|
<br />, '?- '\
<br />, \\\, f\
<br />'\ WI '
<br />\l ?- \:. -
<br />
<br />OE;>I\'ER "QUlfER . SOUTl-IERN WELLnELD Table C5
<br />
<br />
<br />I DISCOUt<l" R.o\ TE (%):
<br />A~NUAL lNFlATTO~ %).
<br />
<br />$0.05
<br />
<br />WfLL DIAMETER (INCHES):
<br />\l,'O.L DRILlI""G COST (!.iF1}:
<br />iSPECIAC np.Krry (GPfo,
<br />
<br />8 STATIC WATER LEVR(fD:
<br />$1.10 SYSTE..',{ PRESSLJRE(PSI):
<br />,.4
<br />
<br />'"
<br />50
<br />
<br />!PROJECT YEAR: I , J . , , 7 . 9 to II " Il 14 " 16 11 I' \9 " TOTAL PRESENT
<br /> COST VALUE
<br />'PRODUCTION (AFfYll:); 610 "0 610 670 670 610 670 610 670 670 610 610 670 670 670 670 610 670 670 610
<br />A VG. Q PER DENVER WEll.. (GP~ "XI 100 '00 '00 '00 200 "Xl 100 '00 '00 '00 '00 '00 100 '00 '00 '00 '00 "" 100
<br />WELLS REQUlJl.ED: J 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />TOTAL WELLS ON LINE. 2 , , 2 , 2 , , J , , , 2 1 1 , 2 , 2 I
<br />BACKUPV."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 IFf): 1.550 1.550 USO USQ "50 USO 1.550 1.550 ] ,~50 I.SSO 1.5j.Q !..SSO USO 1..550 USO 1.550 USO USO ,,,'" 1.550
<br />WELL COST: $.434.000 '" SO SO SO SO SO SO SO SO SO so SO SO SO '" SO SO SO SO SJ3-S.000 ~)4.lXXI
<br />WELL REDEYElOP:-'fENT COST. SO so SO SO SO SO SO SO SO !-5J,185 SO '" SO SO SO SO SO 10 10 S61.J.46 U 1:5.53 I S59.105
<br />PUMPING WATER LEVEL '18 6~7 616 .., '" 66J 672 '81 690 '99 708 717 726 7Jj 7" 7Sl 762 711 780 789
<br />AVERAGE TDH (FT): '" 80' ." '" '" "" ." ,.. .74 ... ." '" 914 924 9]' '" OS, 96' 913 98'
<br />PUMP liP REQUIREDIWELL: 61 68 " If} 10 11 n 13 74 74 7J " 77 78 19 79 80 81 " 8l
<br />PUMPING EQU[f'ME..'IT COST: ~93.354 so so '" '" SO '" '" SO SO '" so 10 10 10 10 so 10 10 10 5930354 593.354
<br />PUMP REPLACEMEi'IT COST: 10 10 10 so 10 so S45.190 10 '" " 10 '" 10 550201 " so SO 10 10 10 595.991 560.192
<br />WELL &: PUMP COST: 5321.JS4 " SO SO 10 SO S-15.'790 10 '" 5S4.185 SO 10 10 550.201 SO SO SO SO 10 561.346 5138.876 $647.331
<br />PUMPING ENERGY COST 51]5.408 So16.663 S-17.935 SA9.224 550.530 $51,853 553.193 U4.530 555.cn:4 U7.Jl~ 5~8.7:!2 S60.IH 161.588 S63.0-n 56U23 S66.01~ 567.52.5 .569.051 510.595 $72.155 51.135.961 S803.544
<br />TOTAl. WEll. &. EQUIP. COST. 56-12.762 S-l6.663 5-\7.935 S-i9.224 550.530 551.853 598.983 534.530 555.cn:4 5111.~99 538.722 S60.1~7 561.588 5113.248 564.:123 566.015 567;52.5 569,051 $70.395 5133JOI 51.97..1.837 51.430.895
<br />PIPEUNECOST' 5322.940 '" SO SO 10 SO 10 10 '" SO 10 SO SO 10 '" SO SO 10 10 10 5322.940 $322.9otO
<br />ITREATME!HCOST. 55.~61 S3..s~2 55.624 55,106 55.788 55.810 55.952 56m~ 56.116 56.198 S6.~SO 56.]61 S6.4.n 56.325 56.601 56.689 S6.1?1 56.853 56,935 51.011 S]X772 579.923
<br />E.ASEMENTCOSTS' 56.700 56.801 56.901 $Um 57.102 57,.203 S1.303 57.~OJ 57.~ 57.605 $7.705 57.806 57.906 5Un 58.107 58208 58.308 58.J09 ".lO9 58.610 5]B.095 598.065
<br />ITOT ^L CONSTRUCTION COST, , 58S0294 10 SO 10 10 '" $.45.790 10 SO 55~.185 so 10 10 550.10] SO SO SO 10 10 561.346 51061.816 5970.291
<br />CONTINGESCIE.S. 585.029 10 SO 10 10 SO $.:1.579 10 '" 55AI8 10 SO 10 55.0~0 10 " SO 10 SO 56.135 5106.182 597.029
<br />tE.~GINEER]SG/MNGMT COST: 51O~.073 $-1.666 ~.794 5-1.922 $5.053 $3.185 $10.3'6 55.~55 55.~92 511.692 S5.an 56.015 S6.IS9 511.827 56.452 56.602 56.752 56.005 51.059 $13.964 SJ..tO.396 5]87.086
<br />~T^LCAPIT^LCOST 51.OJO.397 5-1.666 SJ.794 5-1.922 5SDS3 $3.]85 560.7:5 55A55 55.392 571..295 SH72 56.015 56.159 567,048 56.452 56.602 56.752 S6,!.US 51.039 UI.4-W SU3:3.166 S1,);.1.J29
<br />a&M LABOR. SUP.. MTRLS.: S132.8n 5IJ.]31 512A63 512.1911 51J.m $13.482 $19.371 514.183 51.U40 521.458 $15.268 515.6;8 5]6.013 $22.467 516.776 517.164 517.556 5179H .518J5S 126.183 $.1.l9.S30 .5326.327
<br />TOTALO&~lCOST' .5260.460 571.JJlI 572.924 574.130 576.558 578..407 511S.S19 S82.1IO 584.083 592.375 587.974 S89.9S2 591.~] 5100.OJ5 596,013 598.076 5]00.]60 5102.266 $104J93 S113.96J 51.963.658 $iJ07.858
<br />,ESTIMATED \lIELLFlElD COST: 51.J00.SS7 57S.SOS 577.711 579.M2 581.611 583.593 5146.j...IJ 587.625 589.676 5163.870 59J.SJ7 S95.9~7 S98.110 5I67.Cl93 S102.46S 5104.677 5]06.913 $109.171 5111.4D 5]95...109 53.372.052 $2.562.264
<br />ICOST PER ACRE.FooT: 51.9012 51JJ S116 $119 5112 5125 5219 51J] "'. 5~-l5 SI->O 51~3 .", 5249 5153 5156 Sl60 SI6J Sl66 S191
<br />ICOST PER ] 000 GAL 5'.96 WJ5 S036 1036 5037 $1).38 1061 10,,", SO," so 7~ W.J3 SO" SO.4~ $0.77 10" 50.48 SO" 50JO Sll.51 50.90
<br />IPROJECT YEAR. I , , . S , 7 . 9 10 II " Il " " 16 11 18 19 " TOTAL PRESENT
<br /> COST VALUE
<br />
<br />\
<br />I'
<br />t
<br />
<br />,
<br />i.:.
<br />I
<br />
<br />FlRST YEAR CAPITAl. COST {SIAl 5US3
<br />f',l'V ALL COSTS EXCEPT YEAR ONE COST (SlUXXl G~' 50.30
<br />
<br />HRS Water Consultants, Inc,
<br />July, 1995
<br />
<br />i
<br />I
<br />,
<br />I
<br />
<br />I,:,
<br />
<br />,"j
<br />,y'
<br />
|