Pro)ect» 

 Owner 

 Locat ion 



NCR-U 



NCR 



TOSS R44E 



28 



Sy . NU , NE 



TOM: 

 SOURCE : 



ASHLANO 

 TOfKUE R 



23-fet>-90 



SYSTEM VARIABLES 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



I 



ITEM 



COST/ # OF UNITS T. COST I 0«M ' O&M LIFE ANN-COST ANN-COST 



UNIT ITEMS SI TOTAL TOTAL 



I I I I I I I I — 



Flood 



Line 



Pivot 



Other 



Other 



ON-FARN TOTALS 



Puao 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



LAND CLEARING 



SYSTEM TOTALS 



Power dev. 



Engineering 



Contingency 



TOTAL 



S66.332 



uni t 



10. OX 

 1.5X 

 3. OX 

 1.5X 

 5. OX 



S2,000 

 SI 9, 220 



S100 

 S12,500 



S145.569 



ECONOMIC 



TOTAL ANNUAL COSTS 



L>BOR 



ENERGY 



EQUIPMENT 



TOTAL 



/AC /AC-FT 



S620 S3. 71 SI. 51 



S2,667 S15.95 S6.51 



SI 1.762 S70.35 S28.69 



TOTAL annual costs S15,049 S90.01 S36.71 



Feasibility rating (chance that revenues exceed costs) 

 NCR-14 100 percentile N. Cheyenne Res. 



SI, 990 



20 

 10 

 20 

 10 

 10 



S7,134 



$2,385 



112.785 



$11,762 $26,075 



F INANCIAL 



I I I 



TOTAL /AC /AC-FT 



$26,075 $155.95 $63.60 

 $29,363 $175.62 $71 62 



78 



