|
<br />c:\-\\J\\~p-?-i
<br />??-'-
<br />
<br />DE:,,/VER. AQl'IFER - NORTl-IERN WELLFIELD
<br />
<br />TableCI
<br />
<br />S005
<br />
<br />5.00'k Et\"ERGY COST SIl. WH:
<br />U{)~
<br />
<br />:OISCOUNl" RAtE (%):
<br />!A.\'.'>IUAL I,~H" nON ''if :
<br />
<br />"
<br />"
<br />
<br />8 STATIC WATER LEVEL(FTj:
<br />~IOO SYSTEM PRESSURE (PS[):
<br />"
<br />
<br />WELL DIAMETER (INCHES):
<br />'Will QRtLUr>;GCOSTj:vF'Tj:
<br />SPECIFlC CAPACITY GP~l
<br />
<br />; PROJECT YEAR I 2 3 . , , 7 8 , 10 II 12 Il 14 Il " \1 II " 3D TOTAL PRESE:-iT
<br />I COST VALUE
<br />I PRODUCTION (AFIYR). 401 401 '0\ .0\ 401 401 <01 401 401 401 .01 401 401 401 .01 401 401 401 401 401
<br /> A VG. Q pER DE:-JVER WElL (GP~ " " " " 50 " " " " " " " " " 50 '0 " " " 50
<br /> WELLS REQUt:RED: , 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br /> TOTAL WELLS ON LIJI,'E: , , , , , , , , , , , , , , , , , , , ,
<br /> BACKUP \\'ELLS REQUIRED 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br /> AVERAGE WELL DEPTH (fT): '00 "" '00 '00 '00 300 '00 '00 '00 '00 '00 300 '00 "" '00 '00 '00 "" '00 ""
<br /> 'NELL COST: 50250.000 50 \0 so so \0 \0 \0 \0 \0 50 50 '" 10 '" \0 so \0 50 10 S250.00J S:!50.000
<br /> WELL REDEvtlOP~tENTCOST: 50 50 50 10 50 50 10 50 50 Bun so \0 \0 10 10 so 50 10 50 m.338 $66.550 $3-1.104
<br />I PUMPING \II A TEll. LEVEL (FT): 130 '" 160 '" \10 171 "0 18\ 190 '" 200 205 110 :m 220 225 230 :!3S "" 24$
<br /> AVERAGE TDH (FT): 180 18' 291 297 3D:! 308 313 319 324 )]0 '" "I '" 352 ll1 l61 368 374 l79 '"
<br />!ruMP HP REQMELL: , , , , , , 7 7 7 7 7 7 7 7 8 8 8 8 8 8
<br /> PUMPING EQU[FMENTCOST: S37.760 10 '" 50 50 \0 '" so '" \0 \0 50 '" 10 \0 10 so '" 10 10 $37.760 $37.760
<br />I PV~1P REPU.CE~fE.....-r COST: so 10 \0 so 50 so $]8.321 10 10 10 \0 50 '" 520.305 10 so 10 10 10 \0 Sla.an S2.U89
<br /> WElL & PUMP COST: ~87.7bO 10 \0 so so so S Ig.5~ 1 \0 10 S)I~13 10 10 so S~O.30~ 10 \0 10 10 10 mJ38 $)93.137 5)46A~)
<br /> PUMPING ENERGY COST: S94.58.4 S9.91& $10.259 $10.605 $10.9~6 SII.313 511.676 $12.~ 112.419 SI~.79& SI3.]8.\ 513.57~ 513.971 $]4J74 $IU!I $15.195 $15.61~ $16.039 516A70 $16.906 $>46.680 S~A8.193
<br />ITOTA!. WELL &; EQUIP. COST: $3S~..J.44 59.91& $ 10.~~9 510.605 $]0.956 $]1.313 S3O.197 .512.~ 512.419 s.u.011 513.18.4 SI3.57~ $1).971 $34.679 S1U81 SI~.195 $I.MI~ .516.039 $16.470 552243 5739.817 5594.646
<br /> PIPELINE COST: mS,8.45 10 \0 so so 10 10 " 10 10 10 10 10 10 10 10 50 10 10 10 $33U.15 SJ38.B-l.5
<br />ITREA TME:-JT COST: $3~6g $3.317 S).~66 $3,4IS $~,464 n513 53.56~ 103.611 $3.660 S3.709 53,7~8 $H.o7 $3.S56 53.005 53.9~.t SJ.OOJ $.4.053 14.102 $4.151 $.t2oo $74.677 S-i7.8J~
<br /> EA5EMDT COST: SJ.OlO $.1,070 Soi.130 S.USOO $4.251 $4,311 Soi.371 5-1A31 $4A91 Sol.5~1 SJ.61~ SoI.6n S4,73~ S4.79~ S.t.!52 $4,912 s.s.972 S~.033 55.093 5:un 591.629 558.692
<br />ITOTALCO:-l5TRUCTION COST: S626.605 \0 \0 " so 10 5 IS.5~ 1 so " 531.213 " 10 50 $20.301 so so so \0 \0 S35_l38 $731.982 5685.298
<br /> CONTI~GE."'CIES' ." 562.660 10 so so so 10 51.~2 \0 \0 5J.I~1 10 10 10 52.031 10 so so 10 10 S;.5J..t $73.198 S68.530
<br />\E1\GINE.ERIi'G/MNGMT COST. $7U8~ S99~ 51.0~6 $1.Ol,O $1.096 SI.I3I SJ.~O~ $120-l 51.~.t2 $.4.713 SI.318 $1.357 sun 53.671 SIA78 SI.520 $1.561 SI.bC4 S1.647 sun 511S.IS6 SJOO.~02
<br /> TOTAL CAPITAL COST: S767.650 S99~ 51.026 SI.060 51.096 Sl.131 S23.575 S 1.~OJ $1.2.t~ 539.Q.47 SUI! Sl.J~7 SI.397 $~6.oo7 51.478 $1.520 51.561 """ SI.5.t7 $-I.J..1.l9 599~.Q.4J 5901.36-1
<br />I S3.633 S6.I9-I S3.8..1J $.\.95] $..t.060 ~.170 S-1282 S8.671 $17&.707 SI-IV51
<br />i,OJ:.\1 LABOR. SLrJ>. MJRlS' SI00.411 S2.579 $2.667 S2.7.:57 $2.849 S~.9.1I SS.~77 $3.13~ S3.~~9 S7.1Q.4 S3A28 53.529
<br /> TOT,,,-L 0&:'-1 COST: S20~.273 S19.885 $20,..\22 $20.967 S~1.519 S2~.079 s;.U36 $:!3..!fS 523.799 f.!S.16J E4.9SI J2J.58J J:?6.J92 .s.."9.26.~ $~7..tH S28.061 $28.699 5~.3-lJ S~9.995 $3-1.929 $691.693 S50~.17l
<br />,ESTIMATED WELLFIELD COST: S969.913 .5:20.S76 521..t48 S:2~.028 S~~.615 S~3.210 !.-l8.J6-l .50:24.12) S~~.O.tl 567.210 S26.3OO S:26.94] S:27.589 ~~.2n .5028.909 $~9.581 S30260 5J(..~7 S31.6-l2 S79J78 S1.612.05S 51.356.201
<br />ICOST PER ACRE. FOOT: 52..t19 $52 553 '" '" '" 51;1 '" S6:2 $168 SO. ." '" sm 572 ." '" m S79 $198
<br /> C05TPER 1.(X)OGAL: S742 1016 50.16 10\1 SO.17 50.IS so ~7 !.O.19 1019 .500.51 SQ20 SO.21 SO.21 $04~ SO:!2 S023 50.23 so 24 SO.24 \061
<br />!PROJECT Y"E..l,R. I l l , , , 7 8 , 10 II \l Il " II 16 11 18 19 " TOTAL PRESE:-.'T
<br /> COST VALUE
<br />
<br />FIRST yEAR CAPITAL COST (SJAF'J'. SI.91.t
<br />f.;PV ALLCO<;TS EXCEPT YEAR O/lo"E COST (SlIJXXl pi) SO 16
<br />
<br />HRS Water Consultants, Ine,
<br />July, 1995
<br />
<br />(1)
<br />
|