|
<br />ARAPAHOE AQlJrFER.SOlJTIi.ERN WELLFlI::LO Table C9
<br />
<br />... ~\~ \>-'?- '\
<br />\.. \.. \ \~"
<br />
<br />jDISCOUNlIUTE{%J ~OO::IE'>o'E!lGYcosr~WJ-t Sl1051 . \l \l-
<br />'''''''''1JAl.rt-TLArror-' ,.\ "'"
<br />jWELL DI.AMETE.R(INCKESr ~:I~TAT1C W"TER LEVEL (FT) 6~1
<br />WELL DRILUNG COST (SIFT) SIXJ2 SYSTEMPRE.S5UR.E(PSIl:
<br />SPECtFlCC..v>o.CITY-'GPMiFTl
<br />PROJECT YEAR: , 2 , . , , 2 , . " " " " " " " " " " 20 TOTAL PRESENl
<br /> COST V'-l.UE
<br />I"ODUCT]ON ,,,,!y). :'O.roJ ~o.{O) ""'" 20."" 20."" 20."" 2O.Wl 20.COO 20.M 20."" 20.(0) ~.OOJ ~.COO 20."" ~O,COO 20."" 20J)):) ,."" 20-"" ,.""
<br />A VG Q JU. 1lt"EU (GPM1. '02 302 302 '02 302 )02 '02 302 302 302 302 30~ 302 '02 302 302 302 '02 302 302
<br />\l,ClLSREQUlRED' " 0 0 D 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />TOTAl. WEll.SON LlI'IE. " " " " " " " " " " " " " " " 0' .: " " "
<br />SACKtn' WEL1..S. REG: D 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />AVGV."'ELLDEYrH(FTl """ ::!.060 """ 2.060 2.060 '060 '060 2.060 '060 2060 2.060 ~.060 2060 2."'" 2.060 2.060 2060 2060 21"" 2.060
<br />WELLS COST: 512.669,(0) so so so so so so so so so so so so so so so so so so so S12.669.crn 511./l6'l,lXll
<br />\\"EllS REDE\'ELOPM:ENTC05T: so so so so so so so so so 51.195,938 so so so so so so '" so so 51.1SJ.992 52.5~9.93O 51.306.73J
<br />PUMPING WATER LE\"EL (FT) '" '" '" BOO '" ." ." ... '" .., 8i6 ,SO ... .. ." ." ." '" ", ..,
<br />AVERAGE TDH (FT): ... ." ." 1.002 LOll 1.01-1 1.035 1.1).16 l.Qj7 I."" 1.079 um 1,101 1.112 I. III I,I~ I,J-I5 1,IS6 1,]67 1.178
<br />IplJMJ>HPR.EQ/Il(ELL: 12' 12' 116 m ]29 '30 '" IJJ ,~ D' m '" '''' '" '" ]~ ]" '" ", ISO
<br />IP~PING EQL~P. COSTS' 5l.013.9.JO '" '" '" so so so '" so so so '" so '" '" so '" '" so so 53D23.9..\0 53.D23.9-S0
<br />.l'tJ'Mp RfPLACEME....l COST: '" so '" so '" '" 51.11-l,9~1 '" so '" so so so SI.112J5-1 so so '" so so so 52JJ7.30S SI.~80.l3-I
<br />I\\"ELL &: PUMP COST' SI5,69~.~ so so '" '" so S1.11-1.9~1 so so 51.195,938 so '" so 51.122.:"~ so so so so so 51.353.992 52Q.j80.J75 518.-179.\107
<br />IWEll.PL'MP!)'IIG E/'lERC,'l' COST: 53.005060 51.69U17 51.7-10.157 SI.785,199 51.8Jo.70S 51.1176.712 51.9ll..I03 51,970.596 52.018.352 52.066.670 52.115.5S1 52.16-1.99' 5~_~ IS,ool Sl.::!6S.570 52.310,702 52.308-190 S2.420.653 52_~7J.-I73 52.526.8S5 S2.58O.1OO S-43.360.8llS 527,819.593
<br />ITOTAl.....UL 51U98.0CQ 51.695,877 S1.701ll.2S1 S1.785,199 ~1.8l0,J05 51.876.772 53.038.3501 51.970.590 52.DI&J51 S3,~6U08 52.IIS..551 52,16-1.995 5~.2IHIJI 53.487.92S 52.316.702 52.368.J'M 52,~~0.6S3 S2.047H73 52.526.855 53,93-4,7'1'2 563.941.!le3 S46,~99~"OO
<br />jPIPELI:'o"'ECOST: S6.7-1O.00J so so '" so so so '" so so so '" so so so so '" so so so S6.7~.003 56.7..\0.00:1
<br />TRE,>,D.tENTCOST: 5103.COO SI65..l..\5 SSI.500 S52.~0 SB.COO SSl.7~ ,~"" 5~D50 5~.O;:OO !.Sf:.,l~ S~'300 S~".~~ SY+,OCJ:I ~f).l~O """" 56]).SO 562,cro 562.750 "''''' SOI..250 51.370.195 59~.059
<br />iEA5L\IENTCOST 5=OO.cm ,""-"" ~09.ooo S~I2JJ"Xl 511SJD3 51.11.o:XI 5HU:ro 5n.,OOJ SU1.'.'1YJ 5UO.COO S23lJD3 S2JMXXl S~19j))'] 5242,00:) S24S.OXI SVA,OXl 5lSt.0XI SlSol.lXXl 5151.00J 52tlJ.IlXI S..\..62HXXl S2..%l.5S9
<br />JroTAI. CONST.COST: S~Z.~12,9..\O so '" '" so so 51.11-l.9's1 '" so Sl.l~S,~J5 so '" so 51.222.35-1 so so '" so so 51JB.992 S27..1:n175 515.219.907
<br />CO:'JTJ:\'GENCIES' 5~.1.3.~9~ so so '" so '" SIIU9~ '" so 5119.5901 '" '" so SI22.235 '" so '" '" so Sl3SJ99 52..732.018 52.521.991
<br />I"'G~"E"INGMNGMT COST, 52.16!.129 5169_~1I SIJ-ID26 5118J~0 5183.070 SI81.0-77 531~.985 5197.060 5201.835 5118.220 S21U~5 5~16.-I99 S~~15OO S361.016 5231.670 S236,~ 52042.065 5:z.11~7 5252.686 S-;(J7.019 S7J.Uoa 55.5~6.1-l9
<br />TOTAl.CAPrTAl.COST. S:1..uI..363 5169.388 517..026 5J18-.CO 5183.070 SI8HJ7 51j..ll.-IJI 5197.060 520I,8lS SI.6SJ,m 521l.S5S 5:16.~99 S::1.5oOO SI.705.600 5231.070 5~36.lt-IO 5~n.0lI5 52-17J,17 5251.686 51.196.~10 538.16).696 5:J.1.2'2,1D6
<br />(&:M LABOR. 5Llp, MTRL5 SJA95.101 S-I-IO.9~B Soi!>2.-I61 S-i6-I.I~~ $.175.983 S-l87,961 S6J~.99-I S512J55 S5~..nl 5681.0..\3 5~50.O-Ll S562.~99 55,S,900 sn6.9B S6D2-'" 5615.7tJ SlI29.370 S6-I3.10J .s6S6.98J S8:J.1.8-I1 51-1.57'L~72 SI0':8-I.70J
<br />lOT"'l.O&MCO.s,' S6.~6).161 52.5la.:OO ~1.~'3.n. R51HOl ~2..5N.688 S16.16.483 S2.83J.897 52,762.201 52.8:6,1~ SJ.OJ'.~) 52.956095 non. 1..\-1 53.0ll.!l.902 53.31).1.214 S3~2~.5-I5 53.Z93.JZ9 53.363.023 53,433.326 53..so..JJ8 S3./J9.891 56).9)7,6" $.Il.02l.tlJ
<br /> ,
<br />IESTL'dATED....'ELLFIELDCOST. 5J.UOB.Il-l 52.617,1.18 S:.6211H S2.692.1~1 5~.757.ij8 5:.B:u6O $.I.315J~8 52.959,260 53.D2H~8 S-I.M9.~I's 5J.161.6-"O 53.:38.6-13 53J10.-'01 5HJ:)q.879 53.-156.115 53.530,:6' S3.~,(ll8 53.6!0.673 53.757.023 5~.6J6JOI 5101331.156 575.319.900
<br />[;05T PE.R ACRE. FOOT. 51.715 51)..\ SUI 51H SIl! 51,l1 S219 ,,,a 5151 51J4 51.58 SI61 "" 52.~0 ~17J SIn "" "'. '''a 528~
<br />COSTPEIl I(O)GAL' ~5 16 SO" SO'" "''' "',' SO" SO" SO" SO" so.n "''' so ~O SO~I "''' SO.5J SO" S03> "''' SO.58 "'..
<br />IPROJECT YEAR. ] 2 , . , . , . . 10 " " u " " " " " " '" TQT,o,L PREE."I"T
<br /> COST VALUE
<br />
<br />FIRST YEAR CAPrTAL COSTS s/,o,F' ~1.Jn
<br />NPV ALL COSTS EXPECT }"'E..&.RO/'lE COSTS (S/I.OO3GAL I
<br />
<br />SOJ'
<br />
<br />t.
<br />
<br />\\'EIGH'TED AVE.R.,\GE }"EAR O~ CAPITAL COST (~AI)
<br />
<br />51J86
<br />
<br />HRS Water Consultanls, Inc.
<br />Ju]y, ]995
<br />
<br />...
<br />
<br />i.
<br />,
<br />!
<br />
|