Project* 



Own«r 



Locscion 



NCR-20 



NCR 



TO.S RAJE 



23 



SU.NU.SE 



TOPO 

 SOURCE: 



BIRNEY OAY 

 TONGUE 



SCHOOL 



28-Feb-90 



SYSTEM VARIABLES 



Require power line const. 



Total coniuaptive use 



Net imgat'.on requireaent 



Total acres irrigated 



Ac-ft ot water needed 



Total flow 



Eguipaent costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Labor cost 



TR-21 weather station 



PLC 

 TCU 

 NIR 

 TAI 

 AFN 

 TFL 

 EOC 

 FDC 

 TPC 

 TOC 

 ALC 

 USTA 



SS2,328 



S1.480 

 H . Cheyenne Res . 



Total puao hp 

 Hours of puaping 

 Engine anort 

 Annual electrical cost 

 Annual diesel costs 

 PuBping power 

 Ann. energy costs 

 Energy cost/ac 



THP 

 HOP 

 ENA 



185 



1778 



9 U 



$U,309 



t20.8n 



PPP Electrical 



AEC $12,208 



EAC J30.57 



IRRIGATIOf* COSTS TABLE 



ECOf« 



FINAN. 



ITEH 



COST/ 

 UNIT 



« OF 



ITEMS 



UNITS T. COST 

 S1 



Z O&H 



OiM 



LIFE 



I- 



ANN-COST 

 TOTAL 



ANN -COST 

 TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



OH-FARM TOTALS 



PUBQ 



Engine 



Diversion 



Puao controls 



Pipe 



Oi tches 



Storage 



ROAO C. I LAND P. 



SYSTEM TOTALS 



Power dev . 



Engineering 



Contingency 



TOTAL 



S2.000 

 S52.328 



J12.5CX) 



S.O Biles $39,375 

 15XS. total $17,422 

 10XS. total $11,615 



$327,801 



$5,716 



20 

 10 

 20 

 10 

 10 



$15,404 



$27,609 



$26,763 



$59,064 



TOTAL ANNUAL COSTS 



LASOil 



ENERGY 

 EQUIPMENT 



ECONOMIC 



I 



TOTAL 



/AC /AC-FT 



$1,480 $3.71 $1.51 

 $12,208 $30 57 $12 44 

 $26,763 $67 02 $27.28 



TOTAL annual costs $40,450 $10130 $41.23 



Feasibility rating (chance that revenues exceed costs) 

 NCR-20 100 percentile N. Cheyenne Res. 



FINANCIAL 



I -I 



TOTAL 



/AC 



$59,064 $147.92 

 $72,751 $182.20 



/AC-FT 



$60.21 

 $74.16 



■sasaxsa 



90 



