R43E 



24 



NE.NE.NE 



TOPO 

 SOORCE: 



GREEN CREEK 

 TONCUE R 



28-Fetj-90 



SYSTEM VARIABLES 



Require power line conit. 



Total cooiuaptwe use 



Net irrigation requireaent 



Total acres irrigated 



Ac-tt of water needed 



Total flow 



Equipaent costs 



Flood costs 



Total pipe cost 



Total di tch cost 



Lat»r cost 



TR-21 weather station 



TCU 

 NIR 

 TAI 

 AFN 

 TFL 

 EOC 

 FOC 

 TPC 

 TDC 

 ALC 

 USTA 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



« OF 

 ITEMS 



UNITS T, COST 

 11 



X OtM 



0(11 



LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puao 



Engine 



Divers ion 



PuBp controls 



Pipe 



Ditches 



Storage 



LAND CLEARING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



12.000 

 144,596 



1100 

 $12,500 



4.0 niles $33,125 

 15XS. total $13,199 

 10XS. total $8,799 



20 



10 



20 $10,410 



10 



10 



$18,657 



$239,914 



$3,879 



119,109 



142,924 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 

 EQUIPMENT 



ECONOMIC 



I 



TOTAL 



/AC /AC-FT 



$1,340 $3.73 $1.51 



$8,875 $24.69 $10.03 



$19 109 $53 15 $21 59 



TOTAL annual costs $29,323 $81.57 $33.13 



Feasibility rating (chance that revenues exceed costs) 

 NCR-19 100 percentile N. Cheyenne Res. 



FINANCIAL 



■I- 



TOTAL 



/AC /AC-FT 



$42,924 $119 *0 148.50 

 153.139 1147.81 160.04 



88 



