Project* 



Owner 



Location 



NCB-21 



NCR 



T04S R*3E 



34 



NE.NE.NU 



TOPO: 

 SOORCE 



BIRNEY DAY SCHOOL 

 TONGUE 



28-Feb-90 



SYSTEM VARIABLES 



Require power line const 

 Total consuaotive use 

 Net irrigation requir 

 Total acres irrigated 

 Ac-ft of water needed 

 Total flow 

 Equipsent costs 

 Flood costs 

 Total pipe cost 

 Total ditcn cost 

 Labor cost 

 TR-21 weather station 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



• OF 

 ITEMS 



UNITS T. COST 



SI 



X OtM 



OtM 



LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON-FARM TOTALS 



Puap 



Engine 



Diversion 



Puao controls 



Pipe 



Oi tches 



Storage 



LAND CLEARING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



$2,000 

 $31,675 



$150 



$12,500 



100 hp 

 hp 

 2.3 cfs 



lOXp. cost 

 110X 

 110Z 



ac-ft 

 50 unit 



5.0 miles 

 15XS. total 

 10XS. total 



$6,880 

 $20,450 



$27,330 



$13,018 



$4,524 



$1,302 



$34,843 



$7,500 

 $61,187 



$52,750 

 $9,178 

 $6,119 



$156,564 



10. OX 

 1.5X 

 3. OX 

 1.5X 

 5. OX 



2.5X 

 5.5X 

 1,0X 

 1.0X 

 0.5X 

 5.02 

 1.0X 

 2. OX 



$103 

 $614 



$717 



$325 



$45 



$13 



$174 



$150 

 $708 



20 



10 

 20 

 10 

 10 



$977 

 $2,199 



$1,223 

 $3,942 



$1,425 



$10,752 



$26,905 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



I 



TOTAL 



/AC /AC-FT 



$2,075 $17.70 $6.50 



$4,612 $39.35 $14 46 



$10,752 $91.74 $33 70 



TOTAL annual costs $17,439 $148.80 $54.67 



Feasibility rating (chance that revenues exceed costs) 

 NCR-21 62 percentile N. Cheyenne Res. 



FINANCIAL 



TOTAL 



/AC 



/AC-FT 



$26,905 $229.56 $84.34 

 $33,592 $286.62 $105.30 



92 



