Project* 



Owner 



Location 



NCR- 13 

 NCR 



T03S RittE 



22 



NE.SU.su 



TOPO: 

 SOURCE 



ASHLAND 

 TONGUE R. 



21-Feb-90 



SYSTEM VARIABLES 



ZSSZBaS3=3 



Total puap hp 

 Hours of puaping 

 Engine anort . 

 Annual electrical cost 

 Annual diesel costs 

 Puap 1 ng power 

 Ann. energy costs 

 Energy cost/ac 



IRRIGATION COSTS TABLE 



■I- 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS T. 



COST 

 $1 



X O&H 



OtM 



LIFE ANN-COST 

 TOTAL 



ANN-COST 

 TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 



Puap 

 Engine 

 Diversion 

 Puap controls 

 Pipe 

 Ditches 

 Storage 

 LAND PREP. 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



TOTAL ANNUAL COSTS 



$2,000 



$18,242 



$100 

 $12,500 



20 

 10 

 20 

 10 

 10 



$983 



$4,459 



FINANCIAL 



•I- 



TOTAL 



LABOR $715 $6.32 $2.50 



ENERGY . $4,045 $35.76 $14.14 



EQUIPMENT $9,402 $83 13 $32.88 



TOTAL annual costs $14,162 $125.22 $49.52 



Feasibility rating (chance that revenues exceed costs) 



NCR-13 91 percentile N. Cheyenne Res. 



$1,230 

 $7,992 



$9,402 $20,186 



/AC /AC-FT 



$20,186 $178.48 $70.58 

 $24,946 $220.57 $87.22 



3SS3XSSSS 



X3 =3ss;: 



======33333 



76 



