(GP/GT) for Additional Water Supply in the Lower Rio Grande

More documents

Recommendations

Info

ANALYSIS OF WELL: large Volume, Moderate Temp, Geopressured-Geothermal Well MODEL HAIlE: GGl0-Al MODEL ANALYSIS: No Electricity/Methane/Salts/Bulk Vater Products RESUL TS : 10-YR NPV Discounted Payback aASE YEAR and CONTRACT DOLLARS $546,633 a.2 years 1991 FINANCIAL SUMMARY: TOTAL PRE-OPERATION/DEVELOPHENT/CAPITAL COSTS. . .. $5,054,742 Borrowed 1,709.400 Owners Equity 3.251.325 Capitalized Interest 94,017 INVESTMENTS/EXPENSES/REVENUES : TOTAL PRE-OPERATION/DEVELOPHENT/CAPITAL COSTS. . . . $5,054.742 TOTAL DEVELOPMENT COST. . . . . . .. 2.199,750 Geopress-Geothermal Well 2.199.750 Pipeline Right-of-Way 0 TOTAL CAPITAL aUILoING/EQUIP~EHT COST. 2.310.')00 Geotherlft ~ Elec EQ 199.500 Gas Separator & Tran. 120.750 Suik Water/Salt 1.569.750 Bott led Water 0 Rose/Greenhouse 0 Fish/ AQuacu 1 ture 0 Work i09 Funds 420.000 CONTINGENCIES 450.975 CAPITALIZED INTEREST 94.017 GROSS OPE~ATING REVENUES TOTAL COSTS (yr-I) ... Geopress-Geotherm/Elec Methane Gas Bulk Water/Sa It Bottled Water Rose/Greenhouse Fish/Aquaculture Contingencies TOTAL REVENUES (yr-I) .. Geopress-GeothermlElec Methane Gas Bulk Water/Salt Bottled Vater Rose/Greenhouse Fish/Aquaculture TOTAL POST-OPERATION CCSTS SALVAGE (at end of project life) 366.450 108.B06 324.975 o a 80.023 926.676 a 1. 626.003 o B80.254 Z. 552.679 $1. 67Z. 425 $301.346 SO FINANCIAL/TAX/ECONOMIC INPUTS : Discount Rate (IRR) Debt Ratio Interest Rate Oebt Life Depreciation life Royalty (~ of re.enue) Tixas : Federal Ta. State TiX Severance Tax Ad Valorem Ta. Inflation Rate Cost Escalation: Ce.elopment and Capital Cost Dp/Post-Do Costs & Expenses Re.enue Escalation: Electricity Bulk & Bottled Water/Salts Methane Gas Fish/Aquaculture Roses/Greenhouse GEO?RE5SURED-GEOTHER~AL Well Life Brine Temp , Surface Barre 10 per Oay Gas Concentration / Sarrel Gas Qual ity Bottom HoI. Pressure Flowing Wellhead Pressure (beine) WELL 25-Seo-90 date 08:59:32 AM time 15.0 X 40.0 X 11 0 X 3 yr. 7 yrs lS.0 %. 38.0 X 2.0 % 5.0 : 7.2 : ....... c: ,'" ... ,. 0.0 ~ 0.0 ~ 0.0 X 0.5 %. l.a: 0.0 X 0.0 X CHARACWHSr 10 yes 300 F 20.000 SPO 80 scf/B 90 X 15.000 psi 2.000 psi C-6
~HALYSIS OF VELL: Large Volume. Hoderate Temp. Geopressured-Geothermal Well MODEL NAME: GGIO-A2 HODEL ANALYSIS, No Electricity/Hethane/Agri & Aquaulture Products RnULTS : 10-YR NPV (SI8. 902) ~iscounted Payback 0.0 ye". 3AS, YEAR and CONTRACT DOLLARS 1991 FINANCIAL SUMMARY: TOTAL PRE-OPERATION/DEVELOPMENT/CAPITAL COSTS 80rrowed 1.501.500 Owner. Equity 2.939.475 Capitalized Interest 82.583 INVESTMENTS/EXPENSES/REVENUES : TOTAL PRE-OPERATION/DEVELOPHENT/CAPITAl COSTS .... TOTAL OEVELOPHENT COST. . . . . . .. 2.199.750 Geopress-Geotnermal Well Z.199.750 Pipeline Right-of-Way a TOTAL CAPITAL BUILDING/EQUIPMENT COST. 1.837.500 Geotheno & Elac Eq 199.500 Gas Secarator & Tran. IZO.750 aulk Water/Salt Batt led Vater a Rose/Greenhouse 887.Z50 Fish/Aquaculture ZIO.OOO Working Funds 420.000 CONTINGENCIES ... 403.725 CAPITALIZEO INTEREST 82.583 ~OSS OPERATING REVENUES TOTAL COSTS (yr-I) ... Gaocre •• -Geoth.rm/Eiec Methane Gas Bu lk lIater/Sa It Bott led lIater Rose/Greenhouse Fish/Aquaculture Contingencies TOTAL REVENUES (yr-I) Geocress-6eotherm/Elec Hethane Ga. Bulk Vater/Salt Bott led Vater Rose/Greenhouse Fish/Aquaculture TOTAL POST-OPERATION COSTS ,ALVAGE (at end of project life) 366.450 108.806 a 32Z.613 4Z.000 79.787 926.576 a o 1.226.400 60.480 919.556 2.Z13.556 FINANCIAL/TAX/ECONOMIC INPUTS : $4.523.558 Discount Rate (IRR) Oebt Ratio Intere.t Rat. Oebt Life Oepreciation Life Royalty (X of revenue) $4.523.558 Taxes : S1.293.900 $301. 346 SO Federa I Tax Stat. Tax Severance Tax Ad Valorem Tax Inflation Rate Cost Escalation: Oevelopment and Capital Cost Op/Post-Op Costs & Exoense. Revenue Escalation: ElectriCity Bulk & Bottled lIater/Salts H.thane Gas Fish/Aquaculture Roses/Greenhouse Zs-Sep-90 date 08:51:16 AM time 15.0 X 40.0 II 11.0 X 3 yr. 7 yrs 15.0 X 38.0 X 2.0 II 5.0 %. 7.2 : 5.0 %. 0.0 %. 0.0 %. 0.0 %. 0.5 II 1.0: 0.0 X 0.0 X GEOPRESSUREO-GEOTHERMAL (brine) ... ELL CHARACTER lSi lIe11 L if. 10 yrs Brine Temp i Surface 300 F Borre 1. per Day 20.000 BPO Gas Concentration / Barrel 80 scf/B Gas Qua lity 90 X Bottom Hole Pressure 15.000 psi Flowing lIellhead Pressure 2.000 psi C-7
Page 1 and 2:
KLEBER J. DENNY, INC. 312 Grandview
Page 3 and 4:
KLEBER J. DENNY, INC. 312 Grandview
Page 5 and 6:
FINAL REPORT ON TEXAS WATER DEVELOP
Page 7 and 8:
REPORT ON TASK NO. I: CO-LOCATION S
Page 9 and 10:
1-2 1. GP/GT Fairways Information p
Page 12 and 13:
o s:: 011= m ,; .. f ; iI '& ri i'
Page 14 and 15:
Table S Selected Formation Water An
Page 16 and 17:
average depth of 10,033 feet, avera
Page 18 and 19:
high, the sands are not thick enoug
Page 20 and 21:
included distributary channel or de
Page 22 and 23:
the eastern part of the study area,
Page 24 and 25:
to coastal barrier sandstone on the
Page 26 and 27:
within Reservoir Area B, the sand a
Page 28 and 29:
Papadopulos, S. S., 1975, The Energ
Page 30 and 31:
FLUID PROPERTIES Gas Gas Water Sol'
Page 32 and 33:
only reason for selecting that limi
Page 34 and 35:
Hidalgo Co. , , , ,, , ,, , ,,, , ,
Page 36 and 37:
§ 8 10,116' ;;;- - ... : 10,695' F
Page 38 and 39:
-r- ~~ '1- • r- ~~ .... . ~ 0 0 0
Page 40 and 41:
MARK SAND (MINIMUM) Geo2 Fluid Prod
Page 42 and 43:
BOND SAND (MINIMUM) Geo2 Fluid Prod
Page 44 and 45:
EAST SAND (MINIMUM) Geo2 Fluid Prod
Page 46 and 47:
Page 48 and 49:
Page 50 and 51:
EAST SAND (MAXIMUM) Geo2 Fluid Prod
Page 52 and 53:
MARK SAND (MINIMUM) 1 5 Year Cumula
Page 54 and 55:
BOND SAND (MINIMUM) 1 5 Year Cumula
Page 56 and 57:
EAST SAND (MINIMUM) 1 5 Year Cumula
Page 58 and 59:
jpH~j·:/·3,000 mgi1 TOS Sli,;,lly
Page 60 and 61:
average depth of 10,033 feet, avera
Page 62 and 63:
high, the sands are not thick enoug
Page 64 and 65:
included distributary channel or de
Page 66 and 67:
the eastern part of the study area,
Page 68 and 69:
to coastal barrier sandstone on the
Page 70 and 71:
Within Reservoir Area B, the sand a
Page 72 and 73:
Papadopulos, S. S., 1975, The Energ
Page 74 and 75:
FLUID PROPERTIES Gas Gas Water Sol'
Page 76 and 77:
only reason for selecting that limi
Page 78 and 79:
Matrix of Locations!') and Descript
Page 80 and 81:
• , l L , ,, , ,, , , ,, ,, , ,,
Page 82 and 83:
"i 8 10,116' II =1 -- ~ ~ -- iii: 1
Page 84 and 85:
-I- 0; 0 0 .f: 0 -. - . '-I- - . r-
Page 86 and 87:
Page 88 and 89:
Page 90 and 91:
EAST SAND (MINIMUM) Geo2 Fluid Prod
Page 92 and 93:
Page 94 and 95:
Page 96 and 97:
EAST SAND (MAXIMUM) Geo2 Fluid Prod
Page 98 and 99:
MARK SAND (MINIMUM) 1 5 Year Cumula
Page 100 and 101:
BOND SAND (MINIMUM) 1 5 Year Cumula
Page 102 and 103:
.,,'" - •• 0. _. ___ _ EAST SAN
Page 104 and 105:
STARR COUNTY I -i'J- ~ 10 b .......
Page 106 and 107:
Net Sand Depth Thickness Sand Sand
Page 108 and 109:
TABLE 5 TEXAS WATER DEVELOPMENT BOA
Page 110 and 111:
ill-2 This process review is especi
Page 112 and 113:
m-4 There are some built-in limitat
Page 114 and 115:
ill-7 It is not surprising, therefo
Page 116 and 117:
,,,,-,';8 .. - .. ~ Pretreatment Pr
Page 118 and 119:
lli-9 Comparative Assumed Input Inr
Page 120 and 121:
PRO-FORMA CALCULATIONS FOR REVERSE
Page 122 and 123:
STEAM VENT EJECTOR • PRESSURE RED
Page 124 and 125:
STEAM VENT EJECTOR I :> :>:> LfTl:>
Page 126 and 127:
ID-16 a) The separate seawater inta
Page 128 and 129:
1lI-18 Data for the injection flow
Page 130 and 131:
lli-20 (8) Thermal content of fluid
Page 132 and 133:
ill-22 The primary environmental co
Page 134 and 135:
ill-24 III. B-2 BRINE DISPOSAL VIA
Page 136 and 137:
1lI-26 to 10 centipoise if it is he
Page 138 and 139:
1II-28 1lI.B-S&6 BYPRODUCT SALTS RE
Page 140 and 141:
II I-3~ BRINES mOlAl( DlCAtlYDlAI!
Page 142 and 143:
1II-32 2. Generally speaking, the s
Page 144 and 145:
III-34 1. Group 1 through Group 4 w
Page 146 and 147:
1II-36 Based on this comparative da
Page 148 and 149:
In-38 Section UlD - Pro-Forma Econo
Page 150 and 151:
II I -40 Exhibit InD-2 Assumed Inpu
Page 152 and 153:
111-42 EXHIBIT llID-4 PRO-FORMA CAL
Page 154 and 155:
Appendices
Page 156 and 157:
Appendix A Preliminary Estimates of
Page 158 and 159:
APPENDIX B
Page 160 and 161:
-------- ThIs Underground Injection
Page 162 and 163:
Federal Requirements - -"-J;' ... -
Page 164 and 165:
Chapter II Summary of Injection Con
Page 166 and 167:
.. ' a surface owner b. offset oper
Page 168 and 169:
I. Special "Down Hole" Swvcys speci
Page 170 and 171:
FLOWCHART: INJECTION/DISPOSAL WELL
Page 172 and 173:
the applicant can show. by computat
Page 174 and 175:
Criteria lor Determining the Adequa
Page 176 and 177:
.I MODULAR POWER PLANTS FOR GEOPRES
Page 178 and 179:
FIGURE 2 BINARY POWER MODULE··: .
Page 180 and 181:
TABLE 1 GEOPRESSURED PLANT APPROXIM
Page 182 and 183:
EGG-EP-8839 September 1991 Idaho Na
Page 184 and 185:
EGG-EP-9839 Distribution Category:
Page 186 and 187:
ACKNOWLEDGMENT Work supported by th
Page 188 and 189:
APPENDIX A--SEATTLE TIMES EDITORIAL
Page 190 and 191:
THE FEASIBILITY OF APPLYING GEOPRES
Page 192 and 193:
University, January 10, 1990 with 6
Page 194 and 195:
OF 35 50 100 150 200 250 300 I I I
Page 196 and 197:
Desalination Plant Supply Well \ er
Page 198 and 199:
for an extensive chicken hatching/r
Page 200 and 201:
THE GEOPRESSURED RESOURCE Geopressu
Page 202 and 203:
Production Co. has leased 4000 acre
Page 204 and 205:
p' , ~"\ ,0 .~~ ~~ 'i ~ __ =:-~ 'l.
Page 206 and 207: Desalination Desalination is a prov
Page 208 and 209: --- r/< N N EIII ... IK:ltI' 011 ,,
Page 210 and 211: Sacramento Valley and San Joaquin V
Page 212 and 213: Gas Use and Sales Gas contained in
Page 214 and 215: Sulfur Fraschtng Sulfur can be reco
Page 216 and 217: Coal Desulfurization and Preparatio
Page 218 and 219: films. Today, nearly half of the br
Page 220 and 221: Waste gases Chlorinator Chlorine Di
Page 222 and 223: POTENTIAL AGRICULTURE/AQUACULTURE A
Page 224 and 225: The University of Southwestern loui
Page 226 and 227: Snapping turtles are important comp
Page 228 and 229: ECONOMIC CONSIDERATIONS This sectio
Page 230 and 231: economic techniques because cash fl
Page 232 and 233: Assuming a geopressured well can pr
Page 234 and 235: Table 3. Agriculture/aquaculture fi
Page 236 and 237: Circular Tank 90' Diam. 80'F Bypass
Page 238 and 239: Potable water for agriculture and a
Page 240 and 241: DESALINATION/AGRICULTURE/AQUACULTUR
Page 242 and 243: REFERENCES Carlson, R. A., P. H. Po
Page 244 and 245: APPENDIX A SEATTLE TIMES EDITORIAL
Page 246 and 247: APPENDIX B HEATING REQUIREMENTS FOR
Page 248 and 249: temperature and the heat gain curve
Page 250 and 251: Thermal Refuge Heating Requirements
Page 252 and 253: APPENDIX C INTEGRATED APPLICATIONS
Page 254 and 255: ANALYSIS OF WELL: Large Volume. Mod
Page 258 and 259: ANALYSIS OF ~ELL: Large Volume. MOd
Page 260 and 261: APPENDIX D PRELIMINARY FEASIBILITY
Page 262 and 263: DES/ON • CONS(JI..TlNO • F',..,
Page 264 and 265: Des/oN • CONS
Page 266 and 267: Des/ON • CONS(.Jl..rINQ • F,A.S
Page 268 and 269: RED EWALD,lnc. 10,000 GALLON RACEWA
Page 270 and 271: ",CUND F:;:SH C;LTURE TANKS ~.:::~
Page 272 and 273: ~c:!~ ?:~:~.~ ?.I'n~ -: 1'DS-; mS-!
Page 274 and 275: * Texas A uaculture Association * A
Page 276 and 277: -----------------------------------
Page 278 and 279: RED EWALD. Ute. -- Round Fish Cultu
Page 280 and 281: PORTABLE MODULAR FISH HATCHERY SYST
Page 282 and 283: B & J Water- Well Ser-vice 419 East
Page 284 and 285: APPENDIX F COMPARATIVE PERFORMANCE
Page 286 and 287: BffiLIOGRAPHIC DATA SHEET for repor
Page 288 and 289: factors, utility costs, cash flow,
Page 290 and 291: afforded by low electridty rates al
Page 292 and 293: PRODUCTION LOSSES: With any type of
Page 294 and 295: deposits. minimum monthly customer
Page 296 and 297: conservative figure. This rate is u
Page 298 and 299: Other Capital Equipment YlETAL BUIL
Page 300: SECTION 3a. ~OTE 1 :-"-:ET CASH l1'
Page 303 and 304: TABLE 8·25. ASSl.;;-'1PT!O:\'S FOR
Page 305 and 306: TABLE B·26. GRED;HOUSE C.u>IT AL C
Page 307 and 308:
.1 ~I ~ · ~ · ~ .. · · ~ ~ " -
Page 309 and 310:
APPENDIX E
Page 311 and 312:
Assumed Efficiency = 0.90 Constant
Page 313 and 314:
EVALUATION OF AUTO DESALINATION As
Page 315 and 316:
A review of the data for the wellhe
Page 317 and 318:
J. McNutt & Associates, Inc. McAlle
Page 319 and 320:
DownHole SAT(tm) SURFACE WATER DEPO
Page 321 and 322:
DownHole SAT(tm) SURFACE WATER CHEM
Page 323 and 324:
DownHole SAT(tm) SURFACE WATER MOME
Page 325 and 326:
en C 0 09'8 -- += "0 c 0 U "0 X (])
Page 327 and 328:
(/) c o += x -- (]) D -c 5 c u - D
Page 329 and 330:
Degree of Supersaturation (E-01 ) 0
Page 331 and 332:
(/) c - 0 (]) -- += > D (]) c -.J 0
Page 333 and 334:
(/) c - 0 (]) 09'8 += -- > '"0 (])
Page 335 and 336:
(/) c 0 - 09'8 -- :f= (]) -0 c > (]
Page 337 and 338:
(/) c 0 09'8 -- =t= - C > 0 (]) U -
Page 339 and 340:
C/) c 0 - 09'8 += (]) .- D c (]) >
Page 341 and 342:
en - Cl) > Cl) C ..J o += C "'0 --
Page 343 and 344:
APPENDIX G
Page 345 and 346:
McPJlen Ranch, 7 t :> W:lter Recove
Page 347 and 348:
c ~ (J) 09'8 0 (J) (]J 0 (1) U C2::
Page 349 and 350:
McAJlen Ranch, 75'10 WJter Recovery
Page 351 and 352:
IVlcPJlen I-
Page 353 and 354:
c CJ) CJ) (]) ~ 0 U 0 X w & ~ ~ -m
Page 355 and 356:
J) rJ) (1) u x W 09'8 ~o .. ..c. o
Page 357 and 358:
c ~ 0 09'8 U) 0 U) (]) CJ.) ~ U ~ X
Page 359 and 360:
McAJlen Ranch, 7510 W:1ter Recovery
Page 361 and 362:
c ~ - 09'8 0 (]) 0 > Q) (]) -V ..J
Page 363 and 364:
c ~ o
Page 365 and 366:
c ~ 09"8 0 - (]) 0 > (]) (]) 0::: .
Page 367 and 368:
c ~ 09'8 0 - 0 Cl) (1) > ~ Cl) ~ ..
Page 369 and 370:
c ~ - 09'8 0 C]) 0 > (]) C]) v --1
Page 371 and 372:
c ~ o (]) y - (l.) > (l.) ..J C o .
Page 373 and 374:
00'8 ... .c U c -8 c (l) - ~ 5 - x
Page 375 and 376:
c ~ X 0 Q.) u (}) -0 ""V - C ~ ~ c
Page 377 and 378:
APPENDIX G 4 DEC 1993 TO: MR. KLEBE
Page 379 and 380:
PRELIMINARY EDR/RO COSTS & PERFORMA
Page 381 and 382:
GROUP 1 CONDITIONS 195,000 gpd bypa
Page 383 and 384:
CASE 3 CONDITIONS 214,000 gpd bypas
Page 385 and 386:
BUDGET CAPITAL COST REVIEW ---costs
Page 387 and 388:
0H16D REVIEW OP O~11 COSTS .'.(1) -
Page 389 and 390:
From: CANYON n,DUSTRIES, INC. 206 5
show all

(GP/GT) for Additional Water Supply in the Lower Rio Grande

Create successful ePaper yourself

Delete template?

Save as template?