R44E 



10 



SE.NU.su 



TOPO: 

 SOURCE ; 



ASHLAND 

 TONGUE R 



20-feb-90 



SYSTEM VARIABLES 



Require power line const. 



Total contuaptive use 



Net irrigation requireaent 



Total acret irrigated 



Ac-ft of water needed 



Total flow 



Equipaenc costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Latwr cost 



TR-21 weather station 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS T. COST 

 $1 



X O&M 



04M LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



■I- 



---I 



20 



10 SI. 187 



20 S2 , 303 



10 



10 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puap 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



ROAD CROSSING 



SYSTEM TOTALS 



Power dev . 

 Engineer ing 

 Contingency 



TOTAL 



S2,000 

 S10.804 



S15.000 

 S12,500 



S8,360 

 S21,414 



unit 



10. OX 

 1.5X 

 3. OX 

 1.5X 

 5. OX 



O.S ailes 

 15XS. total 

 10XS. total 



S37.385 



J2.375 

 S5.608 

 S3, 738 



S78,880 



$125 

 S642 



$569 



$1,486 

 $4,127 



$1,336 



$6,707 $14,174 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



I I- 



TOTAL 



/AC /AC-FT 



$550 $7.14 $2.75 

 $1,945 $25.26 $9 72 

 $6,707 $87.10 $33.53 



TOTAL annual costs $9,202 $119.50 $46.01 



Feasibility rating (chance that revenues exceed costs) 

 NCR-9 93 percentile N. Cheyenne Res. 



FINANCIAL 



I -I- 



TOTAL 



/AC 



$14,174 $184.07 

 $16,668 $216.47 



/AC-FT 



$70.37 

 $83.34 



68 



