Feb-90 



SYSTEM VARIABLES 



Require power line const. 



Total consuaotive use 



Met irrigation requireaent 



TotaL acres irrigated 



Ac- ft of water needed 



Total flow 



Equipment costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Labor cost 



TR-21 weather station 



IRRIGATION COSTS TABLE 



ECOM 



FINAN. 



ITEM 



COST/ 

 UNIT 



# OF UNITS T. COST 

 ITEMS $1 



Z 0AM 



O&M 



LIFE 



ANN-COST ANN-COST 



TOTAL TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



Of*- FARM TOTALS 



Pump 



Engine 



Diversion 



Pump controls 



Pipe 



Ditches 



Storage 



ROAD CROSSING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



$9,760 



$2,000 

 $20,949 



$5,000 

 $12,500 



3.0 miles 

 15XS. total 

 10XS. total 



$43,054 



$29,250 

 $6 458 

 $4,305 



$92,828 



10, OX 

 1,5X 

 3. OX 

 1,5X 

 5. OX 



$146 



$517 



20 



10 

 20 

 10 

 10 



30 

 20 

 30 

 20 

 50 

 20 

 50 

 50 



50 

 50 

 50 



$1,386 



$1,735 



$1,386 



$878 



$283 



$88 



$1,300 



$357 



$2,907 



$1,504 

 $332 

 $221 



$1,735 

 $1,893 



$677 



$174 

 $3,866 



$914 



$7,523 



$4,760 



$1,051 



$701 



$663 



$6,350 



$15,770 



TOTAL ANNUAL COSTS 



LABOR 

 ENERGY 



EQUIPMENT 



ECONOMIC 



I 



TOTAL 



/AC /AC-FT 



$2,665 $34.17 $11.84 

 $3,233 $41.45 $14.37 

 $6,350 $81.42 $28 22 



TOTAL annual costs $12,248 $157.03 $54.44 



Feasibility rating (chance that revenues exceed costs) 

 NCR-6 42 percentile N. Cheyenne Res. 



FINANCIAL 



I- 



TOTAL 



/AC 



$15,770 $202 18 

 $21,668 $277 80 



/AC-FT 



$70 09 

 $96.30 



= = = = = == = =: = 3x = xs3as3X = a 



62 



