Project* 

 (X>ner 

 Loc«t ion 



NCH-26 



NCR 



T05S R'.SE 



19 



NU.su. NU 



TOPO: 

 SOURCE : 



BIRNEY OAr SCHOOL 

 TONGUE R. 



28-Fe<j-90 



SrSTEH VARIABLES 



Require oober une const 

 Total contuaotive use 

 Net irngjtion requir 

 Total acres irrigated 

 Ac- ft of water needed 

 Total flow 

 EquipaMnt costs 

 Flood costs 

 Total pipe cost 

 Total ditch cost 

 Labor cost 

 TR-21 weather station 



TCU 

 NIR 

 TAI 

 AFN 

 TFL 

 EQC 

 FOC 

 TPC 

 TOC 

 ALC 

 USTA 



S31.719 



S900 



N. Cheyenne Res. 



Total puap hp 

 Hours of puaping 

 Engine a»ort. 

 Annual electrical cost 

 Annual diesel costs 

 Puaping power 

 Ann energy costs 

 Energy cost/ac 



TMP 

 HOP 

 ENA 



72 



17*5 



8 9t 



t6.290 



J8.164 



PPP Electrical 



AEC $*.642 



EAC $26.15 



IRRIGATION COSTS TABLE 



■I- 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 



ITEMS 



UNITS T. 



COST 

 $1 



X OSM 



OtM 



LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



Flood 



Line 

 Pivot 

 Other 

 Other 



ON- FARM TOTALS 



PUBP 



Engine 



Diversion 



PuiiQ controls 



Pipe 



Ditches 



Storage 



LAND CLEARING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



$2,000 

 $31,719 



S200 



$12,500 



3.0 ailes $28,500 

 15:s. total $10,583 

 10XS. total $7,055 



20 

 10 

 20 

 10 

 10 



$1,186 

 $5 , 364 



$1,485 

 $9,614 



$174,920 



$2,489 



$13,627 



$30,957 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



I I- 



TOTAL 



/AC /AC-FT 



$900 $5 07 $1.99 



$4,642 $26 15 $10.27 



$13,627 $76.77 $30.15 



TOTAL annual costs $19,168 $107 99 $42.41 



Feasibility rating (chance that revenues exceed costs) 

 NCR-26 97 percentile N. Cheyenne Res, 



FINANCIAL 



TOTAL 



/AC /AC-FT 



$30,957 $174,40 $68.49 

 $36,498 $205.63 $80.75 



102 



