Project* 



Owner 



Location 



NCR-3 

 NCR 



T2S R44E 



22 



NU.su. NU 



TOPO: 

 SOURCE: 



ASHLAND NE 

 TONGUE R. 



06-Mar-90 



SYSTEM VARIABLES 



Total punp hp 

 Hours of punping 

 Engine amort . 

 Annual electrical cost 

 Annual diesel costs 

 Pumping power 

 Ann. energy costs 

 Energy cost/ac 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



I-- 



UNITS T. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



COST 

 S1 



X O&M 



OtM 



LIFE 



ANN-COST ANN-COST 

 TOTAL TOTAL 



I- 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Punp 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



Other 



SYSTEM TOTALS 



Power dev 

 Eng 1 neer i ng 

 Contingency 



TOTAL 



J2,0(XI 

 $19,422 



$12,500 



$18,160 



10. OX 

 1.5S 

 3.03; 

 1.5X 

 5. OX 



$272 



20 

 10 

 20 

 10 

 10 



$2,579 



$3,228 



$91,373 



$607 



$6,814 



$15,478 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 



I - 



TOTAL 



/AC /AC-FT 



$740 $9.87 $3.46 

 $2,302 $30 69 $10.76 

 $6,814 $90.86 $31 84 



TOTAL annual costs $9,856 $131.42 $46.06 



Feasibility rating (chance that revenues exceed costs) 

 NCR-3 85 percentile N. Cheyenne Res. 



FINANCIAL 

 I I 



TOTAL 



/AC 



$15,478 $206.37 

 $18,520 $246.93 



/AC-FT 



$72.33 

 $86.54 



K3SS333S3Xa= 



saaaaxcassssaasaass 



■ a3assss=: = a 



58 



