|
<br />1>-'?-'\
<br />c \...W\\~
<br />~'?-'-
<br />
<br />LOWER ARAPAHOE AQUIFER .I"ORTIlERN WELUTF.LD Table C3
<br />
<br />.5 OO~ E.~ERGY COST S/KWH:
<br />1.50%
<br />
<br />so.os
<br />
<br />I DISCOUNT RATE ('"'):
<br />ANNUAL 11\"FlATlON (cr.):
<br />
<br />WELL DIAMETER (INCHES)
<br />WELL DRIlLll\G COST (SIFT):
<br />SPECIFlC CAPACITY (GPMIFT).
<br />
<br />S 51 A TIC WATER LEVEL (FT).
<br />SIIS SYSTE~1 PRESSURE (PSI)"
<br />0),
<br />
<br />PROJEcr YEAR: 1 , J , , 6 , 8 9 10 II " Il I' " 16 17 " 19 JO TOTAL PRESE."IT
<br /> COST VALl.;E
<br />IpROOUCTIO:-.; V.FfYR): 59! 59! S9l 59! 59! 59! 592 592 511:? 59! 59' 592 59! 592 592 59:? 592 592 592 592
<br />A VG. Q PER L ARAP. WEu.. (GP~. " " " " " " " " " " " " " " " " " " " "
<br />WELLS REQUIRED: , 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />TOTAL WELLS ON UNE: , , , , , , , , , , , , , , , , , , , ,
<br />BACKUP \\oULS REQUIRED 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />A VERAGE WELL DEPT1-f (FT): 1.\25 1.125 I.J:!S 1.125 1.125 1,12j 1.1!5 1.12.5 1,123 1.125 1.125 l.J25 !.l!S 1.I2S 1.12J 1.I2S 1,125 1.125 1.123 1.125
<br />WELLeDST: S646.875 SO SO ><I ><I SO SO SO ><I ><I SO III III SO SO III ><I SO SO ><I S6-t6.875 S646.87S
<br />WELL REDEYELOP~ COST ><I SO ><I ><I ><I ><I SO SO SO SSO,762 SO SO III SO SO ><I ><I SO ><I S91.436 SI72.198 588.244
<br />PUMPING WATER LEVEL 1FT). "I 52\ ']I "1 '" '" 17I "I '91 601 6" 621 631 6" 651 661 671 681 691 701
<br />A YERAGE TDH (FJ). 678 689 700 711 722 7JJ '" '" 7" 777 788 m 810 8" 831 "J 8" 8" 876 887
<br />PUMP HP REQIWELL: " 21 22 22 22 " 2J 2' " " " " " 26 26 26 17 " 17 "
<br />PUMPING EQurPME.'iTCOST. S911.2.S1 SO ><I ><I SO SO SO SO ><I SO SO SO SO SO SO ><I ><I SO ><I SO S911.2.S1 598251
<br />PUMP REPLACEMHrr COST' SO III SO ><I SO ><I S48,192 SO SO ><I SO III SO 552,834 SO ><I " SO ><I " 5101.026 1.63.911\
<br />WEll &:. PUMP COST: $745.126 SO SO ><I SO ><I S48.192 SO SO $80.762 SO SO III S5~.834 SO ><I ><I SO ><I $91.436 $1.0]8.350 5897.351
<br />PUMPING E..'"ERGY COST: S11921J 1oJ~290 1030.3113 537,493 $311.620 )39.763 ~.9~J s-l2.100 S4~.293 S-W.jOl SolS.HO S-16.97J ~S.23) .,,= 150.&02 ~2,112 ~J.439 554,782 1056.1.42 S57jl8 5992.821 SOH-I)S
<br />TOTAL \o\-B..L & EQUIP. COST: ~64J39 535.290 SJ6.JII3 537.493 m.020 539.763 589.115 S42.100 SAJ293 Sl2S265 SJS.730 S46.97J S-l1l.UJ 10102.3-14 1050.802 s.52.112 SB,4J9 $-'4,7&2 1056,1.12 $].0111.954 ~2.011,172 SUSO.'i1l7
<br />PIPEU"~COST' SSOO.NO j1J SO SO ><I ><I SO SO " j1J SO III III SO ><I " ><I SO " ><I S5(~D40 $5002.10
<br />TREATMEST COST: $4.825 S.U97 i-l.91O 105.0<12 55.ltA 55.1117 S5.~9 S53JI UJij4 55,476 105.549 503.62] SH9J 105.766 55.838 105.910 55.983 $6.055 106.127 100.200 Sl10.247 1070.6]8
<br />EASEME....T COST' ~~.9:?0 S6.009 56.098 56.186 56.:m S6l'" 56,..1~3 56J.J2 S6.630 56.719 56.808 56.897 56.986 ~7.074 S7.163 57,252 57,341 57.430 57j18 57.607 513~.272 586.648
<br />,
<br />TOTAL CQr-.:STRUCfIQN COST SI.2.4~.366 j1J SO ><I SO ><I S.J8.192 SO " $80.762 SO ><I III ~52.8J.J SO SO SO SO SO S91.~J6 S[j]8.590 51.39U91
<br />CONT]NGE....CIES: $12..1.537 SO SO ><I SO ><I SJ.819 SO SO 58.076 SO ><I SO S~.2Sl SO ><I ><I SO " S9.1~ 5151.859 5IJ9.7~9
<br />E......GINEERI:-:G~ll'<GMT COST. 5]C8.912 53.529 53.638 53.7~9 53.862 53.976 59.393 S.J..210 S-l329 51333.J 5.U73 S-l.697 .5.J.823 510.763 55.080 55.211 5S.}44 ~..J78 5H].J 5]5.810 5~66.J27 5219.079
<br />TOTAL CAPJTALCOST: 51.518.814 53.529 53.638 SJ.749 53.S62 53.976 ~62.-I05 S-1.210 54.329 5102.173 !.J.513 S.J.697 SJ.8=3 568.881 55.080 55.211 55,34.J 55.478 55.614 5116389 52.O.J7.023 51.821.(>>7
<br />O&M LABOR. SUP. MTRLS. 5]81.685 59.175 59.460 59,748 5 10.().l: I 510JJ8 516.471 510.9.J6 511.256 521..3.J3 511.890 512.113 512.5.J0 519.165 513..209 513.549 5]3,894 514.243 51.1.591 526.0]8 ~r.883 B39.001
<br />TOTAL O&M COST. 5311.643 55D71 556.910 558..J70 560.051 561.652 569.106 56.J.919 566.583 578.O.JI 569.916 571.103 573...\52 S31.615 571.012 578.814 580,656 582.510 S84,384 597j.J.4 51.6SO.223 51.1-19.704
<br />ESTIMATED WELLFIELDCOST. 51.S30..J57 558.900 560.5-18 562.219 563.913 565.619 5131.S1l 569.]29 570.913 5180'14 57.J.5.J9 576.~1 578.n5 51~0..J95 581.092 584.035 SS6.0ClQ 587.988 589.999 5213.733 53.616.999 51.906.132
<br />COST PER ACRE FOOT: 13.091 '99 5102 5105 5108 5111 5221 5117 5120 ,,0< 5116 5]:r9 5132 5254 5139 51..12 5145 5149 5152 536]
<br />COST PER !.()')Q GAL: ~Q.49 SOli 50.31 W,32 W.D W.34 5068 SOJ6 SOl7 5093 W.39 50..10 SOAI 5078 so..n ><I" SO., SO.46 SOA7 51.11
<br />PROJECT YEAR: I 2 1 . , , , 8 9 10 'I " Il " " 16 17 18 19 20 TOTAL PRESE:-IT
<br /> COST VAlL"E
<br />
<br />[
<br />
<br />;
<br />,
<br />i"::
<br />
<br />"
<br />
<br />FIRST YEAR CAPITAL COST (WAf). 52.566
<br />t'<PV ALL COSTS EXCEPT YEAR Ot'lE COST (WI ,00) gall .50.19
<br />
<br />HRS Waler ConsulI.nts, Ine,
<br />July. 1995
<br />
<br />;;Ji
<br />
<br />H
<br />i
<br />I
<br />
<br />I
<br />
|