R44E 



32 



SE.NU.NE 



TOPO tSHLANO 

 SOURCE TONGUE R. 



23-Feb-'»0 



SYSTEM VARIABLES 



Require power line const. 



Total consuactive uie 



N«t irrigation requirenent 



Total acres irrigated 



Ac- ft of water needed 



Total flow 



Equipaent costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Latx>r 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 Ot« LIFE ANN-COST ANN-COST 

 UNIT ITEMS SI TOTAL TOTAL 

 I -I I I I I I I I I 



Flood 



Line 



Pivot 



Other 



Other 



ON-FARM TOTALS 



Puap 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



ROAD CROSSING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



TOTAL ANNUAL COSTS 



S2,000 

 S29.106 



S10.000 

 S12,500 



20 

 10 

 20 

 10 

 10 



SI, 000 



S4.735 



S1 1,928 



FINANCIAL 



TOTAL 



■I- 



/AC 



LABOR SI. 340 S9.04 S3 . 54 



ENERGY S3, 924 S26.48 S10.35 



EQUIPMENT S1 1,928 S80.49 S31.47 



TOTAL annual costs S17,192 S116.00 S45.36 



Feasibility rating (chance that revenues exceed costs) 



NCR- 15 94 percentile N. Cheyenne Res. 



$27,236 $183 78 

 $32,499 $219 29 



$1,251 

 $8 . 486 



$27,236 



/AC-FT 



$71.86 

 $85 . 75 





80 



