R44E 



NU.SU.su 



TOPO: ASHLANO 

 SOURCE: TOtKSUE R. 



20-Feb-90 



SYSTEM VARIABLES 



Require power line conit. 



Total consuaptive use 



Net irrigation requireaent 



Total acres irrigated 



Ac- ft of water needed 



Total flow 



Equipaent costs 



Flood costs 



Total pipe cost 



Total ditch cost 



Latxsr cost 



TR-21 weathier station 



IRRIGATION COSTS TABLE 



ECON 



FINAN. 



I TEH 



COST/ 

 UNIT 



« OF 

 ITEMS 



UNITS 



COST 

 $1 



Z O&fi 



0£M 



LIFE 



ANN-COST 

 TOTAL 



ANN-COST 

 TOTAL 



Flood 



Line 



Pivot 



Other 



Other 



ON- FARM TOTALS 

 PUBP 



Engine 



Diversion 



Puap controls 



Pipe 



Ditches 



Storage 



ROAO CROSSING 



SYSTEM TOTALS 



Power dev . 



Engineering 



Contingency 



TOTAL 



$4,000 

 $175,665 



$10,000 

 $12,500 



20 

 10 

 20 

 10 

 10 



50 

 50 

 50 



$11,019 



$2,081 

 $1,387 



$19,748 



$17,117 $46,372 



$6 , 586 

 $4,391 



$439,690 



$5,539 



$31,604 



$77,097 



K=33a=E33===3 



TOTAL ANNUAL COSTS 



L>«BOR 



ENERGY 



EQUIPMENT 



ECONOMIC 

 1 — 



TOTAL 



I - 



/AC /AC-FT 



$1,115 $3.70 $1 50 

 $19,830 $65 79 $26 76 

 $31,604 $104.86 $42 65 



TOTAL annual costs $52,549 $174.35 $70.92 



Feasibility rating (chance that revenues exceed costs) 

 NCR-8 19 percentile N. Cheyenne Res. 



FINANCIAL 



1 1 



TOTAL 



/AC 



$77,097 $255 80 

 $98,042 $325.29 



/AC-FT 



$104.04 

 $132.31 



66 



