Figure I Generalized map of the Wilbur Mining ... - University of Utah
Figure I Generalized map of the Wilbur Mining ... - University of Utah
Figure I Generalized map of the Wilbur Mining ... - University of Utah
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
jr 1<br />
yr 2<br />
yr 3<br />
yr 4<br />
yr 5<br />
yr 6<br />
yr 7<br />
yr 8<br />
yr 9<br />
yr 10<br />
TABLE IV.<br />
:o YiAii COST can>)»;;so,\ w 5iCG-,>i3v ?ip;ac CTSTin usiss<br />
CAP-TAi S£COVEPT Mii KAI.^TIKAMCC COSTS<br />
Stee<br />
jr 1<br />
yr 2<br />
yr 3<br />
yr 4<br />
yr 5<br />
yr 6<br />
yr 7<br />
yr 8<br />
yr 9<br />
yr 10<br />
Total Cost<br />
Present Value<br />
Annual<br />
Equiv. Cost<br />
Buried Steel<br />
18,318<br />
19.600<br />
20,972<br />
22,440<br />
24,011<br />
25,652<br />
27,490<br />
29.415<br />
31.474<br />
33.677<br />
5253,093<br />
162,716<br />
24,250<br />
In Tunnel<br />
—'.^Trii<br />
15,170<br />
16,232<br />
17,369<br />
18,585<br />
19,885<br />
21,277<br />
22.767<br />
24,361<br />
26,066<br />
5195,894<br />
125,946<br />
18.770<br />
yr I<br />
yr 2<br />
yr 3<br />
yr 4<br />
1' ,5<br />
yr 6<br />
yr .'<br />
yr s<br />
,r 5<br />
yr 10<br />
Total Cost<br />
Present Value<br />
Annual Equiv.<br />
Cost<br />
f«P<br />
18,734<br />
20,046<br />
21,449<br />
22,950<br />
24,557<br />
26,276<br />
28,115<br />
30,033<br />
32,189<br />
34.4«3<br />
3258,847<br />
166,417<br />
24,801<br />
Annual Cost <strong>of</strong> Buried Steel Annual Cost <strong>of</strong> fPP Over<br />
Over Steel In Tunnel<br />
Steel in Tunnel<br />
yr 1<br />
4,140<br />
yr 1 4,557<br />
yr 2<br />
4.430<br />
yr 2 4,875<br />
yr 3<br />
4,740<br />
yr 3 5.216<br />
yr 4<br />
5,072<br />
yr 4 5,582<br />
yr 5<br />
5,426<br />
yr 5 5,972<br />
yr 6<br />
5,806<br />
yr 6 6,390<br />
yr 7<br />
6,213<br />
yr 7 6,838<br />
yr 8<br />
6,648<br />
yr 8 7,317<br />
-,r 9<br />
7,113<br />
yr 9 7,829<br />
ir 10<br />
7,611<br />
yr 10 8,377<br />
t 57,199 Total Cost<br />
562,953<br />
36,772 Present Value<br />
Annual Eouiv,<br />
40,471<br />
5,480 Cost<br />
6.031<br />
/ear<br />
1<br />
2<br />
3<br />
4<br />
5<br />
6<br />
7<br />
8<br />
9<br />
10<br />
11<br />
12<br />
13<br />
14<br />
15<br />
16<br />
17<br />
18<br />
19<br />
20<br />
NATURAL GAS<br />
Present Cost<br />
242.822,00<br />
272.446.28<br />
305.684,73<br />
342,973.27<br />
384.821.62<br />
431,769,85<br />
484,445,78<br />
543.543.16<br />
589.749,75<br />
639.878,48<br />
694,268,15<br />
753,280,95<br />
817.309,83<br />
886,781.16<br />
962,157,56<br />
1,043,940,95<br />
1,132,675,94<br />
1.228,953,39<br />
1.333,414.43<br />
1,446,754.66<br />
1,569,728.80<br />
Asbestos Cement<br />
yr I<br />
yr 2<br />
yr 3<br />
yr 4<br />
yr 5<br />
yr 6<br />
yr 7<br />
yr 8<br />
yr 9<br />
yr 10<br />
Total Cost<br />
Present value<br />
Annual Equiv.<br />
Cost<br />
-.9,862<br />
21,252<br />
22,740<br />
24,332<br />
26,035<br />
27,857<br />
29,807<br />
31.894<br />
34.127<br />
36,515<br />
S274.425<br />
176,434<br />
26,294<br />
Annual Cost Df Asbestos<br />
Cettcnt Over Steel in<br />
Tunnel<br />
yr 1<br />
yr -i<br />
yr 3<br />
yr 4<br />
t' 5<br />
yr 6<br />
yr 7<br />
Vr 8<br />
yr 9<br />
yr 10<br />
Total Cost<br />
Present Value<br />
Annual Equiv.<br />
Cost<br />
5,684<br />
6,082<br />
6,507<br />
6.963<br />
7.450<br />
7,972<br />
8,530<br />
9,127<br />
9,766<br />
10.450<br />
578,531<br />
50,488<br />
7.524<br />
TABLE V.<br />
7S0<br />
toooMa<strong>of</strong><br />
St«al l» TaHIB« ItMl<br />
1! 55 3 55 K"<br />
STSTOl LIFE I« TIMS<br />
FIGURE 10.<br />
20 Year tja%x. Comparison <strong>of</strong> Natural Gas vs. Geo<strong>the</strong>rmal For An ll-B1ock Area<br />
With A Heat LoatJ <strong>of</strong> 6 x lO^ Therms/Vear<br />
GEOTHERHAL<br />
ELECTRICAL<br />
Present (Ijst<br />
8,492,00<br />
9,213,82<br />
9,996,99<br />
10.846.74<br />
11,768.71<br />
12.769.05<br />
13,854.42<br />
15,032,05<br />
16.321.80<br />
17,722.21<br />
19.242,77<br />
20,893,80<br />
22.686,49<br />
24,632.99<br />
26,746.50<br />
29,041.35<br />
31,533,10<br />
34,238.64<br />
37,176.32<br />
40,366.05<br />
43,829.45<br />
GEOTHERMAL<br />
OPERATIOM AND HAIMT.<br />
Present Cost<br />
1,090,00<br />
1,166.30<br />
1,247,94<br />
1,335.30<br />
1,428.77<br />
1,528,78<br />
1,635,80<br />
1,750.30<br />
1.872.82<br />
2,003.92<br />
2,144,19<br />
2,294.29<br />
2,454,89<br />
2,625,73<br />
2,810.60<br />
3,007.34<br />
3.217.86<br />
3.443.11<br />
3.684.13<br />
3,942,02<br />
4,217.96<br />
395<br />
Annual Savings<br />
262.066.16<br />
294,439,79<br />
330,796.23<br />
371.524,14<br />
417.472.02<br />
468,955.56<br />
526,765.81<br />
571,555,13<br />
620,142.35<br />
672,881.19<br />
730,092,86<br />
792.168.45<br />
859,521,44<br />
932.600,46<br />
1.011,892,26<br />
1,097,924,98<br />
1,191,271,64<br />
1.292.553.99<br />
1,402,446,60<br />
1,521,681.39<br />
TOTAL<br />
15,368.862.44<br />
Present 1/orth<br />
6.5X<br />
246,071.52<br />
259,595,58<br />
273,849.36<br />
288.872.02<br />
304,704.83<br />
321.391.24<br />
338.977,07<br />
345.351,44<br />
351,845.44<br />
358,461.33<br />
365,201,38<br />
372,067.94<br />
379,063.36<br />
386.190.08<br />
393.450,55<br />
400,847,28<br />
408.382,83<br />
415,049.80<br />
423.880.84<br />
431.848,66<br />
TOTAL<br />
7,066,112,54<br />
Lund, et. al,<br />
Present Worth<br />
8t<br />
242,653.86<br />
252,434.67<br />
262,596.71<br />
273,154.83<br />
284,124.44<br />
295,521.55<br />
307,362.79<br />
308,793.45<br />
310,230,57<br />
311,674,18<br />
313.124.31<br />
314,580.99<br />
316,044.25<br />
317.514.12<br />
318.990.64<br />
320,473.83<br />
321.963.74<br />
323,460.38<br />
324.963.80<br />
326,474.02<br />
TOTAL<br />
6,046,137.14<br />
/ /
Change language