R«4E 



22 



SE.NE.NU 



TOPO: ASHLAND 

 SOURCE: TONGUE R. 



02-Mar-90 



SYSTEM VARIABLES 



Raquire power Une contt. 



Total contuaptive use 



Net irrigation requireaent 



Total acres irrigated 



Ac-ft of water needed 



Total flow 



Equipaent costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Latxsr cost 



TR-21 weather station 



IRRIGATION COSTS TABLE 



Total puav hp 

 Hours of puapmg 

 Engine aoiort. 

 AnnudL electrical cost 

 Annual diesel costs 

 Pu«ping power 

 Ann. energy costs 

 Energy cost/ac 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



« OF UNITS T. COST X OtM 

 ITEMS J1 



OtM 



LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puap 



Engine 



Diversion 



PuBp controls 



Pipe 



Ditches 



Storage 



ROAD CROSSING 



SYSTEM TOTALS 



Power dev 



Engineering 



Contingency 



TOTAL 



S2,000 

 S50.561 



S5,000 

 $12,500 



2.0 Biles $14,125 

 15XS. total $11,821 

 10XS. total $7,881 



20 

 10 

 20 

 10 

 10 



$3,561 



$4,458 



$137,714 



$1,130 



$10,322 



$23,542 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



TOTAL 



/AC /AC-FT 



$1,080 $12.00 $4.19 



$4,623 $51.37 $17.94 



$10,322 $114.69 $40.06 



TOTAL annual costs $16,025 $178 05 $62.19 



Feasibility rating (chance that revenues exceed costs) 

 NCR-11 15 percentile N. Cheyenne Res. 



FINANCIAL 



I I I 



TOTAL /AC /AC-FT 



$23,542 $261 58 $91 37 

 $29,245 $324.95 $113.50 





£SXS33a:33fl 



72 



