|
<br />D1SCOllNT RATE ('I);
<br />ANNUAlll\'FLA nON '1-;
<br />
<br />~oo'lr E.'lERGYCOSTSII(WH'
<br />""
<br />
<br />SO"
<br />
<br />\\\ t>-\l- i
<br />t'.\.\~
<br />~\l-'-
<br />
<br />DEr>oVERAQli"IFER.SOUTHER...,.....EllHELD Table C9
<br />
<br />I WEll DlA.'-fETER (INCHES).
<br />WEl..l. DRlLllNG COST (SIFT);
<br />SPECIF1C CAP....cm G
<br />
<br />.
<br />$IJO
<br />"
<br />
<br />5T"TlC DE.P1"HTO \.....TER 1m
<br />V.Ul.SPAClNGlfT)'
<br />SYSTEM PRESSURE IPS1"
<br />
<br />'"
<br />',""
<br />so
<br />
<br />(ROJECT YEAR: , , 3 . , . , . , " " " " .. " " " " " " TOTAL 'RES""
<br /> cOST VALUE
<br />l"ODucnO",AFIVR' 10.000 10.000 10.000 10.000 10.000 10.(0) 10.000 10.000 10.000 10.000 10.000 10.000 \0.000 10.000 10.000 10.000 10.000 10.000' 10.000 10.000
<br /> A VG. Q DENVER WH.L (GPM); ". )00 )00 '00 )00 ". )00 )00 )00 )00 )00 )00 )00 '00 '00 )00 )00 '00 )00 '00
<br /> WEllS REQUIRlD: " 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br /> TUTAl WEllS OS LINE. " " " " " " " " " " " " " " " " " " " "
<br />IBACKUPII.'D..l.SREQ: 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />I...VERAGE WELl DEYnllFTJ; 1.~SO j.s~ l.~~O usa I.SS0 I.S:lO U50 I.S5O u~ I.SS0 U50 1.5S0 1.5SO I.SXl 1.5Xl 1.5Xl I.SSO USO I.SSO usa
<br /> WELL.SCOST 561,1.000 so so so so SO so so so SO so so so so so so so so SO so 56.T.!1.000 S6,127.lXXl
<br /> WEll. REDEVElOPMENT COST; so so so so so SO so SO so 5623.1~6 so so so so so so so so SO 5705.,l78 510328.6001 S68o.8,5.t
<br /> PUl>fPl:'lG w... TER lEVEl.. (Fl); ." 6~" 619 ". ')9 .... ..., .~ .J9 ... .69 61' 6;9 68' 68' ." 69' ,.. '" ,..
<br /> A YERAGE TDH 1FT). '" !o:! ... '" ." 8N 830 83' ..., ~. 8'2 "" 86' 868 ." '" ." 190 ... '"
<br />IPUMPHPR.EQI\'r"'ElL " .. .. .. 69 .. " " " " " " " n " " " " " "
<br /> WELL PUMPrs'G EQUIP COST. 51,JJ9.132 so so so so so so so so so so so so so so so so so SO so 51).019.132 51,449,132
<br /> WELL PlIMP REPL COST; so so so so so so 5S3l.317 so so so so so so 55'2.~99 so so so so so so 51.113.117 570503.9
<br /> WEll!. P~!P COST; 5.8.116.132 so so so so SO 5S3l.31J so so 56H,126 so so so S5!2.J99 so so so so so 5705,1.7' 510.61'.553 59.s62.375
<br /> \lIEL.l.PIfl.fP[S'G ENERGY C05T; 51.702.011 S6'M.OI6o 5109.101 511J328 5139.696 57SS.203 5nO.'S2 5186.6-11 5802."1 SSI8.6.l1 SS34.S5! SS5U04 5861.691 58S1.J30 S90I.103 S9U.018 593S.0n 5952.269 5969.60' 5987.OS~ SI7.6OoIJ,5.t 511,533,782
<br /> TOTALWEll.i.EQUlP COST 59878.203 S694.016 5109.102 S12J.328 5739.696 S75j.203 51.302.169 5156.6-41 ssm.57 I S1..l.41.76~ S3301.~52 5&S1.~1).l 5861.691 51.J66.!29 5901.103 59lS,Ol8 5935.013 59'2.269 5969.605 51.69:!.,S6O 5~1...!12.907 521.096.157
<br /> PIPEUNE COST. 53.370.000 so so so so SO so " so SO so so so SO SO so " SO SO SO 53,370.000 53,370.00>
<br /> TREATME.'o"TC05T; 581.500 U2.7,3 5.83.9ol:5 585.163 586.390 $87,613 S8U35 590.0'8 591.180 591.503 593.12' 591.,9<J8 596.170 597.393 598.615 599.838 5101.060 5102.283 ;103.505 510U28 51.862.275 51,192,!76
<br /> EASEMENT COST 5100.000 ~lOJ.OOO mw.soo 5106.000 5107.500 5109.000 5110.500 5111.000 511UOO 5115.000 51 16.SOO 5118.(('(1 5119.500 51~1.000 5122.500 512J.000 51:!5.SOO 5127,000 5128.SOO 5130.000 52J13.S00 51.1.8l.779
<br />iTUTAL C{)t.lSTR1JcnON COST; 51l.S~6.l)2 so SO SO so SO 55JU17 so so 562J.I!6 so so so 5S82.J99 so so so so so 5705..171 51~,988.s'3 Sl2,93J,37S
<br />ICONJ[!.;GENClES; 51.15-1.613 so so " so SO 5)).1J~ so so 562.313 so so so 5'8.250 SO so SO so SO 570.S~8 5U98,8S5 5l,29],238
<br />. ENGlNEERlNGIMNGMT COST; 51.J.J0.2S2 569.JO~ 510.910 512...33 51~.970 575.520 513S.530 5.8.66-1 5S0,~57 51~..lO3 5!3.JS5 585.1 ~O 5.$6170 5152.503 590.110 591.802 593.507 59'.227 596.961 5116.311 53)99.176 52.575.939
<br />'TOTALCAPlTAL COST; 5lJ1Jl.0!7 569.JO~ 510910 5n.J33 513.910 5n..s20 5119.919 5,8.66-1 580.257 5835.847 5!J.J8S 58~.110 556.770 5193.257 590.110 591.802 593.501 59S.2H 596.961 59~2.lJ6 $:!0.548.8,9 517,994.J28
<br />!
<br /> O&M UBOR. SUP. MTRL.S; 51.5::9.6020 5Ioo....u 513-1.367 5188.32S 5192,321 5196.353 5260-1.711 520-1.527 5:208.668 5288.24' 5211.062 5121.J13 522HOI 5JOO.J08 52)".231 5238.685 5243.119 5141.590 52'1.097 53"i!.00J 56.269.71.7 S-I.563.601
<br />,Tar.u.O&MC05T. '5~. 713.191 51.060.183 5\Q:j19lJ 51 103.S~1 51.11S.906o 51.141.169 !1.:.).I!98 5U9D" 5 1.~16.019 S1.lIJ.3S9 51.2602.139 51.18'.J6S 5U0896! 51.J03.130 51.3~6.505 51.3110.SJO Sl.Jo.t.752 S1.1.2\1.IJI 51.JS3.701 5l,S6U14 521.049.876 51~.772.0JI
<br /> EST1M"..TED .....n.lFlElDCOST. 5 \ 7 Sb-l. ~ 1 S 51.1 ~9.585 5 1.I52.~~J 51.176.25-1 51.19\1,S'16 51.22J6089 51.95-1.811 51,2'1I.S89 51.1962760 51.150.236 5I).1S.6,J 51.3705SS 51,195.7~7 52.196.388 SI...IJ6.616 51.472.342 51...191.2'9 5U14.3608 5' ~50.bbl 52.H6.I5O SJ6.136...I61 535.513,590
<br />:COST PDl: ACRE.FOOT; 51.186 '113 511S 511S 51 ~O 5122 5195 5117 5130 5115 51H 5111 5140 5220 5U5 51J7 5150 Sl52 51S' 52S2
<br />'COST PER 1.000 GAl: 55JS SO)) 50lS 5lD6 5037 SO 38 SO 60 SO.)9 W.1.0 5066 SO" 50.~2 SOJ, SO" SO,~ SO.JS 50.46 SO" 50.4$ SO.n
<br /> PROJECT YEAR; , , ) . , . , . 9 " " " " " " " " " " JO TOTAL PRESErlT
<br />I cOST VALUE
<br />
<br />I
<br />
<br />F1RSTYEARCAPrTALC05TSS/AF. 51.~1'
<br />NPV M.LCOST5 EXPfCT Y'f.ARO~'ECmT5\SJ,.(Q;)GM..1
<br />
<br />~ .
<br />
<br />SO.2~
<br />
<br />HRS Water Consultants. Inc.
<br />July, 1995
<br />
<br />J
<br />
<br />}')
<br />
|