|
<br />IWELL DIAMETER \[}ICHES~
<br />WEll DRIUlNG COST (SIFT):
<br />,SPEClFICCAPACITY GPM. :
<br />
<br />10 STA.TIC WATER LEVlllfT l
<br />5150 SYSTEM PRESSURE (PSI).
<br />0,6
<br />
<br />
<br />,,\ ~ ",i
<br />G\...WW,f\
<br />~"'\.-
<br />
<br />LMI.AMIE.roX HILLS AQUlTIR.. SOUTHE.RN ....'ELLrIILD Table C8
<br />
<br />,DISCOlJ't'..,R).TE('l-)"
<br />!A.v,..1JALII-'Fl.A110....(~l:
<br />
<br />~ 00'10 E'fERGY COST ~WH
<br />I.SO'Io
<br />
<br />jPROJECT YE.oJl.: , , 3 , , 6 7 g , " " " " " " " " " " " TOTAL "'""..,
<br /> C03T VAlUE
<br />IpRODUCTION (AFrY): UOO 7~OO '1.300 1.500 uoo UOO UOO 7,'00 DOO 7,500 7,SOO 7,500 7.500 7.m 7.500 7.500 7,SOO 1,500 1.500 ,'00
<br />I'VG Q KA WELL ,G"'" nl 2~ J 2,1 ,~ I ~~ I ,21 !!] !11 22] 111 221 211 22] 22] nl 2!1 221 221 221 ~1
<br />\lrliLS REQUIRED: " 0 , 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />TOTAL WEJ...U: ON LINE: " " " " " " " " " " " " " " " " " " " "
<br />.BACKUPWEl..Ui REQ: 0 0 , 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />IAVG WEll DEPTH (FT): 2.&50 !.MO 2(,50 !.~,o 2.6~ 1.650 2.650 2.650 2..650 2.650 2.650 2.650 2.650 2.650 2.650 2.6X1 2.650 2.650 2,650 !.6SO
<br />'\\"'EUS COST. S8.J.I7,SOO so so so so so so 50 so so so so so 50 so so so so so so $8.3"1.500 S8.147.S00
<br />IIl."ELLS R.EDEVEl..OPMDlTCOSl so so so so so so so 50 so 51,042.185 so so so so so so so so so 51.119.919 S2.2l!.lOS 5],138.736
<br />IPl....MPJ)'IIG WATER LEVEL (FT.) 1.211 1.228 1.238 1,2d8 1.258 1.268 1.178 1.283 1.298 1.308 1.318 1.323 1.338 lJ.48 1.358 I.3M 1.378 1.388 1.398 I,..\QS
<br />AVERAGE TDH (Fr): 1...\~6 1.467 1.478 1...\89 1.500 U11 1.~1~ I..H3 u.u I.~~~ 1.~66 1.577 1.588 1.599 1.610 ],611 1.632 1.6..\3 1.6504 1.66~
<br />IJ>tNPHPREQI\VEl.L '" '" '" '" 110 I ~O 111 111 11) 114 11~ ]16 117 ]27 118 129 >30 '" ])2 '"
<br />1PID-fi>ING EQUIP. COSTS: 51.662.779 so so 30 30 so so 30 30 so so so 30 30 so so so so so so 51.662.779 51.662.779
<br />PUMP REPl.ACEMENT COST. 30 so so so so so 51.(00.865 50 so so so so so 51.097.179 so so so so so so $2.098.14.4 51.318.171
<br />:\\,UL& PUMPC05T' 51Cl.OIO.179 so 30 30 so so 51.(00.865 so so 51.00I1.1U so so so 51.097.179 so so so so so 51,179.919 514.3}Oo311 512.471.786
<br />i\\'ELL'PUMPING E.'-'ERGY COST 5US$.611 59~1.719 S973.0~S 59904.S..\8 51.016.279 51.0)8.1~1 51.060.]7) 51.081.737 51.105.311 51.12H198 51.]51.09$ 51.114.303 51.197.712 5 1.11l.J~1 51.24$.193 5].169.14.4 SI.293.507 5U17.981 51.3<11.666 $1.367.$62 5!3.3~6j60 SI5.oo3.37]
<br />TOTAL WEll S11,46MOO 59~1.719 5973.028 5994.548 51.016.279 51.038.111 51.061.239 51082.1)7 51.105.311 52.170.2S4 $1.l~1.09! SI.174.303 S1.197.n2 $1.318.631 51.24$.193 5l.269.1.\..\ 5].293.so7 51.317.981 $1.3<12.666 5l.S47.431 537,717,088 517.0181,1$1
<br />IPlPELlNE COST' 51.5H.SOl) so 30 so so so so 50 so so so so so so so so so 50 50 so Sl.~17joo !.2.$17.SOO
<br />ITRE.ATMENTC05T: S61.125 561,C>41 S61.959 56).576 564.793 565.709 S66.616 567,S..\3 S6S.~60 569.377 S70.~94 571.211 512.123 $73.0U 57J.961 574,878 .5",79! $76.7]2 577,629 578.!oI6 S1.396.706 58:M,6~7
<br />E....SE.>.fENTcorr $1$.000 $77.150 575.375 579.500 5.'10.615 $81.750 $Sl.SH 58-'.000 58~.115 586.2!O 587,n5 588.500 S!9.61$ 590.750 591.875 593000 594,12$ 595.150 596.375 597.500 $1.7JS.12S 51.1ll.J34
<br />]TOT AL CON5T. COST: 512.537.719 so 30 so so so ~ 1.000.865 50 50 51.00I2,18! so so so 51.091.179 so so so 30 50 51.17?919 5]6,858.017 51~.00~.ZB6
<br />ICONTINGE1'lCTES: 51.233.718 so 30 so so so $100.0.37 so so 5I()ol.2]9 so so so 5109.718 so so 30 so so 5117.991 51.655.803 51,~00.n9
<br />1E.-":G!:'lEERI:\'G"'tl'IG:>'fTCOST' 51.51UUI 514~.~61 S9,.ln 597.303 S99.4'5 $101.618 S113.917 5106.037 SI03.174 5125.171 SI11.1]0 5115.110 5117...\30 51:0...\7) 5]12.IJS 5124.519 5126.914 5129.351 513],798 516-1.058 SoI.101.8..\~ 53.173...\94
<br />TQTAL CAPtTAL COST. 5IUI!>.174 5145.562 595,1/1 591.303 599...\~~ S101.618 51.31..\.869 5106.037 510ll.174 51.37l.S76 5111.810 SlIS,l10 SI17.430 S1..1..\7...\&0 5111.13' SI1..\.519 5126.914 $119.3~1 5131.798 SI.~61.969 524,141,38] S10.573.966
<br />10&::<.t LABOR. SUP. MTRLS , S1.89'-'33 5252.486 5~5~.71..\ 5158367 Sl(,.1.01~ S,69.'Jl! S396.580 5181.288 5187.1~~ S419.IS2 5~99.0~~ S301.o.g1 S311.173 $.150.086 5313.~11 5]29.763 5336.069 SJ.ll.430 5).18.8..\6 SJ98.081 58,111..208 55.718.774
<br />ITOT AL O&:M COST' SJ.JH.179 51.343.497 $Ufo1.136 S1.396.291 51.415.71] 5I.J~'.;93 .$1.606...\~5 51.~1~.~69 51......6.0~J 51.70.1.901 SI.~07.819 SI.6_~9.100 .51.670.6.18 51.8~5.lJ1 $1.7301.5..\0 51.766.88! 51.799.~9!> .5l.!12.37J .$1,86'..5]6 51.0.11 695 534.639.599 52~,n8.l3'
<br />,E.S.TThlATED V<UJ...F\EU) COST: S\U(l~.~S3 51.4l9 .O~9 S\.-I6lJOS SI.-l93.,n SI.Sl~.IU:. 5\.SSl.O!b S!.9~U14 51.62\.606 51.6S.U~6 S3.Q1..\.-I83 SI.n0J.i~8 51.1S..\.11a S1.18g.011l Sl.181.111 S1.856.616 51.g91.oI0~ 51.916.411 51.961.714 SI.997.31..\ 53.603.663 5S7.3!~.274 S..\1...\01..l4I
<br />ICOST PER ACRE.FOOT: 51.307 "" S19~ 5199 $103 Sl08 "90 5216 $,~l "" $129 S134 $138 "" 5~48 5,n S,~7 S,61 5~66 ""
<br />COST PER ] coo GAL: 57.69 SO" SO,"' SO.61 50.61 SO" SI.1Cl SO" SO" SI.16 50.10 so.n SO:13 5134 $0.16 $0.77 SO.79 SO.80 $0.82 S1...\l
<br />:PROJECTYEAR: , , l , , 6 7 g , " " " >3 " " " " " " " roT Al PRESE.VT
<br /> (OS7 VALLIE
<br />
<br />F1RST YEAR CAPITAL COSTS (SJAf). 52.0011
<br />NPV ALL COSTS EXPECT YEAR ffi'."E COSTS (SJ1.oooGAL. so ~I
<br />
<br />WEIGHTEDAVEJV.GE YEAR ONE CAPtTAL COST tSl AF):
<br />
<br />suso
<br />
<br />HRS Water Consultants, Inc.
<br />July, 1995
<br />
<br />1[;;
<br />
|