|
<br />IDISCOL';-IT RATEl,",):
<br />A~U"L !NFLA.TlO~ (\10):
<br />I
<br />
<br />'-00__ ENERGY COST S/KWH:
<br />UO'lo
<br />
<br />"'"
<br />
<br />,,' p-R'\
<br />" \..,\\11\\'\
<br />t'R't:-
<br />
<br />ARAPAHOE AQlJIITR - SOurHERN 't'iEU.fIELD Table C8
<br />
<br />IWELL DlAAtETER (INCHES): ~:I~TATICWAnR. LE.VfJ...(FT): '1
<br />WELL DR1lllNGCOST (SIFl): S \~O~ SYSTEM PRESSURE (PSI): "
<br />ISPEClF1CCAPACrrr-'G0";;;"':
<br />PRO)ECT YEAR: I , 3 , , , 7 . 9 " " " Il " " " " " 19 20 TOTAL PRESENT
<br /> COST "^LUE
<br />!'RODUCTIOI'! (AffYRI: 1~.OOO l~.OCO 1~,OCO 1',OCO 15.000 I~,OOO IS.oc() 15.000 15,000 15.000 ]5,000 I~.ooo 15,000 IH.OO 15.000 lHlOO I~,OOO 1~.0lXI IS,ooo I~,ooo
<br />AVG QDENVER ....n.l.{GP~fl: 300 300 JOO 300 300 300 JOO 300 300 JOO 300 300 300 JOO 300 300 JOO 300 300 300
<br />WE.LL5REQUIRED: " 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />rorAL WELLS ON lINE: " " 31 " " " " " " " " " " " " " " " " "
<br />BACKUP WELLS REQ: 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): ~.060 1.060 >1160 2.060 '.060 ".. 2.060 1,060 2,060 2.060 ~.060 ~,060 1.060 7'<160 J,OOO 2.060 2.060 2060 2,060 2.060
<br />WEI.LSCOST 59.S79,OOO so so '0 " >0 so >0 " " >0 " " " '0 " " so so '0 59.579,000 59.~79.(OO
<br />WEll.. REDEVEL~fENT COST: " so so " '0 '0 so " " 51.19~,93a '0 '0 " '0 >0 '0 " >0 so 5U~],992 S2.549.930 5J.:l06,73J
<br />PUMPIl"G WATER LEVEI.. (FT): '" '" 7" '0' ." aB m ..., 8'5 ." "" ""' '91 ." '" 925 '" '" os, '"
<br />AVEJl.AGETDHtfT): ". '" 990 1.00] 1.012 1.013 1,03J I.~S I,O~6 1.067 1,073 1.089 1.100 1.111 1.l22 Ll33 1.1.J.4 US, 1,166 1.117
<br />PUMP HP REQI\VEll.: 1,2 12-4 12~ 1"6 ]28 I ~9 III 13~ IJ) '" '" 117 119 "0 ].12 U, I" '" '" '"
<br />WELl.PUMPrI'GEQU[P COST: 52.273,091 '0 so >0 so '0 so >0 '0 >0 '0 '0 >0 '0 '0 '0 so " " >0 52,273.091 52.273.091
<br />WElL PUMP REPl. C05T: " so so " >0 '0 Sl.1l4.951 >0 " >0 '0 '0 " 5l.222.3~4 '0 '0 so so >0 >0 52,337.30~ 51.-480.21-4
<br />WELL&. PUMP COST: S11.852,091 so '0 '0 so SO 51.114.9'1 " " 51.195.938 SO SO so 5l.2nl54 so so so so " 51.353.992 516,139.316 514.639,053
<br />WILl..PUMPl?'G E.'lERGY COST. S2,OI2,6~! 51.270,410 S1.303,74.1 51-\l7.JlO 51.37U37 51.406,067 SI.4-<l1.019 S[,,06,393 SU12,]88 51.$.I3.J06 51..185,0016 51.6~~.107 .s1.6'9.~91 51.69V97 SI.nU24 Sl.77J,57J 5UJ3,7J6 51.!~3.339 51.89J,355 51.933.793 S~2..248.71~ S20.6O.t.3'6
<br />TOTAL \It'D..L&. EQlJ[P. COST 50,86-1.129 S1.270,.4&O .11.303.7.44 Sl.337.430 SI.H1.537 .1],406,067 :S~,5'5.970 SI.~76,393 5Ul ~.1!8 5~,74J.3.4.1 51,5lf5.00I6 51,6=~.101 5IM9.,91 52.919,851 51. 73'.S~4 .11.17.1,574 51.813.7J6 SI,U3.339 5],893.3'5 SJ.~81.78-l 5-18,988.100 .135.243,41-4
<br />P1PEl.lNE COST. S5,05~,OOJ so so so so so so so '0 >0 so SO so so so so so so so so 55,0",000 S'.0~5,OXl
<br />T'R.f)."P.>1ENTCOST: SI22.~'0 S124,C\S.I 5125.918 5127.7H 51~U85 5131.419 5m.2S3 50'.0&6 5D6,9~0 513U$.I $1.10.588 SI.1.4~ I 514.4,2~5 Sl.46,l}19 $]47.923 51.19,7~6 SISJ.S90 5153.424 SI~',2~8 51S7J)9] 52,793.413 51.789.314
<br />EA5EMENTCOST SI ~O,OOO SI3-1.'oo 5U6.7~O 5159.000 S16l.250 5163.500 SI6'.750 SI6HlOO 5170.2'0 5J72.~ S17.4,7SoQ 5171.000 5179,250 518UOO 5]8).730 5186.000 .1]88.250 .1190.500 5192.7SQ .119'.000 .13,410,250 52.222,669
<br />,70lA,l.. CONST. COST: S16.9Ol.~1 so so so so SO Sl,II~.9S1 so " 51.195,911 so SO so 5I.2n.3S-i- >0 " so so so ~\.3SJ.992 S2].79.t.]1f 519,6Q.l..0~8
<br />:CONTDIGE."/ClES: .11.690.709 so SO so so so SllI.J9~ so so 5119.59.J '0 SO so 51n"H SO so so " so 5D~.J99 S~.179,433 SI.969,406
<br />'E.'o'GINEEJUlIlGh-INGMTC05T. S2,061.QJ.J 51,7,0-18 5130.374 513].743 SIH.154 ~140.607 S~66.7~6 5147.6~9 SD1.:lI9 S286.]9~ 51 ~8.~0~ SI~2.211 S165.959 531)4.,09 51 73.5!2 5171,J57 5181.375 518B:J4 5189.33~ 53J1.118 55.6n,253 5-I.n6.782
<br />TOTAL CAPITAl. COST: 5~O.658.8J3 SI~7.OJ8 5130.)74 51]J,7.13 5137.1:1-1 S I ~0.607 SI.~9~.19] 5 I ~7.6,9 Snl.219 51.601.9,6 51~S.50' 51 o~.~ II 5165.9'9 51./;.18.799 511D82 5171.J57 SI!I.l7S S1SUJ4 SI~9.33~ SI S~J.709 5]2.!89,J~4 S27,679.'~9
<br />0&101 LABOR.SUP.MTRU: 52,!169.O-W 53~0.3~S B38,973 5].17.732 5H6.600 536~.~77 S~09 57J 5]81.562 539\l69 S$.I7.~94 5-Il~.Il2 S.I~1.7J8 S.l31.JQ.I S5a9.~~J S4~U]J 5-161.389 $.I7J.S7J SJ!1.868 SJ9,.~72 566M]9 511.021.79S S7.7&Q,114
<br />TOTAl. 0&.101 COST: SJ.853.9~~ 51.879.389 SI.92'.38~ Sl.971.913 S2.013.97! 52066.563 S2.249.S95 S2.163.3Jl S~.11 ~.~~7 SJ ~06 9S.1 S~,3 12.J9~ 5~.31>3,217 S~,J 14.590 S1.61J.3J0 52.Slll.SI1 5D7l.720 .12.625.160 5~.679,13] S~.n3,6]5 51.95".503 S-I9,SJ4.23~ Sn.3~6.4H
<br />jESTI\1Arm WEU.FIELD COST: 515,512.716 S1.CI06.JJ7 S1.0~U59 S2.105.6S6 S~ .156.1 ~6 S1,"01.170 5),7.~.7SS S~.310 930 51.~6.\.7J6 S-I.OOS.580 52.H1.000 S1.5~5.J87 S2.5~0.$.I9 S-I."6~.1l8 S2.69UQ..I S2,7J9.177 S2.SOIi,S]'! 5H6,U65 51,912.970 S-I.'lSJ.Jl2 S79,130,2.w 5S!.2J6,698
<br />I~~~~ ~: ~~~~T' SUOI "" .1137 SIJO 51.44 51,n S~'O ~15J SISS 5~67 S165 SIM sIn 5~8J 5179 SI1l3 5187 5]91 519' S1l9
<br />S~.~2 so 'I Sl)J2 SO.J] SO~ SO.J5 50.71 50.41 SO.JS 5031 SOSI SO.52 SO.5] 5037 SO.5~ 50.56 SO)7 50.59 SO,60 SO.98
<br />IPROJECT YEAR: I , ) , , , , . 9 LO II " " " " " 11 '" 19 '0 TOTAL PRESENT
<br /> COST "^LUE
<br />
<br />i
<br />I::.'
<br />f'
<br />I
<br />
<br />FIRST YEAR CAPITAL COSTS SiA.F: sun
<br />NPV ALL COSTS EXPECT YEAR ONE C05TS (Sil.COJ GAL
<br />
<br />\.:'
<br />
<br />5().JS
<br />
<br />HRS Water Consultants. Inc.
<br />July, 1995
<br />
<br />".'
<br />;,.'j
<br />
|