Pro)«ctt 



Owner 



Locition 



NCR- 18 



NCR 



T04S R44E 



NU, SU.su 



TOPO: 

 SOURCE: 



ASHLAND 

 TONGUE R. 



23-Feb-90 



SYSTEM VARIABLES 



Require power line const. 



Total consuaptive uie 



Met irrigation requirement 



Total acrei irrigated 



Ac-ft of water needed 



Total flow 



Equipaent coits 



Flood coiti 



Total pipe cost 



Total ditch cost 



Lat>or cost 



TR-21 weather station 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



I- 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS . T. COST 

 S1 



X OtM 



OtM 



LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Pviap 



Engine 



Diversion 



Puap controls 



Pipe 



Oi tches 



Storage 



ROAO CROSSING 



SYSTEM TOTALS 



Power dev 



Engineering 



Contingency 



TOTAL 



S2.000 

 $98,364 



$5,000 

 $12,500 



20 

 10 

 20 

 10 

 10 



$5,574 



3.0 nUes $20,375 

 15XS. total $20,449 

 10XS. total $13,633 



$9,990 



$242,610 



$2,670 



$16,773 



$42,154 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



TOTAL 



/AC /AC-FT 



$590 $3.70 $1,51 



$8,539 $53.60 $21 78 



$16,773 $105 29 $42 79 



TOTAL annual costs $25,902 $162.60 $66,08 



Feasibility rating (chance that revenues exceed costs) 

 NCR- 18 33 percentile N Cheyenne Res. 



FINANCIAL 



TOTAL 



■I- 



/AC 



/AC-FT 



$42,154 $264.62 $107.53 

 $51,283 $321,92 $130.82 



aaaxaaa 



■ ■3 = 3S3 = = xss33S35X3sss3xaiSSSxaaa33 = Ba3X3 = 3 



86 



