|
<br />
<br />~\<-'\
<br />'t..,-\\j\\~
<br />\l\<-
<br />
<br />LARAMIE.rox HILLS AQUIFF.R - :-;QRTHER.." WElLFLELD Table C4
<br />
<br />I DISCOUNT RATE('k)
<br />......'\'NU.UJJ',FlATlON'1:)"
<br />
<br />'WELL D1A."1ETER (INCHES)
<br />WUL DRILLING COST (SIFT)"
<br />SPECmC CAPACITY (GP~1IFTl:
<br />
<br />500'1: ENERGyeQST S!KwH
<br />I~%
<br />
<br />8 STATIC WATER LEVEL (FT):
<br />$13' SYSTEM PRESSURE (PSI):
<br />O.~5
<br />
<br />PROJECT YEAR: , , , . , . 7 , 9 10 II 12 Il I' " 16 Il " 19 '" TOTAL PRESENT
<br /> COST V^,-lIE
<br />PRODUCTION (AFfYR); '" 687 .87 687 687 6S7 687 687 687 6S7 687 687 687 687 687 687 '87 687 '87 687
<br />A VG. Q PER LFH WELL (GP~). '" '" '" '" '" '" '" '" '" '" '" '" '" ") 1" 1" !O, '" '" '"
<br />\oVElLS REQUIRED. , 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />fTOTAL WELLS ON L11'.E: , 3 3 3 , , 3 3 3 , , , 3 3 3 , 3 3 3 3
<br />BACKUP WELLS REQUIRED 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />I'VERAGE ~'ELLDEJ'Tl{ 1FT)' I.7~O 1.7~O 1.7~O 1.1~O t.no 1,720 1.720 ].7~O I,no I.7JO 1.120 1.720 l.na ].720 1.720 \,720 1.720 1.720 1.720 1.720
<br />'W"'ElLCOST. S696.600 SO SO SO SO SO SO SO SO SO SO SO SO SO SO SO SO SO SO SO S696.6OO S696.600
<br />WELL REDE....nO?ME."lT COST: SO SO SO SO SO SO SO SO SO S86.97\ \0 SO SO SO SO SO SO SO SO 598.464 $1&5.4JS S95,028
<br />IPUMPISG WATER LEVEL (FT)" 772 '" 792 ,O! 812 822 832 '" 852 862 872 882 S92 902 912 922 932 .., 952 962
<br />IAVERAGE TDH (fT): 96' 97' 917 99' '.009 1.020 I,OJI \,042 1,053 1.06J ].075 ],036 1.CI97 1.108 1,]]9 1.130 1,141 1.152 1.163 1.174
<br />Pu:'lP liP REQI\VELL: lO lO " II II II II " " II II 16 17 17 " " " " 60 61
<br />Pu~lPli'lG EQUIP:-lENTCOST: ~1:?S.871 SO SO SO SO lO SO SO SO SO SO SO SO SO SO lO SO lO SO SO 5125,871 5125.871
<br />iPu~ REPLACBfENT COST. SO SO SO lO SO SO 5B3..522 SO SO SO SO SO lO 591.)68 SO SO lO SO SO SO 5175.090 5110.886
<br />,\\UL&:PU:'IPCOST !.S22.J71 SO SO SO lO SO m.522 lO SO 586.971 SO lO lO 59].568 SO SO SO SO SO 598A64 51.]82.996 51.028.3&5
<br />IPuMPING E~"ERGY COST: 5107.491 557,992 559.512 56].052 562.612 56-1.190 565.788 $067,405 569.042 570.698 572.373 57.1.067 575.78] 577.514 579.267 S8J.039 SS2.830 58J.640 586.470 588.3]9 51,J8!.081 1.956.356
<br />ITOTAL WELl&. EQUIP COST' W!9.961 557.992 559.512 $.61.052 562.612 56-1.]9Q 5149.310 $67,405 569.042 5157.668 $n313 $74.067 575.781 $169.082 579.267 581,039 582.830 58J.6JO $86,470 5186.784 $2.611.079 $1,98-4.740
<br />PIPEL]NE COST. ~580.515 SO SO SO lO lO SO SO SO SO SO SO SO SO SO lO SO SO lO SO 5.580..515 $380.515
<br />I""" TMEm COST, 55..599 55.683 55.767 '5~.851 5S.9H $6.019 $6.103 56.187 56.271 56.355 56.439 56.523 $6.607 $6.691 $.6.775 56.&59 56.943 51.021 57.111 1.7.195 5127.938 581.951
<br />EASE:'fEI'T COST: 56.870 56.913 57.076 '57.119 '57.282 57.385 57.J8B 57,591 57.69-1 57.791 57.901 58.00-1 58.]07 58.210 58.313 58.416 58.519 sa.622 58.125 58.828 5156.9SO 5100.553
<br />ITOTAl CONSTRUCTION COST: 5 1,.\0~.986 lO SO SO lO SO 583.522 SO lO 586971 SO SO SO 591.568 SO SO SO SO lO 598.-164 51.763..511 51.608.900
<br />,CO~,.r:-;rGE~ClES .. 51.10.299 SO SO SO lO SO 58.35~ SO SO 58.697 SO lO SO $9.]51 SO lO SO SO SO 59.8-16 5116.351 5160.890
<br />!ENGINEERII'G~;':GMT COST: 5165.077 5.5.799 ~S.9:H 5610S 56.261 $.6,.\19 1.15.766 56.741 56.90-1 516.637 57.137 57..:07 51.578 5.11.824 57.927 5.11.104 58.183 53,.\64 58.647 519.663 5342.'/9-1 5:m.615
<br />ITOTAL CAPrT ALCOST. 51705.361 ""99 55.951 56105 56.261 $.6..119 51076-11 56.741 56.90-1 5112.3OJ 51.231 57..:07 57..578 51111.549 57.927 58.104 511.283 58.~ 58.647 5127.91.1 S:!.JIO.595 52.124.355
<br />,O,HI LABOR. SL1'. MTRLS: ~]97.709 515.078 U5A73 5]5.87.1 516.279 516.689 521.211 517.525 5]7.951 528.905 518.817 519.~58 5]9,703 531.233 520.609 521.070 521.536 522.cm 522.-182 534.877 5600.286 54J3.329
<br />iTOT Al O&.M COST: 5J17.668 5&5,726 S87.8~9 589.956 592.108 59-l.28J 5106.590 598.709 5loo.958 51B.755 510'.529 5\07.851 5110.198 5123.648 51IJ.96J 5117.383 5119.827 5122.296 5]24.788 5139.219 $2.373.187 51,582.IS8
<br />IESTIMATED ....ELlFIElD COST: EO~6.030 59U2S 593.7S0 596.061 595.369 5]00.103 521..1.~31 5105.4.19 5107.862 S~~b.059 S 11 ~,766 5115.258 5117.n6 5242.191 5122.891 SI2J,J87 5128.110 5130.760 5133.435 5267,193 S4.6.55,9Jl S3.62J.593
<br />ICOST PER ACRE.FOOT. 52.9J9 SI33 5137 S1JO 51J3 51J7 B12 SIB 5151 5329 SI" "68 5171 5m 5179 S]83 SI86 ".. ".. $0389
<br />COST PER I.000GAL' 5905 lO" SOA2 50..13 SO'-' SO.JS 50.96 SO'7 SO.J8 51.01 lOlO 50.51 SO'3 SI.08 SO" SOS6 $0..57 SO" SO,60 51.19
<br />PROJECT YEAR: I , 3 . , . 7 , 9 10 II " 13 14 " 16 17 " 19 ,. TOTAL PRESE!'fT
<br /> COST VALUE
<br />
<br />j
<br />i7
<br />
<br />FIRST YEAR CAPITAL COST (SJAF). 52.-187
<br />".PV ALL COSTS EXCEPT YEAR O:-'"E COST (!/1.000 gil) 50.37
<br />
<br />I:
<br />"
<br />
<br />;:
<br />;'.
<br />i:..
<br />
<br />~ORTHERN vlELlFIELD \VE1GHTED AVERAGE YEAR Ot."E CAPIT AL COST {VAF); 52.~69
<br />
<br />HRS Water Consultants, Inc,
<br />July, 1995
<br />
<br />!".
<br />
|