R43E 



SE.NU.NE 



TOPO: 

 SOURCE : 



BIRNEY OAT 

 TONGUE 



SCHOOL 



28-Feb-90 



SYSTEM VARIABLES 



Require c>ower Line coniC. 



Total contuaptive jse 



Net irrigation reguireaent 



Total acres irrigated 



Ac-ft of ijater needed 



Total flow 



Equipaent costs 



Flood costs 



Total pipe cose 



Total ditch cost 



Labor cost 



TR-21 weather station 



I IRRIGATION COSTS TABLE | 



I I ECON FINAN. 



I I I I -I I I I I --I 



ITEM COST/ » OF UNITS T, COST Z 0(M OlM LIFE ANN-COST ANN-COST 

 UNIT ITEMS SI TOTAL TOTAL 

 I I I I I I I I I I 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puao 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



Other 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



S2.000 



S15,087 



S12,500 



TOTAL ANNUAL COSTS 



LABOR 

 ENERGY 



EQOIPMENT 



20 

 10 

 20 

 10 

 10 



$2,273 



$1,906 



FINANCIAL 



I I 



TOTAL 



/AC 



$865 $8.58 $3.13 

 $3,396 $33.69 $12.30 

 $7,136 $70.79 $25 85 



TOTAL annual costs $11,397 $113 06 $41.29 



Feasibility rating (chance that revenues exceed costs) 

 NCR-24 95 percentile N. Cheyenne Res. 



$13,469 $133.63 

 $17,730 $175.90 



$2,845 

 $3,416 



$7,136 $13,469 



/AC-FT 



$48 80 

 $64.24 



98 



