R4'.E 



J5 



SU.su NU 



TOPO: 

 SOURCE 



ASHLAND 

 TONGUE R. 



20-Feb-90 



SYSTEM VARIABLES 



Total punp hp 

 Hours of punping 

 Engine amort . 

 Annual electrical cost 

 Annual diesel costs 

 Punp 1 ng power 

 Ann. energy costs 

 Energy cost/ac 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS 



COST 



$1 



X 0(M 



O&M 



LIFE 



ANN-COST 

 TOTAL 



ANN-COST 

 TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puap 



Engine 



Diversion $2,000 



Puap controls 



Pipe $23,912 



Ditches 



Storage 



SYSTEM TOTALS 



Power dev. $12,500 



Engineering 



Contingency 



TOTAL 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



20 

 10 

 20 

 10 

 10 



$841 

 $2,012 



$6,118 



$1,780 $19.98 $7.42 

 $2,923 $32 80 $12 18 



$6,118 $68 67 $25.49 



TOTAL annual costs $10,821 $121.44 $45.09 



Feasibility rating (chance that revenues exceed costs) 

 NCR-7 92 percentile N. Cheyenne Res. 



$1,052 

 $3,606 



$13,781 



s = = ss = sxs = x3 = s3=:3a 



33«333SSa 



FINANCIAL 



I I I 



TOTAL /AC /AC-FT 



$13,781 $154.67 . $57.42 

 $18,483 $207.45 $77.01 



=3=a3=3a 



64 



