K<.<.t 



10 



NU.NU.SE 



TOPO: ASHLAND NE 

 SOURCE: TONGUE R. 



16-Feb-90 



SYSTEN VARIABLES 



Require (x>wer line const 

 Total consuaptive use 

 Net irrigation reguir 

 Total acres irrigated 

 Ac- ft of water needed 

 Total How 

 Equipaent costs 

 Flood costs 

 Total pipe cost 

 Total ditch cost 

 LaCmr 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 X OtH OtM LIFE ANN-COST ANN-COST 

 UNIT ITEMS $1 TOTAL TOTAL 

 I I I I I 1 I I— I I 



Flood 10. OX 20 



Line $26,498 1 . 5X $397 10 $3,763 $4,710 



Pivot 3. OX 20 



Other 1 5X 10 



Other unit 5. OX 10 



OH-FARM TOTALS 



Pua«> 



Engine 



D 1 ver s 1 on 



Pump controls 



Pipe 



Ditches 



Storage 



Other 



SYSTEM TOTALS 



Power dev . 



Engineering 



Contingency 



TOTAL 



$2,000 

 $58,333 



$12,500 



$86,038 



3.0 miles $25,625 

 15%S. total $12,906 

 10XS. total $8,604 



$743 



SI 59. 670 



$1,140 



$11,609 



$27,126 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



I 



TOTAL 



/AC /AC-FT 



$2,910 $17.32 $6.01 



$5,341 $31.79 $11.04 



$11,609 $69.10 $23.99 



TOTAL annual costs $19,861 $118.22 $41.03 



Feasibility rating (chance that revenues exceed costs) 

 NCR-1 93 percentile N. CHEYENNE RES. 



FINANCIAL 



TOTAL 



I 



/AC /AC-FT 



$27,126 $161.46 $56.05 

 $35,377 $210.58 $73.09 



54 



