R'.oE 



27 



NE.su, NE 



TOPO: 

 SOURCE : 



ASHLAND NE 

 TONGUE R. 



20-feb-90 



SYSTEM VARIABLES 



Total punp hp 

 Hours of punping 

 Engine amorc . 

 Annual electrical cost 

 Annual diesel costs 

 Pumping power 

 Ann. energy costs 

 Energy cost/ac 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS T. COST 

 $1 



Z O&M 



O&H 



LIFE ANN-COST 

 TOTAL 



ANN-COST 

 TOTAL 



I- 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puap 



Engine 



Diversion 



PuoH) controls 



Pipe 



Ouches 



Storage 



Other 



SYSTEM TOTALS 



Power dev . 



Engineering 



Contingency 



TOTAL 



$2,000 

 $68,997 



$12,500 



20 



10 $1,289 

 20 $12,222 

 10 

 10 



$1,614 

 $21,905 



$275,625 



$4,497 



$22,683 



$49,354 



=xas3axsa3sxsxaxasxKa3a 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 

 I 



TOTAL 



/AC /AC-FT 



$1,495 $4.44 $1.78 



$9,468 $28 10 $11.26 



$22,683 $67.31 $26.97 



TOTAL annual costs $33,646 $99.84 $40.01 



Feasibility rating (chance that revenues exceed costs) 

 NCR-4 100 percentile N. Cheyenne Res. 



FINANCIAL 



I I 



TOTAL 



/AC 



$49,354 $146.45 

 $60,317 $178.98 



/AC-FT 



$58.68 

 $71.72 



60 



