R44E 



NU.su, SU 



TOPO: ASHLAND 

 SOURCE: TOMGUE R. 



23-Fot)-90 



SYSTEM VARIABLES 



Require oower Line const 

 Total consuaptive use 

 Net irrigation requir 

 Total acres irrigated 

 Ac-ft of water needed 

 Total now 

 Equipaent costs 

 Flood costs 

 Total pipe cost 

 Total ditch cost 

 Labor 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 Otii OiM LIFE ANN-COST ANN-COST 

 UNIT ITEMS $1 TOTAL TOTAL 

 I I 1 I 1 I I I I I 



Flood 



Line 



Pivot 



Other 



Other 



ON-FARM TOTALS 



Puap 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



Other 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



$2,000 

 $31,586 



$12,500 



$14,920 

 $49,196 



unit 



10. OX 

 1.5X $224 

 3. OX $1,476 

 1.5X 

 5. OX 



20 

 10 

 20 

 10 

 10 



50 

 50 

 50 



$2,119 

 $5,291 



$3,751 



$1,318 

 $436 

 $290 



$2,652 

 $9,482 



$9,785 



$4 . 1 70 



$1,379 



$919 



$160,331 



$2,294 



$13,205 



$28,387 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 

 EQUIPMENT 



ECONOMIC 



TOTAL 



/AC /AC-FT 



$1,235 $6.28 $2.44 



$6,065 $30.87 $11 96 



$13,205 $67 20 $26.04 



TOTAL annual costs $20,505 $104.35 $40.44 



Feasibility rating (chance that revenues exceed costs) 

 NCR-17 99 percentile N. Cheyenne Res. 



FINANCIAL 



TOTAL 



/AC /AC-FT 



$28,387 $144.46 $55 99 

 $35,687 $181.61 $70.39 





84 



