RUE 



NE.NE.NW 



TOPO: ASHLANO 

 SOURCE: T0N6UE R. 



23-Fet>-90 



SySTEH VARIABLES 



Total puop hp 

 Hours of puaping 

 Engine aaiort. 

 Annual electrical cost 

 Annual diesel costs 

 Pumping power 

 Ann. energy costs 

 Energy cost/ac 



THP 

 HOP 

 ENA 



41 



1779 



9 U 



$4,560 



S5,014 



PPP Electrical 



AEC S2,990 



EAC (19.02 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



ITEM 



COST/ 

 UNIT 



» OF 

 ITEMS 



UNITS T. COST 

 SI 



X OtM 



OAH 



LIFE ANN-COST ANN-COST 

 TOTAL TOTAL 



•I- 



Flood 



Line 



Pivot 



Other 



Other 



ON-FARM TOTALS 



Puap 



Engine 



Diversion 



Puap controls 



Pipe 



Di tches 



Storage 



L^NO CLEARING 



SYSTEM TOTALS 



Power dev . 



Engineering 



Contingency 



TOTAL 



S2.000 

 J15,157 



S100 

 S12.50O 



$63 , 465 



10. OX 

 1.5X 

 3. OX 

 1.5X 

 5. OX 



$1,904 



20 



10 

 20 

 10 

 10 



$140,301 



$2,344 



$6,825 



$12,233 



$11,378 $25,178 



TOTAL ANNUAL COSTS 



LABOR 



ENERGY 



EQUIPMENT 



ECONOMIC 

 I 



TOTAL 



/AC /AC-FT 



$585 $3.72 $1.52 



$2,990 $19.02 $7 75 



$11,378 $72.38 $29 48 



TOTAL annual costs $14,953 $95 12 $38.74 



Feasibility rating (chance that revenues exceed costs) 

 NCR-16 100 percentile N. Cheyenne Re«. 



FINANCIAL 



TOTAL 



/AC 



$25,178 $160 16 

 $28,753 $182.91 



/AC-FT 



$65 23 



$74.49 



82 



