|
<br /> 1995 - Upper Pressure Plane - no additional pipelines
<br /> 1995 - Lower Pressure Plane
<br /> 700 ft 16" pipe @ $198/ft $ 138,600
<br /> (inc. $150/ft for jack & bore construction)
<br /> 14,900 ft 12" pipe @ 39/ft 581,100
<br /> TOTAL $ 719,700
<br /> 1995 - Northeast Pressure Plane
<br /> 1,900 ft 16" pipe @ $48/ft $ 91,200
<br /> 3,900 ft 12" pipe @ $39/ft 152,100
<br /> 3,000 ft 8" pipe @ $28/ft 84,000
<br /> TOTAL $327,300
<br /> 2005 - Upper Pressure Plane
<br /> 18,000 ft 20" pipe @ $70/ft $1,260,000
<br /> 2005 - Lower Pressure Plane
<br /> 12,900 ft 20" pipe @ $70/ft $ 903,000
<br /> 3,200 ft 18" pipe @ $54/ft 172,800
<br /> 11,800 ft 12" pipe @ $39/ft 460,200
<br /> TOTAL $1,536,000
<br /> 2005 - Northeast Pressure Plane
<br /> 9,000 ft 12" pipe @ $39/ft $ 351,000
<br /> Allocation
<br /> AU$: 3,648 = 0.8281 1990: 0.8281 ($329,000) = $272,440
<br /> 4,4U!J 1995: 0.8281 ($0) = 0
<br /> 2005: 0.8281 ($1,260,000) = 1,043,410
<br /> CU$: 757 = 0.1719 1990: 0.1719 ($329,000) = $ 56,560
<br /> 4,405 1995: 0.1719 ($0) = 0
<br /> 2005: 0.1719 ($1,260,000) = 216,590
<br /> AL$: 2,698 = 0.5398 1990: 0.5398 ($314,520) = $ 169,780
<br /> 4,YYtl 1995: 0.5398 ($719,700) = 388,490
<br /> 2005: 0.5398 ($1,536,000) = 829,130
<br /> B-7
<br />
|