R43E 



19 



SE.NU.NU 



TOPO 

 SOURCE : 



BIRNEY DAY SCHOOL 

 TONGUE R 



28-Frt)-90 



SYSTEM VARIASLES 



Total puap hp 

 Hours of puaping 

 Engine aaort . 

 Annual electrical cost 

 Annual diesel costs 

 Pumping power 

 Ann. energy costs 

 Energy cost/ac 



THP 

 HOP 

 ENA 



124 



1782 



9. IX 



t9.395 



$13,977 



PPP Electrical 



AEC $7,949 



EAC $42.32 



I IRRIGATION COSTS TABLE | 



I I ECON FINAN. 



I I I I I I 1-- I I 1 — - 



ITEM COST/ » OF UNITS T. COST X Ot« 0»M LIFE ANN-COST ANN-COST 

 UNIT ITEMS $1 TOTAL TOTAL 

 I — -I- I -I 1 I I I I 1 — 



Flood 10. OX 20 



Line 1.5X 10 



Pivot $70,116 3. OX $2,103 20 $7,540 $13,514 



Other 1.5X 10 



Other unit 5. OX 10 



ON- FARM TOTALS 



PuiO 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



ROAO CROSSING 



SYSTEM TOTALS 



Power dev . 



Engineering 



Contingency 



TOTAL 



$2,000 

 $43,494 



$12,500 



125 hp 



hp 

 3.1 cfs 



lOXp. cost 

 110X 

 110X 



ac-ft 



unit 



3 niles 

 15XS. total 

 10XS. total 



$70,116 



$15,706 



$6,249 



$1,571 



$47,844 



$5,000 



$76,369 



$22,000 



$11,455 

 $7,637 



$187,577 



$2,103 



2.5X 

 5.5X 

 1.0X 

 1.0X 

 0.5X 

 5. OX 

 1.0X 

 2. OX 



$393 



$62 



$16 



$239 



$100 

 $810 



$2,914 



$14,667 



$33,441 



TOTAL ANNUAL COSTS 



LABOR 

 ENERGY 



EQUIPMENT 



ECONOMIC 



TOTAL 



/AC /AC-FT 



$700 $3.73 $1 52 



$7,949 $42.32 $17.20 



$14,667 $78 10 $31.75 



TOTAL annual costs $23,316 $124.15 $50.47 



Feasibility rating (chance that revenues exceed costs) 

 NCR-25 91 percentile N. Cheyenne Res. 



aaaBBaBSa = = 3 = 3 = = = = = = 3 = s3a3ss3a3 = 3xxX3 = = a3aaa = s3 = = 3 = = 3E = 3 = 3 = = = xe 



FINANCIAL 



■I- 



TOTAL 



/AC /AC-FT 



$33,441 $178.07 $72.38 



$42,089 $224.12 $91.10 



sa3=xE«maa 



100 



