|
<br />I
<br />]
<br />
<br />r'.:..
<br />
<br />ARAPAHOE AQUIITR .SOtrrl-lERN ....."EUJ'IELD Table C I 0
<br />
<br />~"
<br />... \..\\\ ~
<br />\..\ ~,
<br />
<br />DISCOUNT ItA TE (..,. "OO:IENERGY COSTSlKWH: so.051 <:(~\;,
<br />AN'.'l\J"L INFU. TION C'll,l: I.SO'l,
<br />""'ELLDtAMETER (tNCHES): \:I~TAncwAl'ER.LEVEL(rn: '~:I
<br />~~~~~~s~~: SISO 5YSTEMPRES5URE(PSll: "
<br />2
<br />PROfE<.T YEAR: ] , , . , 6 7 . . 10 " " " " " " " 18 10 " TOm PRESE."IT
<br /> COST VALUE
<br />PRODuCTION (MN): 30.000 30,000 30.000 '""" 30.000 JO.OOJ lO.COO 30.000 'Dooo 30.000 30.000 30."" 30.000 30,000 30.000 30.000 30.000 30.000 3O.<XJO 30,000
<br />A VG Q KA WELL tGPM). '00 300 '00 '00 '00 '00 300 '00 300 '00 300 '00 '00 300 '00 300 '00 300 '00 '00
<br />\I/ELl..SREQU!R.ED: " 0 0 0 0 0 0 0 D 0 0 0 0 0 0 0 0 0 0 0
<br />TOTAl.WEL.LSOr-'LINF.: " " " " " " " " " " " " " " " " " " " "
<br />BACKUP WELlS REQ: 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 D 0 0 0 0
<br />A VG WELl. DEPTH lFT): J.C16O 2.060 "80 2.060 "80 2,060 2.01>0 ~.O60 1,060 ~.060 2,060 2060 1,060 ~O!lO 2,060 2.(160 2.060 2,(160 1.060 2060
<br />""UL5COS1: S19.158,OOO so so '" '" so so so SO so 'D so SO SO " " SO '" '" SO 519.158.000 5]9,158.(00
<br />IIr"'E.LUREDEVELOPMENTCOS1 SO '" SO '" '" SO '" " 'D 51.195,938 " " " SO '" SO SO '" SO 5USJ.991 52,5.19.9)0 51.306.7.J3
<br />PL"MPli'iGWAT'ER LEVEl.. (FT.) '" '" '" '" '" 1~5 '" .., '" '" '" '" '" "" '" 925 93' '" '55 9O'
<br />AVERAGE TDH IF1): '" 91' '90 1,001 1.011 LOB ].0301 1.04' 1.0~6 1.067 1,078 1.089 1,]00 UIl 1.112 un l.l<< !,155 1.166 1.171
<br />P\.iMP HP REQtWaL: In lH 125 125 128 129 '" 13~ '" '" '" IJ7 IJ9 ]00 1<11 I" ].. ]" '" '"
<br />PUMPING EQUIP. COSTS: S4,5~6.181 50 '" SO SO SO SO SO SO SO " '" SO '" SO SO " '" " " .5-1,546.181 S4,S46.]Sl
<br />PUMP REPLACEMENT COST' SO " '" " '" '" 51,1]",95] SO " " " '" SO S].!2!.35" SO '" " SO " " 52.DU05 Sl,,1S0.J)4
<br />1Ir"Ella: PVMPCOST: 513.704,181 'D '" " '" '" 5l.JR951 so 'D S1.l95.938 " '" SO S]..!J.!.3~..\ SO '" SO " SO 51.353.991 528,591..116 SJ6,.I91.1..t8
<br />I/,"ElL.PUMPlNGENERGYCOST: S5,793,516 52,50010.960 52.607.488 52.674,859 52.70.07' S2.!IJ,I)4 52.882.0;8 52,952.785 S3,m4.377 53.096,812 S3.170m2 53.2U..1]5 53.319.182 53.394.994 S),471,6-t9 S3.Sol9.148 53,621..92 53,706,619 53,786.710 53.867.585 566.26S,189 5011.976.953
<br />11OTAL"'El.I. '''.m.... 52.5-40,960 52,601.488 5:2.674.8'9 52.7-13.07' SUI2.1}.4 5J.996.989 52,952.785 53m~,317 S-I.292.7W 53.1')0.092 SU44.~15 53.319.182 S4,617.J4S 53,<471.6-19 S3.5-l9,1<48 53,627.<491 53,706,679 53,786.710 55,21l.S77 S94,857,~6 569,..\68.101
<br /> ,
<br />PlPEl..C'JEC05T: 510.110.000 'D " '" '" " " " 'D SO '" " " 'D " '" SO " " SO 510.110.000 510.]10.000
<br />ITREAnlE.'lTCOST. S2-U,500 $2-18.168 5251.835 5255.X1) 5259,170 5261.838 5~66.50' 5270,173 5173.'40 5J77.,08 5281.lH 5~~,S43 5188.510 5292,]78 5195.845 5299.513 $30),180 5l0U48 5310.515 5)1~,IS1 55.586.825 n578.6:':!
<br />EA5E.\(DI'TC05T 5300,000 5309.000 5313.500 BI8.COO 53ll..Soo 53~7,OOO 533UOO 5336.000 S].4.0.5OO 51J5.0Cl0 S~9.soo 51S4.000 5~58.5oo 5363.000 5367.500 5372.000 5J76,SOO 5381.000 5385.500 5390.000 56.940.500 SJ..w5.1:;08
<br />jTOlAl COr-'ST. COS1' 533.8i4.181 SO " '" '" " 51,114,951 " " 51.l95.938 '" " " SU!2.3S4 " " '" " SO 51.353.992 538.701.-116 536.6Oi,l48
<br />CONllNGE'"CIES: H38].411 SO SO '" '" '" 5111.495 '" " 5119,5901 SO '" " 5112,135 " " " " " S135.W9 53,870.141 53.6(:0),115
<br />i"'G">EJUNGMNCMTCOST' 5..\.29S.912 S579.3~2 5~5-4.096 S26O.7~9 5267.4&6 5274.307 S-IOU58 5288,2O..L 5~95.,J9 5-IJ~,991 5309.61' 5317.009 53~V21 $-166.377 $339.499 '1347,165 5)54,915 5162.749 5370,668 5527.610 511.0J/..n8 S':U'2.7SQ
<br />T01Al. C,.IJ'l'TAL COST: "'1.494.51' 5519.1n S~5-4.096 5260,749 5267.486 S214,307 51.630.XlJ S1U!0..\ 5295.1')9 5 1.7-19 ~2~ 5309.681 53]7.009 531-1.421 51.8]0.967 5339,499 5].4.7,165 5354,915 536!,749 5370,668 51.011.001 559.2)...1.111 5~U91,6n
<br />101M l..AJlOR, SUP. Ml"RLS: $5,597.!30 51.506.314 S660,6X1 567J,90J7 569''''63 S71J,199 5866,06-1 5749.330 5767.71.1 5931.0016 5805.111 5814.224 58-13.496 51.010.&92 S!81.698 5902,629 5922.779 S~3,148 5963.136 51.148.)18 5~V11,719 516.197.97'6
<br />iTOTALO&:MCOST: SI].93s.s.' $4.604...\.12 5).833.472 S3.916.308 S4.0:!O,2N S-I.Jl5.11l s,..I,\.J6.]07 $01.308.288 S..\...\06...\.Il .5-1650.366 54,605,938 S4.707.18' SJ.8096SS 55.06Ul6J 55,017,691 55,121.1J9 55,2:l9.9~ SU1J,67J 55,..\.16.46] S5.710,1-15 5101.10'-833 S61.19U!1-4
<br />IESTlMATED WELLFIEIDCOST: 5S3.~~0.~51 55.113.793 $-1.087.568 $4,1&7.057 SJ,217,694 S..\,38V19 SS,976.~ 1] SJ.596A91 S..\,701.719 56,]99.889 S..\,915.619 5'.0~4,~90 ".1.\4.110 56.871.031 55.351.191 55,-170.45. 55,584.865 55.100,423 S5.817.ll9 51.737.1-16 5IS-l.8H719 5 116,01 ~ 913
<br />i;OST PER ACRE. FOOT. 51,181 sIn SlJ6 5140 $143 5146 5199 5153 5157 S~ I' ".. 5167 5171 5229 5179 5]82 5186 "'" SIO' S158
<br />COST P8l 100) GAL' SS41 SO~3 so ~~ SO., SO" SO ~, SO 61 SO.47 S048 50M "''' SO.S! 50.53 "''' SO.55 SO 56 SO.57 "'56 SO"' 50.;9
<br />IPROIECT YEAR: , 2 , . , , , , , 10 \I " 13 ,. " 16 " IS 10 "I TOT'-l. PRE.5E.'T
<br /> C051 V"LUE
<br />
<br />RRST YEAR CAPlTAL COSTS (SlAF): 51.3:!)
<br />,,;py ALL COSTS EXPECT YEAR ONEC05TS(Sll,OOOGAL $0.3..\
<br />
<br />HRS Water Consultants, me,
<br />July. 1995
<br />
|