R43E 



SE.SE.NW 



TOPO 

 SOURCE 



BIRNEY OAY SCHOOL 



TONGUE 



28-Feb-90 



SYSTEM VARIABLES 



Require power line const. 



Total contuaptwe uie 



Met irngetion requiresent 



Total acres irrigated 



Ac-ft of water needed 



Total flow 



Eguipaent costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Lat»r cost 



TR-21 weather station 



I IRRIGATION COSTS TABLE | 



I I ECOM FINAN. 



I I I -I I— I 1 I I I 



ITEH COST/ » OF UNITS T. COST X OM OM LIFE ANN-COST ANN-COST 

 UNIT ITEMS $1 TOTAL TOTAL 

 I I I I I I I I I I 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puap 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



ROAO CROSSING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



$2,000 

 $101,633 



$12,500 



$24,466 

 $39,138 



unit 



$169,015 



5.0 iiiles $33,375 

 15IS. total $25,352 

 10XS. total $16,901 



10. OX 

 1.5X 

 3. OX 

 1.5X 

 5. OX 



$367 

 $1,174 



$308,247 



$1,714 



$3,255 



20 

 10 

 20 

 10 

 10 



$3,474 

 $4,209 



$4,349 

 $7,544 



$22,533 



$53,421 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 

 EQUIPMENT 



ECONOMIC 

 I 



TOTAL 



/AC /AC-FT 



$5,155 $17,79 $6.50 

 $13,184 $45.49 $16,63 

 $22,533 $77 75 $28.41 



TOTAL annual costs $40,872 $141,04 $51.54 



Feasibility rating (chance that revenues exceed costs) 

 NCR-22 73 percentile N. Cheyenne Res. 



FINANCIAL 



I I 



TOTAL 



/AC 



$53,421 $184.34 

 $71,760 $247.62 



/AC-FT 



$67 37 

 $90.49 



94 



