Project* 



Owner 



Locacioo 



NCR-10 



NCR 



T03S R44E 



15 



NU . NE . NU 



TOPO: ASHLAND 

 SOURCE: TONGUE R. 



21-FeO-90 



SYSTEM VARIABLES 



Require power line const. 



Total contuaotive use 



Net irrigation requireaent 



Total acres irrigated 



Ac-ft of water needed 



Total flow 



Equipsent costs 



Flood costs 



Total pipe cost 



Total aitch cost 



LaC»r cost 



TR-21 weather station 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS 



T. COST 

 J1 



X O&N 



OtH 



LIFE 



ANN-COST ANN-COST 

 TOTAL TOTAL 



I 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Pump 



Engine 



Diversion 



Pump controls 



Pipe 



Ditches 



Storage 



LAND CLEARING 



SYSTEM TOTALS 



Power dev 



Engineering 



Contingency 



TOTAL 



S2.000 

 S29.163 



S50 

 S12.500 



100 hp 

 hp 



4.1 Cfs 



lOXp. cost 

 110Z 

 110X 



ac-ft 

 124 unit 



2.0 miles 

 15ZS. total 

 10SS. total 



$79,234 



$79,234 

 $13,751 



$8,280 



$1,375 

 $32,079 



$6,215 

 $61,700 



$14,875 

 $9,255 

 $6,170 



$171,234 



10. OX 

 1.5X 

 3. OX 

 1.5X 

 5. OX 



2.5X 

 5.5X 



1.0X 

 1.0X 



.5X 

 .OX 



0. 

 5. 

 1.0X 

 2. OX 



$2,377 



$2,377 



$344 



$83 



$14 



$160 



$124 

 $725 



S3. 102 



20 

 10 

 20 

 10 

 10 



30 

 16 

 30 

 20 

 50 

 20 

 50 

 50 



50 

 50 

 50 



$8,521 



$8,521 



$1,198 



$597 



$120 



$1,810 



$444 



$4,169 



$765 

 $476 

 $317 



$15,272 



$15,272 



$2,582 



$1,430 



$238 



$5,381 



$1,136 



$10,766 



$2,421 

 $1,506 

 $1,004 



$14,249 



$30,970 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPME.NT 



ECONOMIC 



I 



TOTAL 



/AC /AC-FT 



$925 $3.72 $1.51 



$5,529 $22.24 $9.03 



$14,249 $57 32 $23.28 



TOTAL annual costs $20,702 $83 28 $33 83 



Feasibility rating (chance that revenues exceed costs) 

 NCR-10 100 percentile N. Cheyenne Res. 



FINANCIAL 



TOTAL 



/AC /AC-FT 



$30,970 $124 58 $50,60 

 $37,423 $150.54 $61.15 



70 



