|
<br />5.o:l'kIENERGY COST SiKWH'
<br />1.'0'1-1
<br />
<br />so O~ I
<br />I
<br />
<br />W\\\\~Ri
<br />,~?t\.
<br />
<br />DE:"o'VER ...QUIFER - SOlJ1l{ER.... WELl-HELD Table C8
<br />
<br />;DISCOUNTilATE(~):
<br />l....."",UAlINFUTlON ('1,).
<br />IWEll DIAMETER IlNCHES)'
<br />v,,"E.llDFUll..lNGCOST(SlFTI'
<br />,SPECIFTCCAPACm G~
<br />
<br />5 STATlCDEPTl-lTQWATERIFn:
<br />5]JO \\:ELl5PAC[J'IG(FT)'
<br />I ~ SYSTEM PRESSURE rPSI .
<br />
<br />'"
<br />',000
<br />"
<br />
<br />!..-,......
<br />
<br />IPROJECT YEAR: , , , , , , 1 . , " 11 " 13 " " 16 11 " 19 20 TOTAL PRESENT
<br /> COST V,>"lUE
<br />PRODUcnON tAJ'fYRl: 1.'00 '1.500 7.500 1,>00 1.~OO 7.XlO 7.500 1.500 7.500 1.500 1.500 1.500 1.500 "m 7.500 1,.500 '.m 1.500 uoo 7.500
<br />A VG Q DEJ'lVER WELL (GPM): 101 :W1 201 ~O! !01 102 ~02 201 20] ~OJ 202 202 202 202 202 202 W2 2m J01 202
<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 LINE: " OJ OJ OJ " " " " " OJ OJ " " " " OJ " OJ " 23
<br />BACKuP......ULSR.EQ: 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />AVERAGE WEll DEPTH 1FT): 1.550 use 1.550 u~O U50 l.S50 ].550 1.5~ u~o I.SS0 1.5'0 1.550 U50 ].550 1..5'0 1..550 1,5S0 1.550 I.S.50 1.550
<br />v"ElLSCOST 5-1.99].000 '" so " " " " " " so so so so so '0 '" so so so so 5-1.991.000 $.4,9<11.000
<br />WELL REDEVEl.OPMENT COST' so so so so so so so so so 5623.126 so so so so so so so so so 5705.'73 SI,328.604 5680.854
<br />PUMPING WATER lEVEl.(fT); '" ,., 629 63' 63' '" '" .,.. .so '" ." ." '" ... 68' '" '" "" "" '"
<br />AVERAGE TOH 1FT): '" 80~ ". 813 819 12~ SJO '" '" .', 852 '" .63 .O! ." 81' .is .'" '" ""
<br />P\JMPHPREQIW'EU.; " " " " 10 10 " " 11 " " H H " " 1S 1S " " n
<br />WELL PUMP[J'IG EQUIP. COST. S],08),!16 so so " so so so so " so so so so " so so so so so so 51.083.216 51.083.216
<br />WELL PUMP REPL.C05T: so " so so " so 5'31,)11 " so so so so so 553!.499 so so so so so so Sl.In.lll 5705.389
<br />WEll. 4: PUMP COST; S6.014.216 " so so so so 5HI,)l1 so so S6Bl26 so so so 5'32.499 so so so so so 5705..471 SlI..516.631 S7.0I60,4'9
<br />WELL_P\)MPl!>IG ENERGY COST 51.~.303 5~20..511 55J!.!27 55.0.246 S55..1.l72 5566.~O3 5571.139 5519.981 5601.911 56n981 5616.139 56~1.403 5650.712 S663.147 5675.828 5681.513 570].305 5714.201 5121.104 5140,312 513.01].016 58.458.017
<br />TOTAL WEU..A EQUIP. COST 51.1'1.519 5520.511 SHl.!21 55013.2~6 5S~..I. 112 S,66...I03 S1.l0llA'6 .5589.981 S601.9~8 5LD7.107 5626.139 5638.403 5650.772 51.245.747 567S.813 56SI..513 S101.30S 51U.~0l 5127.204 S1.4'l5.189 $2],:127.653 5]5.918.5-.16
<br />PIPEliNE COST: 52.527.500 so so so '" so so so so so so so so so so so so so so so 5U21..5OO .52,~H.m
<br />TltEATMENTC05T: 561.115 S6~.Q.I~ 562.9'9 563.876 56-1.793 565.709 566.626 S6U4J 568...160 569.377 570-Z94 57].:!] 1 sn.ns' 5n.Q.U :m.961 S14.87i S75.795 576.1]2 517,~29 578.546 51,396.106 5894.657
<br />EA5E.'-ff.......T COST 575.000 577.2<(j 578.375 519.:100 580.625 S81.7SO 581.87S S8..OOO SSj.115 586.2~0 587.~15 SS8.5OO 589.625 590.750 591.175 593.000 S94,125 595.250 596.375 S07.jOO 51.7:\5.1 ~5 51.111.~~
<br />TOTAL CON5TRl!cnON COST: 51.601.716 so so so so so S531.J11 so so 56~3.n6 so so so 551~A99 so so so so so 5705.471 SI!,()u'.131 59.981,9'59
<br />CONT1:'lGENCrES' 5860.172 so so so so so 5').132 so so 562.313 so so so 558.2.50 so so so so so 570.5-011 Sl.IQ..\,.!14 5991.196
<br />ENGlhmlNGr.-o1NGMT COST: 51.0'U.619 S52.051 sn.l83 55.UH 515411 556.6-10 5116.~S9 S5U98 560.193 SIJ9.9~2 S62.614 S61.840 565.077 S13O.4OO 567..513 568.851 570.130 5:J1.'20 sn.no 5151.634 52.5",951 51.\l4-I.4S4
<br />TOTAL CAPITAL COST: 510.S1ld07 S~l.O~1 SB.I8J SS-I.3~' 5~5.~17 556.~ 57oo.70~ 551.998 56O.19J SIID!I 562.61~ 5.6].840 SM.017 5771.149 5.67..513 568.8'1 570.130 571.~10 512.720 5927.659 516.061.214 513.825.896
<br />o.r.-.~ LA80R. SUP. MTRLS. 51.r.~.726 51}U33 5!:\K.2" 5141.~..I~ 5 t44.~41 51~1.265 521~.606 5153..'95 5156.501 5235.033 5162.196 5165.915 5160.201 5~42.917 517S.715 SI79.0ll 5182.339 5185.692 5159.07) 52n.8..1..1 St.719.205 5J..!07.646
<br />TOTAL 0&..1.1 COS7: 52 5~3.155 S70~.1)7 S81U'l5 58~1.866 58-l4.JJO 5861.1 ~7 594~.~~6 58<}.1.919 591~.014 51.00-1.6-11 59J6.6rJ.1 596-1.099 5931.716 51.069.968 51.0]7.379 SI.035...IOl 51.0H56-1 51.071.856 51.090.231 51.19COI S~0.162.052 5lJ.17L.72.
<br />:ESn"1.ATED....ELI..F1ElDC05T: 513.0'9.661 S:lJJ.IS~ S86-1.61~ 5U2.1~1 5~99.907 59]7.767 5 I 6-1~ 9'~ S9~.\.911 5972101 51 ~20.D22 51.009~ll 51.0~1.9}9 5LrJ.16.S0) 51.S41.111 SL08-l.962 5J.1Q.t.256 S].]23.69~ 51.143.~76 5L.l6J.ool 52.121.160 S~B~6.559 5~6.80!.963
<br />iC05T PER ACRE.FOOT: 51.l~1 5113 S115 501 51 ~o 5122 5210 5127 5DO 52~3 51H 5131 51~0 52.!' 5U5 5Ul SI50 5152 5155 S2~3
<br />COST PER l.oo:l GAL: 55.1..1 SO" SOl> 5OJ6 50.37 SOlS 50.67 SO.39 SO.JO SO.l~ 50Al SO.42 SOAJ 5().7S SO~ 50.45 50.-16 SO" SO.~S SO"
<br />;PROIECTYE..AJl:. , , 3 , , , 1 . , 10 II " 13 " " 16 11 " 19 " 10TAl PRE$E"iT
<br /> COST VALUE
<br />
<br />I
<br />I
<br />,
<br />
<br />FIRST YEAR CAPITAL C05TS SlA.F: 5I.JO~
<br />NPV ALL COSTS E...XPECT YEAR ONE COST5 IS/I ,(00 GAL.
<br />
<br />, ..
<br />!.'::
<br />
<br />5030
<br />
<br />HRS Water Consultants. Inc.
<br />July, 1995
<br />
<br />,
<br />;:
<br />
<br />I
<br />I
<br />I
<br />\:
<br />
|