DIESEL AND ELECTRIC POWERED PUMP IRRIGATION

A Comparative Cost Analysis

Alkhter liddin Ahmed

US Agency for International Development

May 1981 Dacca Bangladesh

DIESEL AND ELECTRIC POWERED PUMP IRRIGATION

A Comparative Cost Analysis

Contents PAge

Introduction 1

Methodology 1

Summary of Findings 4

ANNEX A - Deep Tubewell 8

ANNEX B - Low Lift Pump 15

ANNEX C - Shallow Tubewell 21

Akhter Uddin Ahmed

Agricultural Economist

US Agency for International Development

May 1981Dacca Bangladesh

DIESEL AND ELECTRIC POWERED PUMP IRRIGATION

A Comparative Cost Analysis

Introduction

It is expected that power irrigation pump operators will be important users of electricity when made available to rural areas in the future Currently most irrigation pumps operating in rural Banglashydesh are diesel powered

Converioq IrFe t- elc-cri oer irrigation and expansion of el ctric poer ieneration an distribution require heavy investments

An assessment of the coriparamptive coss o1 diesel and electric powered

irrigation is essential to determine the soundness of these investments

Methodology of Analysis

The mctlod of economic analysis used here is a comparison of costs associat-oi with diesel and electric powei-fd irrigation systems currently operating in Bangladesh The aialysis ex-amines the costs of deeD tubeshywell (Annex A) low lifts pump (Annex B) and shallow tubewell (Annex C) irrigaticn systems

The analysis is limited exclusively to the cost side of the equation Whether diesel powered or electric powered a particular pump system is assumed to cover the same acreage and cropsl A comparison of cost effectiveness of the tw power sources therefore only takes into account the cost considerations The impact of electric versus diesel powered irrigation on pump comnvnid area and cropping patterns is left for 3 separate analysis

The analysis is conducted from two cost comparison stand points (1) newly installed diesel powered and electric powered iirigation pumps and (2) diesel powered pumps and electric powered pumps converted from diesel after a certain time period Based on the age of the majority

1 One b-nefit of pump electrification might result from the greater reliability and much lower breakdown frequency of an electric pump which may contribute to additional pumping hours Thus it is reasonshyable to assume that using electric powered irrigation pumps more area will be irrigated and agriculture output will increase On the other hand the benefit of a diesel punp is its independence of a fixed location Moreover stocks of diesel fuel can be stored up not the case for electric supply where users have no control if supply of electricity is disrupted it may be disasterous for crop production However t se assumptions heed field verification for proper analysis

number of pumps currently in operation it is assumed that on thu

average 5 y old dLep tubewelli a- low lift pumps and 2 ycar old

shallow tubcwampus are convrtcd into eic-ctric powered pumps

The analysis takes into account three cost categorics which

vary widely among pumping systems These cateories are-

Investmen Costr (Tables A- I B-] _)I All capital costs of

diesel and eclcctric powered deep tuhewells low lift pumps ad shallow

tubewells are identified TradC and transncrt cost and overhead cost

are added to total capital cost to duterninc investment cost of each

pump type Salvarc vluos of different equipmcnt arc also considered

Investmont ccst - and salvagc values arc discount ( over the life span

of pumps and the salvage values aro deductcd from investment cost to

detcrmindn the pre-sent value of cost strea- of investment costs

Power Costs (Tables A-2 B-2 C-2) Diesel and electric power

costs are calculated based on the assumptions used in the analysis

Fuel and lubricants arc priced cif Chittagong plus trade and transshy

port cost Tesc prices prevailcd in May 1981 As the world market

price of fuel escalates frequently the reader is cautioned that the

power cost of diesel pumps should also be adjusted accordingly Because

of the complexitics in calculating the real cost of electricity to

society electricity rate recommended by the Rural Electrification

Board for irrigation has been used A sensitivity cnalysis is also

done to show the- impact cn costs using alternative power rates (Table 4)

Power cost is discounted over th life span of the pumps to determine

the prcsent value of power cost stream

Opcratin and Maintcna ncc Costs (able A-2 B-2 C-2) Salary or

opportunity costs of labor for operation and protection of pumps lubrishy

cant costs and costs of repair and maintenance are calculated and disshy

counted over the life span of pumps to determine the present value of

operation and maintenance cost stream

Discount Rates Because some ol the above costs particularly

investment costs take place at different times depending on the life

of equipment it was necessary to olbtain present values of cost expendishy

tures for the purpose of comparison between electric and diesel powered

irrigationi pumps Cst streams are cxpresscd in present values applying of 10 percent is assumeddiscounted measurcs A real discount rate

with all monetary values put into real tcrms by deflating and thereby rate of return not aeliminating the clement of inflation As a real

nominal rate bolster(d by inflation 10 percent discount rate is

believed to be appropriatoI

1 Bangladesh Power Devclopment Board Tarrif Study Vol I Coopers amp

Lybrand Associates Limited November 1979 Chapter 8 pp 9-11

Tht followirn mnthmnticl fo-muii is used to find tht present valuc of cost st P

= C CC)+ + C t _ t

wherc

Total investmcnt cost incurred in year 0Co

=Cost incurrtd ii vcr tCt

= Salv ic v-1Lu_ in year tAt

n = Life of lU11) tubuwcl]

r = Interest (di scount) rate

Socinl Costs vs Privte Costs Finally tho reader should note

cccwci0C si from ofthat this 111 -carri d out the point of view

costs incurred yvsocity not by the rivaN individual Bucause duties -nd L -s W pvovn(hni vrv vjciv among different

componcnts of uh cus r usrp rent or purchasc irrigation

pumps PE MOAKamp r mnjr rc ca ptu i difficult is surround

determination of piOW tat C( Uc tl actual costs arc shared

between the public (ovarnmavet) ind privt (farmors) sectors of the

econuJoy i s also nLt N t connurn of tiLF salxsls

Data for th ana]ysis hav boo provi dod by the planners and engineers of the Bang]adesh Aricullu ini Development Corporation

(BAI)C) and the Rura Electrification Board (REB) They are to be

thanked for their collaboration

3

DIESEL AND ELECTRIC POWERED PUMP IRRIGATION

A Comparative Cost Analysis

Contents PAge

Introduction 1

Methodology 1

Summary of Findings 4

ANNEX A - Deep Tubewell 8

ANNEX B - Low Lift Pump 15

ANNEX C - Shallow Tubewell 21

Akhter Uddin Ahmed

Agricultural Economist

US Agency for International Development

May 1981Dacca Bangladesh

DIESEL AND ELECTRIC POWERED PUMP IRRIGATION

A Comparative Cost Analysis

Introduction

It is expected that power irrigation pump operators will be important users of electricity when made available to rural areas in the future Currently most irrigation pumps operating in rural Banglashydesh are diesel powered

Converioq IrFe t- elc-cri oer irrigation and expansion of el ctric poer ieneration an distribution require heavy investments

An assessment of the coriparamptive coss o1 diesel and electric powered

irrigation is essential to determine the soundness of these investments

Methodology of Analysis

The mctlod of economic analysis used here is a comparison of costs associat-oi with diesel and electric powei-fd irrigation systems currently operating in Bangladesh The aialysis ex-amines the costs of deeD tubeshywell (Annex A) low lifts pump (Annex B) and shallow tubewell (Annex C) irrigaticn systems

The analysis is limited exclusively to the cost side of the equation Whether diesel powered or electric powered a particular pump system is assumed to cover the same acreage and cropsl A comparison of cost effectiveness of the tw power sources therefore only takes into account the cost considerations The impact of electric versus diesel powered irrigation on pump comnvnid area and cropping patterns is left for 3 separate analysis

The analysis is conducted from two cost comparison stand points (1) newly installed diesel powered and electric powered iirigation pumps and (2) diesel powered pumps and electric powered pumps converted from diesel after a certain time period Based on the age of the majority

1 One b-nefit of pump electrification might result from the greater reliability and much lower breakdown frequency of an electric pump which may contribute to additional pumping hours Thus it is reasonshyable to assume that using electric powered irrigation pumps more area will be irrigated and agriculture output will increase On the other hand the benefit of a diesel punp is its independence of a fixed location Moreover stocks of diesel fuel can be stored up not the case for electric supply where users have no control if supply of electricity is disrupted it may be disasterous for crop production However t se assumptions heed field verification for proper analysis

number of pumps currently in operation it is assumed that on thu

average 5 y old dLep tubewelli a- low lift pumps and 2 ycar old

shallow tubcwampus are convrtcd into eic-ctric powered pumps

The analysis takes into account three cost categorics which

vary widely among pumping systems These cateories are-

Investmen Costr (Tables A- I B-] _)I All capital costs of

diesel and eclcctric powered deep tuhewells low lift pumps ad shallow

tubewells are identified TradC and transncrt cost and overhead cost

are added to total capital cost to duterninc investment cost of each

pump type Salvarc vluos of different equipmcnt arc also considered

Investmont ccst - and salvagc values arc discount ( over the life span

of pumps and the salvage values aro deductcd from investment cost to

detcrmindn the pre-sent value of cost strea- of investment costs

Power Costs (Tables A-2 B-2 C-2) Diesel and electric power

costs are calculated based on the assumptions used in the analysis

Fuel and lubricants arc priced cif Chittagong plus trade and transshy

port cost Tesc prices prevailcd in May 1981 As the world market

price of fuel escalates frequently the reader is cautioned that the

power cost of diesel pumps should also be adjusted accordingly Because

of the complexitics in calculating the real cost of electricity to

society electricity rate recommended by the Rural Electrification

Board for irrigation has been used A sensitivity cnalysis is also

done to show the- impact cn costs using alternative power rates (Table 4)

Power cost is discounted over th life span of the pumps to determine

the prcsent value of power cost stream

Opcratin and Maintcna ncc Costs (able A-2 B-2 C-2) Salary or

opportunity costs of labor for operation and protection of pumps lubrishy

cant costs and costs of repair and maintenance are calculated and disshy

counted over the life span of pumps to determine the present value of

operation and maintenance cost stream

Discount Rates Because some ol the above costs particularly

investment costs take place at different times depending on the life

of equipment it was necessary to olbtain present values of cost expendishy

tures for the purpose of comparison between electric and diesel powered

irrigationi pumps Cst streams are cxpresscd in present values applying of 10 percent is assumeddiscounted measurcs A real discount rate

with all monetary values put into real tcrms by deflating and thereby rate of return not aeliminating the clement of inflation As a real

nominal rate bolster(d by inflation 10 percent discount rate is

believed to be appropriatoI

1 Bangladesh Power Devclopment Board Tarrif Study Vol I Coopers amp

Lybrand Associates Limited November 1979 Chapter 8 pp 9-11

Tht followirn mnthmnticl fo-muii is used to find tht present valuc of cost st P

= C CC)+ + C t _ t

wherc

Total investmcnt cost incurred in year 0Co

=Cost incurrtd ii vcr tCt

= Salv ic v-1Lu_ in year tAt

n = Life of lU11) tubuwcl]

r = Interest (di scount) rate

Socinl Costs vs Privte Costs Finally tho reader should note

cccwci0C si from ofthat this 111 -carri d out the point of view

costs incurred yvsocity not by the rivaN individual Bucause duties -nd L -s W pvovn(hni vrv vjciv among different

componcnts of uh cus r usrp rent or purchasc irrigation

pumps PE MOAKamp r mnjr rc ca ptu i difficult is surround

determination of piOW tat C( Uc tl actual costs arc shared

between the public (ovarnmavet) ind privt (farmors) sectors of the

econuJoy i s also nLt N t connurn of tiLF salxsls

Data for th ana]ysis hav boo provi dod by the planners and engineers of the Bang]adesh Aricullu ini Development Corporation

(BAI)C) and the Rura Electrification Board (REB) They are to be

thanked for their collaboration

3

DIESEL AND ELECTRIC POWERED PUMP IRRIGATION

A Comparative Cost Analysis

Introduction

It is expected that power irrigation pump operators will be important users of electricity when made available to rural areas in the future Currently most irrigation pumps operating in rural Banglashydesh are diesel powered

Converioq IrFe t- elc-cri oer irrigation and expansion of el ctric poer ieneration an distribution require heavy investments

An assessment of the coriparamptive coss o1 diesel and electric powered

irrigation is essential to determine the soundness of these investments

Methodology of Analysis

The mctlod of economic analysis used here is a comparison of costs associat-oi with diesel and electric powei-fd irrigation systems currently operating in Bangladesh The aialysis ex-amines the costs of deeD tubeshywell (Annex A) low lifts pump (Annex B) and shallow tubewell (Annex C) irrigaticn systems

The analysis is limited exclusively to the cost side of the equation Whether diesel powered or electric powered a particular pump system is assumed to cover the same acreage and cropsl A comparison of cost effectiveness of the tw power sources therefore only takes into account the cost considerations The impact of electric versus diesel powered irrigation on pump comnvnid area and cropping patterns is left for 3 separate analysis

The analysis is conducted from two cost comparison stand points (1) newly installed diesel powered and electric powered iirigation pumps and (2) diesel powered pumps and electric powered pumps converted from diesel after a certain time period Based on the age of the majority

1 One b-nefit of pump electrification might result from the greater reliability and much lower breakdown frequency of an electric pump which may contribute to additional pumping hours Thus it is reasonshyable to assume that using electric powered irrigation pumps more area will be irrigated and agriculture output will increase On the other hand the benefit of a diesel punp is its independence of a fixed location Moreover stocks of diesel fuel can be stored up not the case for electric supply where users have no control if supply of electricity is disrupted it may be disasterous for crop production However t se assumptions heed field verification for proper analysis

number of pumps currently in operation it is assumed that on thu

average 5 y old dLep tubewelli a- low lift pumps and 2 ycar old

shallow tubcwampus are convrtcd into eic-ctric powered pumps

The analysis takes into account three cost categorics which

vary widely among pumping systems These cateories are-

Investmen Costr (Tables A- I B-] _)I All capital costs of

diesel and eclcctric powered deep tuhewells low lift pumps ad shallow

tubewells are identified TradC and transncrt cost and overhead cost

are added to total capital cost to duterninc investment cost of each

pump type Salvarc vluos of different equipmcnt arc also considered

Investmont ccst - and salvagc values arc discount ( over the life span

of pumps and the salvage values aro deductcd from investment cost to

detcrmindn the pre-sent value of cost strea- of investment costs

Power Costs (Tables A-2 B-2 C-2) Diesel and electric power

costs are calculated based on the assumptions used in the analysis

Fuel and lubricants arc priced cif Chittagong plus trade and transshy

port cost Tesc prices prevailcd in May 1981 As the world market

price of fuel escalates frequently the reader is cautioned that the

power cost of diesel pumps should also be adjusted accordingly Because

of the complexitics in calculating the real cost of electricity to

society electricity rate recommended by the Rural Electrification

Board for irrigation has been used A sensitivity cnalysis is also

done to show the- impact cn costs using alternative power rates (Table 4)

Power cost is discounted over th life span of the pumps to determine

the prcsent value of power cost stream

Opcratin and Maintcna ncc Costs (able A-2 B-2 C-2) Salary or

opportunity costs of labor for operation and protection of pumps lubrishy

cant costs and costs of repair and maintenance are calculated and disshy

counted over the life span of pumps to determine the present value of

operation and maintenance cost stream

Discount Rates Because some ol the above costs particularly

investment costs take place at different times depending on the life

of equipment it was necessary to olbtain present values of cost expendishy

tures for the purpose of comparison between electric and diesel powered

irrigationi pumps Cst streams are cxpresscd in present values applying of 10 percent is assumeddiscounted measurcs A real discount rate

with all monetary values put into real tcrms by deflating and thereby rate of return not aeliminating the clement of inflation As a real

nominal rate bolster(d by inflation 10 percent discount rate is

believed to be appropriatoI

1 Bangladesh Power Devclopment Board Tarrif Study Vol I Coopers amp

Lybrand Associates Limited November 1979 Chapter 8 pp 9-11

Tht followirn mnthmnticl fo-muii is used to find tht present valuc of cost st P

= C CC)+ + C t _ t

wherc

Total investmcnt cost incurred in year 0Co

=Cost incurrtd ii vcr tCt

= Salv ic v-1Lu_ in year tAt

n = Life of lU11) tubuwcl]

r = Interest (di scount) rate

Socinl Costs vs Privte Costs Finally tho reader should note

cccwci0C si from ofthat this 111 -carri d out the point of view

costs incurred yvsocity not by the rivaN individual Bucause duties -nd L -s W pvovn(hni vrv vjciv among different

componcnts of uh cus r usrp rent or purchasc irrigation

pumps PE MOAKamp r mnjr rc ca ptu i difficult is surround

determination of piOW tat C( Uc tl actual costs arc shared

between the public (ovarnmavet) ind privt (farmors) sectors of the

econuJoy i s also nLt N t connurn of tiLF salxsls

Data for th ana]ysis hav boo provi dod by the planners and engineers of the Bang]adesh Aricullu ini Development Corporation

(BAI)C) and the Rura Electrification Board (REB) They are to be

thanked for their collaboration

3

number of pumps currently in operation it is assumed that on thu

average 5 y old dLep tubewelli a- low lift pumps and 2 ycar old

shallow tubcwampus are convrtcd into eic-ctric powered pumps

The analysis takes into account three cost categorics which

vary widely among pumping systems These cateories are-

Investmen Costr (Tables A- I B-] _)I All capital costs of

diesel and eclcctric powered deep tuhewells low lift pumps ad shallow

tubewells are identified TradC and transncrt cost and overhead cost

are added to total capital cost to duterninc investment cost of each

pump type Salvarc vluos of different equipmcnt arc also considered

Investmont ccst - and salvagc values arc discount ( over the life span

of pumps and the salvage values aro deductcd from investment cost to

detcrmindn the pre-sent value of cost strea- of investment costs

Power Costs (Tables A-2 B-2 C-2) Diesel and electric power

costs are calculated based on the assumptions used in the analysis

Fuel and lubricants arc priced cif Chittagong plus trade and transshy

port cost Tesc prices prevailcd in May 1981 As the world market

price of fuel escalates frequently the reader is cautioned that the

power cost of diesel pumps should also be adjusted accordingly Because

of the complexitics in calculating the real cost of electricity to

society electricity rate recommended by the Rural Electrification

Board for irrigation has been used A sensitivity cnalysis is also

done to show the- impact cn costs using alternative power rates (Table 4)

Power cost is discounted over th life span of the pumps to determine

the prcsent value of power cost stream

Opcratin and Maintcna ncc Costs (able A-2 B-2 C-2) Salary or

opportunity costs of labor for operation and protection of pumps lubrishy

cant costs and costs of repair and maintenance are calculated and disshy

counted over the life span of pumps to determine the present value of

operation and maintenance cost stream

Discount Rates Because some ol the above costs particularly

investment costs take place at different times depending on the life

of equipment it was necessary to olbtain present values of cost expendishy

tures for the purpose of comparison between electric and diesel powered

irrigationi pumps Cst streams are cxpresscd in present values applying of 10 percent is assumeddiscounted measurcs A real discount rate

with all monetary values put into real tcrms by deflating and thereby rate of return not aeliminating the clement of inflation As a real

nominal rate bolster(d by inflation 10 percent discount rate is

believed to be appropriatoI

1 Bangladesh Power Devclopment Board Tarrif Study Vol I Coopers amp

Lybrand Associates Limited November 1979 Chapter 8 pp 9-11

Tht followirn mnthmnticl fo-muii is used to find tht present valuc of cost st P

= C CC)+ + C t _ t

wherc

Total investmcnt cost incurred in year 0Co

=Cost incurrtd ii vcr tCt

= Salv ic v-1Lu_ in year tAt

n = Life of lU11) tubuwcl]

r = Interest (di scount) rate

Socinl Costs vs Privte Costs Finally tho reader should note

cccwci0C si from ofthat this 111 -carri d out the point of view

costs incurred yvsocity not by the rivaN individual Bucause duties -nd L -s W pvovn(hni vrv vjciv among different

componcnts of uh cus r usrp rent or purchasc irrigation

pumps PE MOAKamp r mnjr rc ca ptu i difficult is surround

determination of piOW tat C( Uc tl actual costs arc shared

between the public (ovarnmavet) ind privt (farmors) sectors of the

econuJoy i s also nLt N t connurn of tiLF salxsls

Data for th ana]ysis hav boo provi dod by the planners and engineers of the Bang]adesh Aricullu ini Development Corporation

(BAI)C) and the Rura Electrification Board (REB) They are to be

thanked for their collaboration

3

Tht followirn mnthmnticl fo-muii is used to find tht present valuc of cost st P

= C CC)+ + C t _ t

wherc

Total investmcnt cost incurred in year 0Co

=Cost incurrtd ii vcr tCt

= Salv ic v-1Lu_ in year tAt

n = Life of lU11) tubuwcl]

r = Interest (di scount) rate

Socinl Costs vs Privte Costs Finally tho reader should note

cccwci0C si from ofthat this 111 -carri d out the point of view

costs incurred yvsocity not by the rivaN individual Bucause duties -nd L -s W pvovn(hni vrv vjciv among different

componcnts of uh cus r usrp rent or purchasc irrigation

pumps PE MOAKamp r mnjr rc ca ptu i difficult is surround

determination of piOW tat C( Uc tl actual costs arc shared

between the public (ovarnmavet) ind privt (farmors) sectors of the

econuJoy i s also nLt N t connurn of tiLF salxsls

Data for th ana]ysis hav boo provi dod by the planners and engineers of the Bang]adesh Aricullu ini Development Corporation

(BAI)C) and the Rura Electrification Board (REB) They are to be

thanked for their collaboration

3

SuMin0 - J i__

f - -- types vi ] E trii C puphover diesel

in ri is fro deep

in u__ivJ 1d i swthat there nrc signishy

p f ampW SAtnrv ii t t u ] n] -z 1 0 - 1 A u n y b- d S h J ull s - I K]] ] p n A_Y t I II

iiibsol I thi 1 just thL r vt v]i o M luA ubewelIs fo]ul- 5y i a p anld Olup t uLwlPli 110in I heca-usu cost Of dCC LAir i 1 n t 7 nn jit- tia11 10 ibu r ]ow lift pump

and Lh-1 w I ubV( t Y-s ewivvtIv

Talle 1 Con]maatrivc Savin from Elcctrjfiqd over Diesel Powered rri risr Pumps 1

Present Vaiue of

C- 1t St-re=n_ Cost SavingsType -Pum [cteict1-i c Amount Percent

Dcep T 1bveI 47 C (0( 364201 105868 23

Luw I if I u1 ]9 S2684 32284 28

Shal Tubwe 7163B 4565 26073 35

1 Refr te Tabjc3 -3 B-3 and C-3

y

to - 1 lLx _ [ (_2-t aibl 2 w thE CompnSition of COM- Slln t17 Oftvu di-1 I(wl~Tc1 -uMj by type of CuSt F I mt in aibsIlutt n T y in iii investment costs

in t11h O r wp itu i] f l wd bv Kw lift pur an~d shallow tuhIt ] i I K A (f nv Fr in w ro -Alow tubowel Is rank hir~eSt ampKOWA IV I ft pU Mid dUL P tuK ItI and in case of operaiLto ow t arL iow andixt W pumps followed s tubewcl ls doep tubeumrl

able 2 Composition of Savings Ire Elct rificd nver PiisOl Powered Irrigtation Pumpsl

yj3e of S vings S2

Type of I= Investment IIower Operation Total

Deep lubo-1 48 29 237 1001Z

Low lift _ziv 35A 35 30Z 1007

Shallow Thkw il 11 60 29 100

1 Refer Tables A- B-4 and C-4

2 Includ- lubricant operators salary repair and maintenance costs

fl 01 (Utt- V( ANOTTOO tI tvii 0 N mnt rv terms dlo-k il Ira in u L 1 K J o ruwu2r A lift

p vm in OF 3ut t-- L1 o tubow IK rr- KJ Lt HOWC( S du p tubvcL IsK nN lv -a ft unp

Tabl Y Cot Saings from Pump onversion from Diesel to Electric--

(Amount ii TOa)

Present Value of

Type of Pumps 1~i( ]C L t ~i Amount 1e- cent

Deep Tuewe]] 70069 407999 62075 33

Low Lift Pump 114968 102984 11984 0

Shallow Tubewall 74636 54792 19846 27Y

I Refer to Tables A-5 B-1 and C-5

anlyis Tak C70 perKW electf~~ ra na en usampd Thi rato proposed bv th~e ura Ete trJ f -at ion ca~ard (RE or rri- gation bn4j the exist4ng rat chag d Because thiayisa

-ele Icity incurred bt~he nati$oIV Howev beaue inBan 1ades is -ted hydrD electrc ~natural-ga an d e

ifino imfotsjol~ to find the rea unit cos of el(campticitN to sciety Therefore the following sensitijvity-shy

analvii done showtile impact on sayings frb~nm electric powered Jrrlgatin Fh g alterna t ive poveYr~ rats I shouild be~noted that elect rJic1line conncion to irrigati~onpumnps or hoo-u cost is

Vassu Cd to e n1tepwrrts

~ ~ i~iltAlternative Power~Rates r

V~mount(A in Taka)

V 4

(Tk KMI Amount Amun V o t

050~~V143 159 3 4363 38 302

0 6 V 4 51 26VVlt 3796 V 3 2614 38V

0 88 2 3 8 6033 2 V- ~ ~ ~ ~ ~ 2 3VVVV V223 97

00 8722 jV 19V 26)h -

4110

09 6857 100R4e993gtDep 1 ue

31 28

12 1 J2640 130V -6 006

14 (-4 6 2

29 )

15-- 20g o9e0Dise 2192 lb11 15Lo253 13m4K 1984Sh2Twu 7 9___576__ 8__________~gt 1 176

3 3) ~ 3 1569

(-1)V ( -78 (2 1 1

5)(641401

(-) (13A 2 _ 9 4 4

29shy

___

21Vlt

3

Tk67V cV~ ecrct uo 4 v Vc nlss

V 4 5V~ 3-~368 ~- 8 0254 4

lAssupt il Use -- t AnaJ4 s

1Dep Tulewl eptlv 3

2bL esrpa $ n o i feren cmonets ad be1Iwa rill ~~ ~ PYovid ed by th BAD Cen gin are s

i~~aoo~ l l l p o ced i mrpr c x-fa t r

a headbead 0t required when a vert al moa t is us 6d

~condition ~ tc oosa rated 25 HP (18 7 K ) a fid C1isaqC

P- itl~e3 30~5I

6 a1aa 20 for pup enginemotore ue

7 lnk this~analysis 3A-e of~ a de~ep tubewell1 iscond i k Nsy~ Economic life of 4a deep tubewell is considered tbe of

~20 years by the Planning Divisio4BAD

~Ai~8 Avc-age pumping hours per year-borcamp a us seas~on) 1000 hours

FeL According- to BADC enineesubricant oil consumptionr 1al4o of diesel is required 4for~ a 30 HP engine to run I hour 1lricant

0125 gal3onHPl0Q hours sectrunning

10 Fuallubricarit oilcost uladlu i r prce c f dh4ttgn plusta~ad rnpr ot On thi baipi of- Highr SpeedDiese1 (1SOD sTkl894Imp~ria C3n prijceof 1ub oil~(HighViscocityl

401G Ths ap1iln prvi

-N6tieeg cosmtin 219KI pe~perating huPooe 17Beetrct ae fT070KHi se ntean~alysis Compardashy

tiv-6otsare also shown in Tbl 4at alternin e ou Propose

12 -Ti esaayoopotntcoofne man for six months 1Tk400month-

~for Operation and protection f the qipment

44r231 According to BADO 4engineers abouit 4 o0~fdeep7 tibewlls are~8 year oW I~boiiu 40Z _-z L ~ _ud - esL202ampar~ I year old In the analy sist is assumed tha~t on the avrerage 5 yeair1d~diese3 powered deep-

gt amp tubewcllsiwill be coverte to~elc r poerddeep tubewells

Due to la cofmintenance the output o(f diese] eiigine-44ecreases aa fate rate tha noma Thereo engineers recomnn over-s zed engine

KH 046xHP~Xas i 5efficienyo oo otorofficiency

and the~full rated ourput ao t iemotor -E requ d a i the o u head ad discha~rge as n1the -case f diese d eun

to - 1 lLx _ [ (_2-t aibl 2 w thE CompnSition of COM- Slln t17 Oftvu di-1 I(wl~Tc1 -uMj by type of CuSt F I mt in aibsIlutt n T y in iii investment costs

in t11h O r wp itu i] f l wd bv Kw lift pur an~d shallow tuhIt ] i I K A (f nv Fr in w ro -Alow tubowel Is rank hir~eSt ampKOWA IV I ft pU Mid dUL P tuK ItI and in case of operaiLto ow t arL iow andixt W pumps followed s tubewcl ls doep tubeumrl

able 2 Composition of Savings Ire Elct rificd nver PiisOl Powered Irrigtation Pumpsl

yj3e of S vings S2

Type of I= Investment IIower Operation Total

Deep lubo-1 48 29 237 1001Z

Low lift _ziv 35A 35 30Z 1007

Shallow Thkw il 11 60 29 100

1 Refer Tables A- B-4 and C-4

2 Includ- lubricant operators salary repair and maintenance costs

fl 01 (Utt- V( ANOTTOO tI tvii 0 N mnt rv terms dlo-k il Ira in u L 1 K J o ruwu2r A lift

p vm in OF 3ut t-- L1 o tubow IK rr- KJ Lt HOWC( S du p tubvcL IsK nN lv -a ft unp

Tabl Y Cot Saings from Pump onversion from Diesel to Electric--

(Amount ii TOa)

Present Value of

Type of Pumps 1~i( ]C L t ~i Amount 1e- cent

Deep Tuewe]] 70069 407999 62075 33

Low Lift Pump 114968 102984 11984 0

Shallow Tubewall 74636 54792 19846 27Y

I Refer to Tables A-5 B-1 and C-5

anlyis Tak C70 perKW electf~~ ra na en usampd Thi rato proposed bv th~e ura Ete trJ f -at ion ca~ard (RE or rri- gation bn4j the exist4ng rat chag d Because thiayisa

-ele Icity incurred bt~he nati$oIV Howev beaue inBan 1ades is -ted hydrD electrc ~natural-ga an d e

ifino imfotsjol~ to find the rea unit cos of el(campticitN to sciety Therefore the following sensitijvity-shy

analvii done showtile impact on sayings frb~nm electric powered Jrrlgatin Fh g alterna t ive poveYr~ rats I shouild be~noted that elect rJic1line conncion to irrigati~onpumnps or hoo-u cost is

Vassu Cd to e n1tepwrrts

~ ~ i~iltAlternative Power~Rates r

V~mount(A in Taka)

V 4

(Tk KMI Amount Amun V o t

050~~V143 159 3 4363 38 302

0 6 V 4 51 26VVlt 3796 V 3 2614 38V

0 88 2 3 8 6033 2 V- ~ ~ ~ ~ ~ 2 3VVVV V223 97

00 8722 jV 19V 26)h -

4110

09 6857 100R4e993gtDep 1 ue

31 28

12 1 J2640 130V -6 006

14 (-4 6 2

29 )

15-- 20g o9e0Dise 2192 lb11 15Lo253 13m4K 1984Sh2Twu 7 9___576__ 8__________~gt 1 176

3 3) ~ 3 1569

(-1)V ( -78 (2 1 1

5)(641401

(-) (13A 2 _ 9 4 4

29shy

___

21Vlt

3

Tk67V cV~ ecrct uo 4 v Vc nlss

V 4 5V~ 3-~368 ~- 8 0254 4

lAssupt il Use -- t AnaJ4 s

1Dep Tulewl eptlv 3

2bL esrpa $ n o i feren cmonets ad be1Iwa rill ~~ ~ PYovid ed by th BAD Cen gin are s

i~~aoo~ l l l p o ced i mrpr c x-fa t r

a headbead 0t required when a vert al moa t is us 6d

~condition ~ tc oosa rated 25 HP (18 7 K ) a fid C1isaqC

P- itl~e3 30~5I

6 a1aa 20 for pup enginemotore ue

7 lnk this~analysis 3A-e of~ a de~ep tubewell1 iscond i k Nsy~ Economic life of 4a deep tubewell is considered tbe of

~20 years by the Planning Divisio4BAD

~Ai~8 Avc-age pumping hours per year-borcamp a us seas~on) 1000 hours

FeL According- to BADC enineesubricant oil consumptionr 1al4o of diesel is required 4for~ a 30 HP engine to run I hour 1lricant

0125 gal3onHPl0Q hours sectrunning

10 Fuallubricarit oilcost uladlu i r prce c f dh4ttgn plusta~ad rnpr ot On thi baipi of- Highr SpeedDiese1 (1SOD sTkl894Imp~ria C3n prijceof 1ub oil~(HighViscocityl

401G Ths ap1iln prvi

-N6tieeg cosmtin 219KI pe~perating huPooe 17Beetrct ae fT070KHi se ntean~alysis Compardashy

tiv-6otsare also shown in Tbl 4at alternin e ou Propose

12 -Ti esaayoopotntcoofne man for six months 1Tk400month-

~for Operation and protection f the qipment

44r231 According to BADO 4engineers abouit 4 o0~fdeep7 tibewlls are~8 year oW I~boiiu 40Z _-z L ~ _ud - esL202ampar~ I year old In the analy sist is assumed tha~t on the avrerage 5 yeair1d~diese3 powered deep-

gt amp tubewcllsiwill be coverte to~elc r poerddeep tubewells

Due to la cofmintenance the output o(f diese] eiigine-44ecreases aa fate rate tha noma Thereo engineers recomnn over-s zed engine

KH 046xHP~Xas i 5efficienyo oo otorofficiency

and the~full rated ourput ao t iemotor -E requ d a i the o u head ad discha~rge as n1the -case f diese d eun

fl 01 (Utt- V( ANOTTOO tI tvii 0 N mnt rv terms dlo-k il Ira in u L 1 K J o ruwu2r A lift

p vm in OF 3ut t-- L1 o tubow IK rr- KJ Lt HOWC( S du p tubvcL IsK nN lv -a ft unp

Tabl Y Cot Saings from Pump onversion from Diesel to Electric--

(Amount ii TOa)

Present Value of

Type of Pumps 1~i( ]C L t ~i Amount 1e- cent

Deep Tuewe]] 70069 407999 62075 33

Low Lift Pump 114968 102984 11984 0

Shallow Tubewall 74636 54792 19846 27Y

I Refer to Tables A-5 B-1 and C-5

anlyis Tak C70 perKW electf~~ ra na en usampd Thi rato proposed bv th~e ura Ete trJ f -at ion ca~ard (RE or rri- gation bn4j the exist4ng rat chag d Because thiayisa

-ele Icity incurred bt~he nati$oIV Howev beaue inBan 1ades is -ted hydrD electrc ~natural-ga an d e

ifino imfotsjol~ to find the rea unit cos of el(campticitN to sciety Therefore the following sensitijvity-shy

analvii done showtile impact on sayings frb~nm electric powered Jrrlgatin Fh g alterna t ive poveYr~ rats I shouild be~noted that elect rJic1line conncion to irrigati~onpumnps or hoo-u cost is

Vassu Cd to e n1tepwrrts

~ ~ i~iltAlternative Power~Rates r

V~mount(A in Taka)

V 4

(Tk KMI Amount Amun V o t

050~~V143 159 3 4363 38 302

0 6 V 4 51 26VVlt 3796 V 3 2614 38V

0 88 2 3 8 6033 2 V- ~ ~ ~ ~ ~ 2 3VVVV V223 97

00 8722 jV 19V 26)h -

4110

09 6857 100R4e993gtDep 1 ue

31 28

12 1 J2640 130V -6 006

14 (-4 6 2

29 )

15-- 20g o9e0Dise 2192 lb11 15Lo253 13m4K 1984Sh2Twu 7 9___576__ 8__________~gt 1 176

3 3) ~ 3 1569

(-1)V ( -78 (2 1 1

5)(641401

(-) (13A 2 _ 9 4 4

29shy

___

21Vlt

3

Tk67V cV~ ecrct uo 4 v Vc nlss

V 4 5V~ 3-~368 ~- 8 0254 4

lAssupt il Use -- t AnaJ4 s

1Dep Tulewl eptlv 3

2bL esrpa $ n o i feren cmonets ad be1Iwa rill ~~ ~ PYovid ed by th BAD Cen gin are s

i~~aoo~ l l l p o ced i mrpr c x-fa t r

a headbead 0t required when a vert al moa t is us 6d

~condition ~ tc oosa rated 25 HP (18 7 K ) a fid C1isaqC

P- itl~e3 30~5I

6 a1aa 20 for pup enginemotore ue

7 lnk this~analysis 3A-e of~ a de~ep tubewell1 iscond i k Nsy~ Economic life of 4a deep tubewell is considered tbe of

~20 years by the Planning Divisio4BAD

~Ai~8 Avc-age pumping hours per year-borcamp a us seas~on) 1000 hours

FeL According- to BADC enineesubricant oil consumptionr 1al4o of diesel is required 4for~ a 30 HP engine to run I hour 1lricant

0125 gal3onHPl0Q hours sectrunning

10 Fuallubricarit oilcost uladlu i r prce c f dh4ttgn plusta~ad rnpr ot On thi baipi of- Highr SpeedDiese1 (1SOD sTkl894Imp~ria C3n prijceof 1ub oil~(HighViscocityl

401G Ths ap1iln prvi

-N6tieeg cosmtin 219KI pe~perating huPooe 17Beetrct ae fT070KHi se ntean~alysis Compardashy

tiv-6otsare also shown in Tbl 4at alternin e ou Propose

12 -Ti esaayoopotntcoofne man for six months 1Tk400month-

~for Operation and protection f the qipment

44r231 According to BADO 4engineers abouit 4 o0~fdeep7 tibewlls are~8 year oW I~boiiu 40Z _-z L ~ _ud - esL202ampar~ I year old In the analy sist is assumed tha~t on the avrerage 5 yeair1d~diese3 powered deep-

gt amp tubewcllsiwill be coverte to~elc r poerddeep tubewells

Due to la cofmintenance the output o(f diese] eiigine-44ecreases aa fate rate tha noma Thereo engineers recomnn over-s zed engine

KH 046xHP~Xas i 5efficienyo oo otorofficiency

and the~full rated ourput ao t iemotor -E requ d a i the o u head ad discha~rge as n1the -case f diese d eun

anlyis Tak C70 perKW electf~~ ra na en usampd Thi rato proposed bv th~e ura Ete trJ f -at ion ca~ard (RE or rri- gation bn4j the exist4ng rat chag d Because thiayisa

-ele Icity incurred bt~he nati$oIV Howev beaue inBan 1ades is -ted hydrD electrc ~natural-ga an d e

ifino imfotsjol~ to find the rea unit cos of el(campticitN to sciety Therefore the following sensitijvity-shy

analvii done showtile impact on sayings frb~nm electric powered Jrrlgatin Fh g alterna t ive poveYr~ rats I shouild be~noted that elect rJic1line conncion to irrigati~onpumnps or hoo-u cost is

Vassu Cd to e n1tepwrrts

~ ~ i~iltAlternative Power~Rates r

V~mount(A in Taka)

V 4

(Tk KMI Amount Amun V o t

050~~V143 159 3 4363 38 302

0 6 V 4 51 26VVlt 3796 V 3 2614 38V

0 88 2 3 8 6033 2 V- ~ ~ ~ ~ ~ 2 3VVVV V223 97

00 8722 jV 19V 26)h -

4110

09 6857 100R4e993gtDep 1 ue

31 28

12 1 J2640 130V -6 006

14 (-4 6 2

29 )

15-- 20g o9e0Dise 2192 lb11 15Lo253 13m4K 1984Sh2Twu 7 9___576__ 8__________~gt 1 176

3 3) ~ 3 1569

(-1)V ( -78 (2 1 1

5)(641401

(-) (13A 2 _ 9 4 4

29shy

___

21Vlt

3

Tk67V cV~ ecrct uo 4 v Vc nlss

V 4 5V~ 3-~368 ~- 8 0254 4

lAssupt il Use -- t AnaJ4 s

1Dep Tulewl eptlv 3

2bL esrpa $ n o i feren cmonets ad be1Iwa rill ~~ ~ PYovid ed by th BAD Cen gin are s

i~~aoo~ l l l p o ced i mrpr c x-fa t r

a headbead 0t required when a vert al moa t is us 6d

~condition ~ tc oosa rated 25 HP (18 7 K ) a fid C1isaqC

P- itl~e3 30~5I

6 a1aa 20 for pup enginemotore ue

7 lnk this~analysis 3A-e of~ a de~ep tubewell1 iscond i k Nsy~ Economic life of 4a deep tubewell is considered tbe of

~20 years by the Planning Divisio4BAD

~Ai~8 Avc-age pumping hours per year-borcamp a us seas~on) 1000 hours

FeL According- to BADC enineesubricant oil consumptionr 1al4o of diesel is required 4for~ a 30 HP engine to run I hour 1lricant

0125 gal3onHPl0Q hours sectrunning

10 Fuallubricarit oilcost uladlu i r prce c f dh4ttgn plusta~ad rnpr ot On thi baipi of- Highr SpeedDiese1 (1SOD sTkl894Imp~ria C3n prijceof 1ub oil~(HighViscocityl

401G Ths ap1iln prvi

-N6tieeg cosmtin 219KI pe~perating huPooe 17Beetrct ae fT070KHi se ntean~alysis Compardashy

tiv-6otsare also shown in Tbl 4at alternin e ou Propose

12 -Ti esaayoopotntcoofne man for six months 1Tk400month-

~for Operation and protection f the qipment

44r231 According to BADO 4engineers abouit 4 o0~fdeep7 tibewlls are~8 year oW I~boiiu 40Z _-z L ~ _ud - esL202ampar~ I year old In the analy sist is assumed tha~t on the avrerage 5 yeair1d~diese3 powered deep-

gt amp tubewcllsiwill be coverte to~elc r poerddeep tubewells

Due to la cofmintenance the output o(f diese] eiigine-44ecreases aa fate rate tha noma Thereo engineers recomnn over-s zed engine

KH 046xHP~Xas i 5efficienyo oo otorofficiency

and the~full rated ourput ao t iemotor -E requ d a i the o u head ad discha~rge as n1the -case f diese d eun

lAssupt il Use -- t AnaJ4 s

1Dep Tulewl eptlv 3

2bL esrpa $ n o i feren cmonets ad be1Iwa rill ~~ ~ PYovid ed by th BAD Cen gin are s

i~~aoo~ l l l p o ced i mrpr c x-fa t r

a headbead 0t required when a vert al moa t is us 6d

~condition ~ tc oosa rated 25 HP (18 7 K ) a fid C1isaqC

P- itl~e3 30~5I

6 a1aa 20 for pup enginemotore ue

7 lnk this~analysis 3A-e of~ a de~ep tubewell1 iscond i k Nsy~ Economic life of 4a deep tubewell is considered tbe of

~20 years by the Planning Divisio4BAD

~Ai~8 Avc-age pumping hours per year-borcamp a us seas~on) 1000 hours

FeL According- to BADC enineesubricant oil consumptionr 1al4o of diesel is required 4for~ a 30 HP engine to run I hour 1lricant

0125 gal3onHPl0Q hours sectrunning

10 Fuallubricarit oilcost uladlu i r prce c f dh4ttgn plusta~ad rnpr ot On thi baipi of- Highr SpeedDiese1 (1SOD sTkl894Imp~ria C3n prijceof 1ub oil~(HighViscocityl

401G Ths ap1iln prvi

-N6tieeg cosmtin 219KI pe~perating huPooe 17Beetrct ae fT070KHi se ntean~alysis Compardashy

tiv-6otsare also shown in Tbl 4at alternin e ou Propose

12 -Ti esaayoopotntcoofne man for six months 1Tk400month-

~for Operation and protection f the qipment

44r231 According to BADO 4engineers abouit 4 o0~fdeep7 tibewlls are~8 year oW I~boiiu 40Z _-z L ~ _ud - esL202ampar~ I year old In the analy sist is assumed tha~t on the avrerage 5 yeair1d~diese3 powered deep-

gt amp tubewcllsiwill be coverte to~elc r poerddeep tubewells

Due to la cofmintenance the output o(f diese] eiigine-44ecreases aa fate rate tha noma Thereo engineers recomnn over-s zed engine

KH 046xHP~Xas i 5efficienyo oo otorofficiency

and the~full rated ourput ao t iemotor -E requ d a i the o u head ad discha~rge as n1the -case f diese d eun

i in I i QV -7 1

4~

-t P

ppb~ we1 rig20C6 2~

N ON

100~~~~ oft8 10 Tortaiiia fL 7g1OOv ~~

A7

cpp180fo 4gsbaIdpjtuppr I a Q2 1-O Tk~ 35 ft

ubn 15 3 6

(lif ~gt2 ~ 20 ar f

b 2 cua up (ie yors) 50 00 0

-ya ~ -

-lt -h eI vetial ebti~ao 20t 135000

-~sare 2 Quf 20- ycr~ 9kasj~ A4W~~0

~vTrade A50i and transpartP3 5~A- a A -7r3-e- h shy

-a--- Tta inetmn - coq 204-~-~ R7SOO

KR~~~erto~ ~ AR aay -7~su~iosue

~ a~ 47~ vyedA 7-~ - 0 580 0~- - - - OFA - - - -

-7

- -

-A-S7lip kV~amp~ 525

iii U121~ 0~I

vplusmnuof p tori in c2-0t-10ilc

110

ngie in20t -ir

P I

6

0

3e00

26000

Annual operation nd mant~enanccamp coc

1000 pc~uplusmnonsbf High ~S c

s2

iesel_2 ~

2

8940 1

CLbic-t 9 (7jX CI-osof lub oil d- 688 A

IRpoundF j and

12

iiiaintcnancc 240 500

URoer Lt4lch assumptions useci ii- the naiy~is

11 ~ ~4~ IU

4~ ~lowjmum

a-a ~ a pr

~~C~llt i t~0wia

-~ ~ a~ acl 2~h~1 37Lr~Ph -( 2 w a~ 9$a) 1j5a shy

i7 7- 7 7

6aT~t iL0T1 T pi I n 7 t1~12aY a-a ri on t D C t T 14

-a-~a C ms c Cos iaaa-a 1a It M ac s

2-( ) 2 05 a- 25 2-a0 5-0o08 ~ 0 0 204-00 )shy

17-20 a4ll~ 100 a201a 7a 4ashy

-sAs( u m n c 10 discount rata-tepoetvlu of cost t a o dieea

aaaa--~pcortd~Q t-ubewcll-~ 4

~a-25028 j 2(~2502aa---a- 17000 64000

a-gt21iC7 20~ 218 aamp528~~a4)

-n a[252050 + (2528) -a(7 605 (1002) - 6 2IS 2508) 01-191

a [(1)7000(03) ( + 640O00(0192

a---A-a-ssumi~ng 10 discount ratheponvIuc of c emfoan-lcrc ast

- 183 1 2905300 O0

-a- -a- ~ -(J1-+r) t (1+r) 16 a t-)a

a-- -- a-a- 80jt=17290

~2j 8) [(-a-a~7000a)0239) + (29000) (0-149)] ai

2 0480) + (a18530) ( 1 6C5) +a (5 330) (0 a+ (18530) 0 6 9 a) a

ia-a 6 r -E1a p a- -a-r2 shy

a- ~ ~ 4

iii U121~ 0~I

vplusmnuof p tori in c2-0t-10ilc

110

ngie in20t -ir

P I

6

0

3e00

26000

Annual operation nd mant~enanccamp coc

1000 pc~uplusmnonsbf High ~S c

s2

iesel_2 ~

2

8940 1

CLbic-t 9 (7jX CI-osof lub oil d- 688 A

IRpoundF j and

12

iiiaintcnancc 240 500

URoer Lt4lch assumptions useci ii- the naiy~is

11 ~ ~4~ IU

4~ ~lowjmum

a-a ~ a pr

~~C~llt i t~0wia

-~ ~ a~ acl 2~h~1 37Lr~Ph -( 2 w a~ 9$a) 1j5a shy

i7 7- 7 7

6aT~t iL0T1 T pi I n 7 t1~12aY a-a ri on t D C t T 14

-a-~a C ms c Cos iaaa-a 1a It M ac s

2-( ) 2 05 a- 25 2-a0 5-0o08 ~ 0 0 204-00 )shy

17-20 a4ll~ 100 a201a 7a 4ashy

-sAs( u m n c 10 discount rata-tepoetvlu of cost t a o dieea

aaaa--~pcortd~Q t-ubewcll-~ 4

~a-25028 j 2(~2502aa---a- 17000 64000

a-gt21iC7 20~ 218 aamp528~~a4)

-n a[252050 + (2528) -a(7 605 (1002) - 6 2IS 2508) 01-191

a [(1)7000(03) ( + 640O00(0192

a---A-a-ssumi~ng 10 discount ratheponvIuc of c emfoan-lcrc ast

- 183 1 2905300 O0

-a- -a- ~ -(J1-+r) t (1+r) 16 a t-)a

a-- -- a-a- 80jt=17290

~2j 8) [(-a-a~7000a)0239) + (29000) (0-149)] ai

2 0480) + (a18530) ( 1 6C5) +a (5 330) (0 a+ (18530) 0 6 9 a) a

ia-a 6 r -E1a p a- -a-r2 shy

a- ~ ~ 4

a-a ~ a pr

~~C~llt i t~0wia

-~ ~ a~ acl 2~h~1 37Lr~Ph -( 2 w a~ 9$a) 1j5a shy

i7 7- 7 7

6aT~t iL0T1 T pi I n 7 t1~12aY a-a ri on t D C t T 14

-a-~a C ms c Cos iaaa-a 1a It M ac s

2-( ) 2 05 a- 25 2-a0 5-0o08 ~ 0 0 204-00 )shy

17-20 a4ll~ 100 a201a 7a 4ashy

-sAs( u m n c 10 discount rata-tepoetvlu of cost t a o dieea

aaaa--~pcortd~Q t-ubewcll-~ 4

~a-25028 j 2(~2502aa---a- 17000 64000

a-gt21iC7 20~ 218 aamp528~~a4)

-n a[252050 + (2528) -a(7 605 (1002) - 6 2IS 2508) 01-191

a [(1)7000(03) ( + 640O00(0192

a---A-a-ssumi~ng 10 discount ratheponvIuc of c emfoan-lcrc ast

- 183 1 2905300 O0

-a- -a- ~ -(J1-+r) t (1+r) 16 a t-)a

a-- -- a-a- 80jt=17290

~2j 8) [(-a-a~7000a)0239) + (29000) (0-149)] ai

2 0480) + (a18530) ( 1 6C5) +a (5 330) (0 a+ (18530) 0 6 9 a) a

ia-a 6 r -E1a p a- -a-r2 shy

a- ~ ~ 4

Ur r rW

AA

~Cos tei Dii~ I ~tQo C Eb

C

a

a

Amqutf6 1 lo nC

slt1

P~ r

n

ampI

f TobItd

ampC01

0C

-iC

~ 2~-S u ~ 5

~CC CC

B 3C~

7CCC0 0 69

130 52 0 C~CCCC~CC4CCC2

30 0

3D0

24

73 5

47

KI

23-4gt

N

jC FCCCAJC7O0(a CV~cu C

CC -s

73 Zo2 L~ in g~CC~CpC

kl I ofC

823 in e tm C n o

CC C~ lnv~steuJ co~ LoacuaincurO inKVQC~wgtC CC AC C0

CCCCo tCt incurredCCin eiC L

At-C SCCClCCCC

C ~~ ~ ~ ~ l a IjCCCiCC c a~C C C

~~~~ LiCC CCCC -C Ca oac

r C Di~C sc u C- t c

2C~C- InCC4CCCCCCCCC es li C C CClf a t r s- sal

yea 0i

ymCcp

L~

n a it

~ ~~ Cl~ t 11r~tl WI

k- j

1 1 c l x

- 4shy

7 ) Itcnmain Ir r3 0amp1 ot (Ah~~l 3 0

PI01 c11C L U7

54 va) v~ FA Im3353

ECC iC C tu11o 1 (Yzj t 20

0 AIS050~JLJi 05L~K4 ~ ~ I~~ -52l

1 ~~ Al 1 A i12 ~1 1shy 511 1i

1 -~gtIsect~ 37 5 0l 37 5200)

A 35A 01 1 530 5 3 0

~~I-74 Ashy 12- 01

c~ Q p u m~Cnhntar

f~~u2Lora u zosus~ed init a-yltE

C 5~2 59+ 5 +

V4

jzA) Ofj

-I

34) 0 ~$i L

UP25ON 05028)(3790)

Q3jXU2~ 09185 30

V

Cost~ snvintsovrdcclwre

CD Q= 4706940799

(50)~ (0 504t 8530)~

A 6921)(7000)

eptb

6070or 1 peront

~

(02310

~ ~ 34

9

4

~

~ ~lt ~

s

I

Iq~lo th Pr~ WnIQshy

conIt mo I

~2 G

32(11o g - -r I

C QQ211D 790 + 1350 05I (19(i

(70010)Q (029)+

ampVV

o pipoe s4powered deep tubewc I 4~shydiesel

iC4~4l141 C 470060 4071999 6 2 07 or( 13 percentW4~l44 41 1 44 1lt41l~rl4111 lT~ 4

-~ 1I-~lt111444

~ ~~ Cl~ t 11r~tl WI

k- j

1 1 c l x

- 4shy

7 ) Itcnmain Ir r3 0amp1 ot (Ah~~l 3 0

PI01 c11C L U7

54 va) v~ FA Im3353

ECC iC C tu11o 1 (Yzj t 20

0 AIS050~JLJi 05L~K4 ~ ~ I~~ -52l

1 ~~ Al 1 A i12 ~1 1shy 511 1i

1 -~gtIsect~ 37 5 0l 37 5200)

A 35A 01 1 530 5 3 0

~~I-74 Ashy 12- 01

c~ Q p u m~Cnhntar

f~~u2Lora u zosus~ed init a-yltE

C 5~2 59+ 5 +

V4

jzA) Ofj

-I

34) 0 ~$i L

UP25ON 05028)(3790)

Q3jXU2~ 09185 30

V

Cost~ snvintsovrdcclwre

CD Q= 4706940799

(50)~ (0 504t 8530)~

A 6921)(7000)

eptb

6070or 1 peront

~

(02310

~ ~ 34

9

4

~

~ ~lt ~

s

I

Iq~lo th Pr~ WnIQshy

conIt mo I

~2 G

32(11o g - -r I

C QQ211D 790 + 1350 05I (19(i

(70010)Q (029)+

ampVV

o pipoe s4powered deep tubewc I 4~shydiesel

iC4~4l141 C 470060 4071999 6 2 07 or( 13 percentW4~l44 41 1 44 1lt41l~rl4111 lT~ 4

-~ 1I-~lt111444

C 5~2 59+ 5 +

V4

jzA) Ofj

-I

34) 0 ~$i L

UP25ON 05028)(3790)

Q3jXU2~ 09185 30

V

Cost~ snvintsovrdcclwre

CD Q= 4706940799

(50)~ (0 504t 8530)~

A 6921)(7000)

eptb

6070or 1 peront

~

(02310

~ ~ 34

9

4

~

~ ~lt ~

s

I

Iq~lo th Pr~ WnIQshy

conIt mo I

~2 G

32(11o g - -r I

C QQ211D 790 + 1350 05I (19(i

(70010)Q (029)+

ampVV

o pipoe s4powered deep tubewc I 4~shydiesel

iC4~4l141 C 470060 4071999 6 2 07 or( 13 percentW4~l44 41 1 44 1lt41l~rl4111 lT~ 4

-~ 1I-~lt111444

Iq~lo th Pr~ WnIQshy

conIt mo I

~2 G

32(11o g - -r I

C QQ211D 790 + 1350 05I (19(i

(70010)Q (029)+

ampVV

o pipoe s4powered deep tubewc I 4~shydiesel

iC4~4l141 C 470060 4071999 6 2 07 or( 13 percentW4~l44 41 1 44 1lt41l~rl4111 lT~ 4

-~ 1I-~lt111444

--

---------------------------------

AN N X B L0Q1 IFTPU1

Assu oins ucg~i-r han]- if

whil locaJ1lly produced items are Priced exfzicory

2Pe14 obgrvatAion~shw th- o il u

- 3 Salvage ivalue 111OZ Of lowifI - pump siet

-4s Life of~a low lift pump issconsidere to beo Sya

~~~ 5--Average pu~iling hours per year(bor and all- season)~ 700 bur1 -6p -ulihr cn t oil4 co s mt o 2 agtui f

-5 7 2 sujubricant oil cost~ Same as assumption 10LiniDeep Tubewe4

enrgycosumtio 2KWH

- ~1-55 9 The salary ~ po rrunity icost 4 of one ma ~ 2r i - m nhs shy

-Tk401 t foroperationltand protecti of pump

G lecri 13 per oprating hour

5 eng aD1pt ako m)tnne h output of5$ diese4 2- 5 5ine) derese

ratfate ia noml-e ngnesrcmen oe-ie

074 - umnK 44Px 5-V Z efiinyo t

mtradthe fl ae output of todirdlodl~co~ ppfrateulthnd orand isc-hare asein tecae ommdeel drien6

js-amp~ - 15es4e4-A

IRk

Foee 1 i f t umps I

Ei 2 cu)IIeZ pum ye r ) -0 04 0 0

bTrol~ey i cing~cuplig (Life 10o years) ~000 )

C Accessories (Tipesbndsfoot valveetc ) F000809

qjn (ifea 10 y ar99s

f Total capitai cost 44Z 35000 2~5000

Tra1dc and transport4 14]~750 i 1-250

43 To tal1investmpent~cos t gt 4 3750 K 27250

44 444444 gt4~~b 4 L44~4 4444 ~lt Ree to the ag-Ulp iD use in the analysis444414444-

5 of ccpi cost~4 c+ 441

VV

1 7

4 -K

441)

41-~I Total invEstiiujj

~4~V~10 salvage - ~ ~

4~0sal1vae

L 43

9

value 1

value

g~~galeos

24411 0 M

44j_gt1L377

of the 144444

of mt

woo

T

pumfp set in cludingi 4

1 ~ 1

A 1

1I

rpun 10th yearudng

dinsl7 108yar96

4

44 4gt

94t4

104

1 444

1

0

1

4

4

II

1

7 5

115gt 144

4000-y4~

6~l 4684444414

-~11~ j4

41~142 414gt1 o Opuaerat a r and maronenaceon-~ 4W~ 14444 44-11240084 4 2400

Ree to 43he gassumtos 4194444444414l4444 1411l

uised in 1

the analysis ~44l11 4 1444 444A

Zb i 4 H141444444

I-4

c c Qj

Tab e 1) r t-C 4op t le e al l r o c

L o- L i f PUmp S ~i1 QpjD ipound a p 1 me a sure

_04_Costivv -Year teh amp Itcn~ t emst

4~~~p~-QO ~ 50 37 750v ~27 2504~4 3 7

(3 3 50) -0) (5 500)

a Salvage value o f pump set engincampmotor4- ~ r-~YA

4 ----- Assumn~ J0u4 discun t~ Fu ofcstsram for a4-

- -~~diesel pbered low~ lift pmp~--amp44--44- 4 44~-4444 ~44Z

12-78 3500444-44444 r-4gt 4 ~~-444444 - ~

t 10B 44 4~~O-v ( 1-r)4- --

CDlt [347750 + (12788)(6J144)1-I(350)(0 386)~ 444

~4CD + 1149--6-

an44444444g4 dicont rate 44luthe4preen of cos sta fo ectr 444-4- 4if pump4444-shy

a- ic44 ow444444powere4 -

~ 4C 11 9 8 1044 44444444444~A44444444444i-444 ~~- ~4B4 Af4 4 4 44 44 4shy5500 4 ~ ~ 4~444 4444-4 ~~I4444~~44444936 4 44-44-4~ 4444444

44 4272504-4 4~--4 lt4 -- 444 - -

Costrsaingpwovd~ e ~~--~-~-owlit - zgtjpowre pump4

4444 444or-4 444 44 ~ CE 4 44444-28 pe c n - 4-~lt-44C 44-444gt4444---lt4 ---444 7lt44-44444-444- -~44~444 444444- - A

IRk

Foee 1 i f t umps I

Ei 2 cu)IIeZ pum ye r ) -0 04 0 0

bTrol~ey i cing~cuplig (Life 10o years) ~000 )

C Accessories (Tipesbndsfoot valveetc ) F000809

qjn (ifea 10 y ar99s

f Total capitai cost 44Z 35000 2~5000

Tra1dc and transport4 14]~750 i 1-250

43 To tal1investmpent~cos t gt 4 3750 K 27250

44 444444 gt4~~b 4 L44~4 4444 ~lt Ree to the ag-Ulp iD use in the analysis444414444-

5 of ccpi cost~4 c+ 441

VV

1 7

4 -K

441)

41-~I Total invEstiiujj

~4~V~10 salvage - ~ ~

4~0sal1vae

L 43

9

value 1

value

g~~galeos

24411 0 M

44j_gt1L377

of the 144444

of mt

woo

T

pumfp set in cludingi 4

1 ~ 1

A 1

1I

rpun 10th yearudng

dinsl7 108yar96

4

44 4gt

94t4

104

1 444

1

0

1

4

4

II

1

7 5

115gt 144

4000-y4~

6~l 4684444414

-~11~ j4

41~142 414gt1 o Opuaerat a r and maronenaceon-~ 4W~ 14444 44-11240084 4 2400

Ree to 43he gassumtos 4194444444414l4444 1411l

uised in 1

the analysis ~44l11 4 1444 444A

Zb i 4 H141444444

I-4

c c Qj

Tab e 1) r t-C 4op t le e al l r o c

L o- L i f PUmp S ~i1 QpjD ipound a p 1 me a sure

_04_Costivv -Year teh amp Itcn~ t emst

4~~~p~-QO ~ 50 37 750v ~27 2504~4 3 7

(3 3 50) -0) (5 500)

a Salvage value o f pump set engincampmotor4- ~ r-~YA

4 ----- Assumn~ J0u4 discun t~ Fu ofcstsram for a4-

- -~~diesel pbered low~ lift pmp~--amp44--44- 4 44~-4444 ~44Z

12-78 3500444-44444 r-4gt 4 ~~-444444 - ~

t 10B 44 4~~O-v ( 1-r)4- --

CDlt [347750 + (12788)(6J144)1-I(350)(0 386)~ 444

~4CD + 1149--6-

an44444444g4 dicont rate 44luthe4preen of cos sta fo ectr 444-4- 4if pump4444-shy

a- ic44 ow444444powere4 -

~ 4C 11 9 8 1044 44444444444~A44444444444i-444 ~~- ~4B4 Af4 4 4 44 44 4shy5500 4 ~ ~ 4~444 4444-4 ~~I4444~~44444936 4 44-44-4~ 4444444

44 4272504-4 4~--4 lt4 -- 444 - -

Costrsaingpwovd~ e ~~--~-~-owlit - zgtjpowre pump4

4444 444or-4 444 44 ~ CE 4 44444-28 pe c n - 4-~lt-44C 44-444gt4444---lt4 ---444 7lt44-44444-444- -~44~444 444444- - A

VV

1 7

4 -K

441)

41-~I Total invEstiiujj

~4~V~10 salvage - ~ ~

4~0sal1vae

L 43

9

value 1

value

g~~galeos

24411 0 M

44j_gt1L377

of the 144444

of mt

woo

T

pumfp set in cludingi 4

1 ~ 1

A 1

1I

rpun 10th yearudng

dinsl7 108yar96

4

44 4gt

94t4

104

1 444

1

0

1

4

4

II

1

7 5

115gt 144

4000-y4~

6~l 4684444414

-~11~ j4

41~142 414gt1 o Opuaerat a r and maronenaceon-~ 4W~ 14444 44-11240084 4 2400

Ree to 43he gassumtos 4194444444414l4444 1411l

uised in 1

the analysis ~44l11 4 1444 444A

Zb i 4 H141444444

I-4

c c Qj

Tab e 1) r t-C 4op t le e al l r o c

L o- L i f PUmp S ~i1 QpjD ipound a p 1 me a sure

_04_Costivv -Year teh amp Itcn~ t emst

4~~~p~-QO ~ 50 37 750v ~27 2504~4 3 7

(3 3 50) -0) (5 500)

a Salvage value o f pump set engincampmotor4- ~ r-~YA

4 ----- Assumn~ J0u4 discun t~ Fu ofcstsram for a4-

- -~~diesel pbered low~ lift pmp~--amp44--44- 4 44~-4444 ~44Z

12-78 3500444-44444 r-4gt 4 ~~-444444 - ~

t 10B 44 4~~O-v ( 1-r)4- --

CDlt [347750 + (12788)(6J144)1-I(350)(0 386)~ 444

~4CD + 1149--6-

an44444444g4 dicont rate 44luthe4preen of cos sta fo ectr 444-4- 4if pump4444-shy

a- ic44 ow444444powere4 -

~ 4C 11 9 8 1044 44444444444~A44444444444i-444 ~~- ~4B4 Af4 4 4 44 44 4shy5500 4 ~ ~ 4~444 4444-4 ~~I4444~~44444936 4 44-44-4~ 4444444

44 4272504-4 4~--4 lt4 -- 444 - -

Costrsaingpwovd~ e ~~--~-~-owlit - zgtjpowre pump4

4444 444or-4 444 44 ~ CE 4 44444-28 pe c n - 4-~lt-44C 44-444gt4444---lt4 ---444 7lt44-44444-444- -~44~444 444444- - A

I-4

c c Qj

Tab e 1) r t-C 4op t le e al l r o c

L o- L i f PUmp S ~i1 QpjD ipound a p 1 me a sure

_04_Costivv -Year teh amp Itcn~ t emst

4~~~p~-QO ~ 50 37 750v ~27 2504~4 3 7

(3 3 50) -0) (5 500)

a Salvage value o f pump set engincampmotor4- ~ r-~YA

4 ----- Assumn~ J0u4 discun t~ Fu ofcstsram for a4-

- -~~diesel pbered low~ lift pmp~--amp44--44- 4 44~-4444 ~44Z

12-78 3500444-44444 r-4gt 4 ~~-444444 - ~

t 10B 44 4~~O-v ( 1-r)4- --

CDlt [347750 + (12788)(6J144)1-I(350)(0 386)~ 444

~4CD + 1149--6-

an44444444g4 dicont rate 44luthe4preen of cos sta fo ectr 444-4- 4if pump4444-shy

a- ic44 ow444444powere4 -

~ 4C 11 9 8 1044 44444444444~A44444444444i-444 ~~- ~4B4 Af4 4 4 44 44 4shy5500 4 ~ ~ 4~444 4444-4 ~~I4444~~44444936 4 44-44-4~ 4444444

44 4272504-4 4~--4 lt4 -- 444 - -

Costrsaingpwovd~ e ~~--~-~-owlit - zgtjpowre pump4

4444 444or-4 444 44 ~ CE 4 44444-28 pe c n - 4-~lt-44C 44-444gt4444---lt4 ---444 7lt44-44444-444- -~44~444 444444- - A

-on- ir a1T~ieTetkf

Cos 1 t4 sl7ectr

CsrStr~ans ~

m u

Cost Savings

tPerceI)t ot -

-11-~~iw 27 599 ~ 17 818 9 7F1 3 5 Z30

1ormlliforcalculattng present vatlueo netetc

For power and OampM costAt 7 ~i~ 4 j

4

SA

--- Cb Investment t cost

Salvgi vau in yea

~~CtCot incl -red iplusmn-i1~

t4~

f t f-tv

t tt

21

-r t

1n c2h1ucdues

-Discount rate(1 0 4~ t

I u ic a n operators salary repair and

4

main enance costS

4 ~4 AS N

-4

Wmr 1- 1n1~ 1rsicW o er in~ the -Year~~5th

44-11 4444of I 4 e I w 1 c pu p 7 5 60 si~vI 1i of~enin -5th c--4o 1200vau ir

Cotfamo nt e are t 10~1200

4n a44d mait O tS4~~na 4 B-2)4 4

p we e4 lift I44 444a 4 ow p (Y aa 1-5) 278B 4w b I rc low1i~f pu p ( ar-G 09 3 8

aunp ena1 QprampMf~a~ Cost(ccTbh

~~44Cost 4 4 srcxidiSt0 rnvii eagt~ g ntct N

Totalcnnc 4ItemY4

444 0 37 71570k 4 7750443 94

0 -C 4 4J 4044 (12 0)

6gt- 1004936 96 7-10 37 42 7)71

(9149 00 444 000)4

4j1-54~ 4444 6394

4ag gin4gt44 value4)o ~ enY 4Imse

Assmin 104 dicon rat the4l presen ue4 ofcstsram r 4ve lo t i 444gt tq 4 i 4 44 4 4 44

45 440 -412 78tcn 19369 i1bbo 9000118+4C_________________ 3775

4i+ r) (1+r) 1014

(1790Toa~4gt Yea (12788 l 564) (9368)Oamp[3754- (3Capit +ltei 4 (9000(44 440gt1- 4i

-[(2 0 + 621 44386 44]

4444 4 4 1 2 9 4 4~4 1 ~ 44 4 V4 1 ~7n4 4 75

cost444~ g dise powered lo lf4 PMsnv ove

4 C 4 96 102 4e98 1198 or 10 44444444~~ce t

~41A 44~y - 4~ 4 ~ i~ ~ ~9 O ~ 3 0 4 y - -7i4

hNNEY- C SULLOW T TIUJBT1 I lt

-~- ~ ~ wiic locn~1by Produced3 i~m aepic -atr

codtjis clcti moo nu ne _ T 3-KI and -dieselv

3 g va for pupcnginenIotor-lt

- ~-4Ufev f a-shni1lowtubw11l is considec1 to be of 3~5 years

5 Average pum~pingj hours per~Year (bco an~d ius)- --700 hoursshy

6i Tu 1Ilub r c ant oil gtconsurapt ionv --------- o desl erhor bibricant_ 0C 125 galrI0 us runni -

The salary or~3inh coto n a crsx otopocibgtti

TV20ot fo prtcto of th equ--i~ pmentan AportAo 2

u to lak ma-f nen n e th c4Kpt o d e e nin~ er

ataao aeta oml Thr-r engieer reombdo 8edletri r ompio 4f- PHproprt

p mpfo eqa head~jaandr~pocuitdicharg as iornth cas ofntdisldie2 nt J

ThOO~on~bf6~o~rat~n Mad po~ecionofgt~h~eequj~wet4-

Di cTn) c C t Ij L t T-on t C c t c 1 f n E oc

LIP Ila

wil -nplee

D 234CL)SfUMo Ct (life 10i v eu s

C Pi -10onin dil ~ip 10r~r4

dit4 5 PlcrcmtrwtAt-ro

1

40

4a0

37000~

)0

(life 15 y2ars

~~~

ISinkin amp co

f ATotl apita] costgt +

~-zade and~ ransportJjjgt-y~

Sh CQyerhead

iZ Total invstn cost4 -

w

V~V4shy

0

20

985 910~

7004~~

22-885~

1500

900

700

21)310

--- tA-

55

er to~-5

(a 1+

asu p in vie Agt-In

of

t n lss

Y4 -4

To t2 a~ I cot285 213

1 S1 v4 C4 aIl- p ma d n i ii 0tli r 3 L--hl--- 4t ( - c)f 4im4 d i iIIY1 0 6vagvAocC10y-~ sa fpmpade pinc 721 0I~~ n1L

10 gSa 11 ue1A~ 174 il yc2 I 2v V-~ of 15t 014 8500~ 10 -4~alvago4 valublt~ n30hyp~ 4gtl 0t 0 f

~~U~~~T)- in gn 1th yo 1 - 4QiQQ

14 ons444 Sp(4e e 6 345Iii- 4i

+ greasing4 fo dies-I greasin ony f oshy

21 24P shy

IApub Oc C F~ ont(r 1I

~ A

110 500 6~ 57 3 1i 073i 4 00 3~ 511 7 51 1 ~A

~

4

a a a ev-11u c- fpop ci ebgine to

AMsmng1 diC)rL rtN pcse vleo-ost streami

~~ 6571i z 17073 657gtI0gt__0_ =(1288PXJrt +r 1- (]+r)

2E~85+(673 6 4 4+ 7073 )( 350) (673) (K1 111)

~~1) 74 638 47

Assmii10 discaunt~ rratc Llc present value~of costp s treatm ~powered shQ1low~tuibewe-i-l 4

f or

f cr~

diesel

6300 +) 5

(1050) (0 386)

electric

4

4shy

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

Wmr 1- 1n1~ 1rsicW o er in~ the -Year~~5th

44-11 4444of I 4 e I w 1 c pu p 7 5 60 si~vI 1i of~enin -5th c--4o 1200vau ir

Cotfamo nt e are t 10~1200

4n a44d mait O tS4~~na 4 B-2)4 4

p we e4 lift I44 444a 4 ow p (Y aa 1-5) 278B 4w b I rc low1i~f pu p ( ar-G 09 3 8

aunp ena1 QprampMf~a~ Cost(ccTbh

~~44Cost 4 4 srcxidiSt0 rnvii eagt~ g ntct N

Totalcnnc 4ItemY4

444 0 37 71570k 4 7750443 94

0 -C 4 4J 4044 (12 0)

6gt- 1004936 96 7-10 37 42 7)71

(9149 00 444 000)4

4j1-54~ 4444 6394

4ag gin4gt44 value4)o ~ enY 4Imse

Assmin 104 dicon rat the4l presen ue4 ofcstsram r 4ve lo t i 444gt tq 4 i 4 44 4 4 44

45 440 -412 78tcn 19369 i1bbo 9000118+4C_________________ 3775

4i+ r) (1+r) 1014

(1790Toa~4gt Yea (12788 l 564) (9368)Oamp[3754- (3Capit +ltei 4 (9000(44 440gt1- 4i

-[(2 0 + 621 44386 44]

4444 4 4 1 2 9 4 4~4 1 ~ 44 4 V4 1 ~7n4 4 75

cost444~ g dise powered lo lf4 PMsnv ove

4 C 4 96 102 4e98 1198 or 10 44444444~~ce t

~41A 44~y - 4~ 4 ~ i~ ~ ~9 O ~ 3 0 4 y - -7i4

hNNEY- C SULLOW T TIUJBT1 I lt

-~- ~ ~ wiic locn~1by Produced3 i~m aepic -atr

codtjis clcti moo nu ne _ T 3-KI and -dieselv

3 g va for pupcnginenIotor-lt

- ~-4Ufev f a-shni1lowtubw11l is considec1 to be of 3~5 years

5 Average pum~pingj hours per~Year (bco an~d ius)- --700 hoursshy

6i Tu 1Ilub r c ant oil gtconsurapt ionv --------- o desl erhor bibricant_ 0C 125 galrI0 us runni -

The salary or~3inh coto n a crsx otopocibgtti

TV20ot fo prtcto of th equ--i~ pmentan AportAo 2

u to lak ma-f nen n e th c4Kpt o d e e nin~ er

ataao aeta oml Thr-r engieer reombdo 8edletri r ompio 4f- PHproprt

p mpfo eqa head~jaandr~pocuitdicharg as iornth cas ofntdisldie2 nt J

ThOO~on~bf6~o~rat~n Mad po~ecionofgt~h~eequj~wet4-

Di cTn) c C t Ij L t T-on t C c t c 1 f n E oc

LIP Ila

wil -nplee

D 234CL)SfUMo Ct (life 10i v eu s

C Pi -10onin dil ~ip 10r~r4

dit4 5 PlcrcmtrwtAt-ro

1

40

4a0

37000~

)0

(life 15 y2ars

~~~

ISinkin amp co

f ATotl apita] costgt +

~-zade and~ ransportJjjgt-y~

Sh CQyerhead

iZ Total invstn cost4 -

w

V~V4shy

0

20

985 910~

7004~~

22-885~

1500

900

700

21)310

--- tA-

55

er to~-5

(a 1+

asu p in vie Agt-In

of

t n lss

Y4 -4

To t2 a~ I cot285 213

1 S1 v4 C4 aIl- p ma d n i ii 0tli r 3 L--hl--- 4t ( - c)f 4im4 d i iIIY1 0 6vagvAocC10y-~ sa fpmpade pinc 721 0I~~ n1L

10 gSa 11 ue1A~ 174 il yc2 I 2v V-~ of 15t 014 8500~ 10 -4~alvago4 valublt~ n30hyp~ 4gtl 0t 0 f

~~U~~~T)- in gn 1th yo 1 - 4QiQQ

14 ons444 Sp(4e e 6 345Iii- 4i

+ greasing4 fo dies-I greasin ony f oshy

21 24P shy

IApub Oc C F~ ont(r 1I

~ A

110 500 6~ 57 3 1i 073i 4 00 3~ 511 7 51 1 ~A

~

4

a a a ev-11u c- fpop ci ebgine to

AMsmng1 diC)rL rtN pcse vleo-ost streami

~~ 6571i z 17073 657gtI0gt__0_ =(1288PXJrt +r 1- (]+r)

2E~85+(673 6 4 4+ 7073 )( 350) (673) (K1 111)

~~1) 74 638 47

Assmii10 discaunt~ rratc Llc present value~of costp s treatm ~powered shQ1low~tuibewe-i-l 4

f or

f cr~

diesel

6300 +) 5

(1050) (0 386)

electric

4

4shy

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

hNNEY- C SULLOW T TIUJBT1 I lt

-~- ~ ~ wiic locn~1by Produced3 i~m aepic -atr

codtjis clcti moo nu ne _ T 3-KI and -dieselv

3 g va for pupcnginenIotor-lt

- ~-4Ufev f a-shni1lowtubw11l is considec1 to be of 3~5 years

5 Average pum~pingj hours per~Year (bco an~d ius)- --700 hoursshy

6i Tu 1Ilub r c ant oil gtconsurapt ionv --------- o desl erhor bibricant_ 0C 125 galrI0 us runni -

The salary or~3inh coto n a crsx otopocibgtti

TV20ot fo prtcto of th equ--i~ pmentan AportAo 2

u to lak ma-f nen n e th c4Kpt o d e e nin~ er

ataao aeta oml Thr-r engieer reombdo 8edletri r ompio 4f- PHproprt

p mpfo eqa head~jaandr~pocuitdicharg as iornth cas ofntdisldie2 nt J

ThOO~on~bf6~o~rat~n Mad po~ecionofgt~h~eequj~wet4-

Di cTn) c C t Ij L t T-on t C c t c 1 f n E oc

LIP Ila

wil -nplee

D 234CL)SfUMo Ct (life 10i v eu s

C Pi -10onin dil ~ip 10r~r4

dit4 5 PlcrcmtrwtAt-ro

1

40

4a0

37000~

)0

(life 15 y2ars

~~~

ISinkin amp co

f ATotl apita] costgt +

~-zade and~ ransportJjjgt-y~

Sh CQyerhead

iZ Total invstn cost4 -

w

V~V4shy

0

20

985 910~

7004~~

22-885~

1500

900

700

21)310

--- tA-

55

er to~-5

(a 1+

asu p in vie Agt-In

of

t n lss

Y4 -4

To t2 a~ I cot285 213

1 S1 v4 C4 aIl- p ma d n i ii 0tli r 3 L--hl--- 4t ( - c)f 4im4 d i iIIY1 0 6vagvAocC10y-~ sa fpmpade pinc 721 0I~~ n1L

10 gSa 11 ue1A~ 174 il yc2 I 2v V-~ of 15t 014 8500~ 10 -4~alvago4 valublt~ n30hyp~ 4gtl 0t 0 f

~~U~~~T)- in gn 1th yo 1 - 4QiQQ

14 ons444 Sp(4e e 6 345Iii- 4i

+ greasing4 fo dies-I greasin ony f oshy

21 24P shy

IApub Oc C F~ ont(r 1I

~ A

110 500 6~ 57 3 1i 073i 4 00 3~ 511 7 51 1 ~A

~

4

a a a ev-11u c- fpop ci ebgine to

AMsmng1 diC)rL rtN pcse vleo-ost streami

~~ 6571i z 17073 657gtI0gt__0_ =(1288PXJrt +r 1- (]+r)

2E~85+(673 6 4 4+ 7073 )( 350) (673) (K1 111)

~~1) 74 638 47

Assmii10 discaunt~ rratc Llc present value~of costp s treatm ~powered shQ1low~tuibewe-i-l 4

f or

f cr~

diesel

6300 +) 5

(1050) (0 386)

electric

4

4shy

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

Di cTn) c C t Ij L t T-on t C c t c 1 f n E oc

LIP Ila

wil -nplee

D 234CL)SfUMo Ct (life 10i v eu s

C Pi -10onin dil ~ip 10r~r4

dit4 5 PlcrcmtrwtAt-ro

1

40

4a0

37000~

)0

(life 15 y2ars

~~~

ISinkin amp co

f ATotl apita] costgt +

~-zade and~ ransportJjjgt-y~

Sh CQyerhead

iZ Total invstn cost4 -

w

V~V4shy

0

20

985 910~

7004~~

22-885~

1500

900

700

21)310

--- tA-

55

er to~-5

(a 1+

asu p in vie Agt-In

of

t n lss

Y4 -4

To t2 a~ I cot285 213

1 S1 v4 C4 aIl- p ma d n i ii 0tli r 3 L--hl--- 4t ( - c)f 4im4 d i iIIY1 0 6vagvAocC10y-~ sa fpmpade pinc 721 0I~~ n1L

10 gSa 11 ue1A~ 174 il yc2 I 2v V-~ of 15t 014 8500~ 10 -4~alvago4 valublt~ n30hyp~ 4gtl 0t 0 f

~~U~~~T)- in gn 1th yo 1 - 4QiQQ

14 ons444 Sp(4e e 6 345Iii- 4i

+ greasing4 fo dies-I greasin ony f oshy

21 24P shy

IApub Oc C F~ ont(r 1I

~ A

110 500 6~ 57 3 1i 073i 4 00 3~ 511 7 51 1 ~A

~

4

a a a ev-11u c- fpop ci ebgine to

AMsmng1 diC)rL rtN pcse vleo-ost streami

~~ 6571i z 17073 657gtI0gt__0_ =(1288PXJrt +r 1- (]+r)

2E~85+(673 6 4 4+ 7073 )( 350) (673) (K1 111)

~~1) 74 638 47

Assmii10 discaunt~ rratc Llc present value~of costp s treatm ~powered shQ1low~tuibewe-i-l 4

f or

f cr~

diesel

6300 +) 5

(1050) (0 386)

electric

4

4shy

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

To t2 a~ I cot285 213

1 S1 v4 C4 aIl- p ma d n i ii 0tli r 3 L--hl--- 4t ( - c)f 4im4 d i iIIY1 0 6vagvAocC10y-~ sa fpmpade pinc 721 0I~~ n1L

10 gSa 11 ue1A~ 174 il yc2 I 2v V-~ of 15t 014 8500~ 10 -4~alvago4 valublt~ n30hyp~ 4gtl 0t 0 f

~~U~~~T)- in gn 1th yo 1 - 4QiQQ

14 ons444 Sp(4e e 6 345Iii- 4i

+ greasing4 fo dies-I greasin ony f oshy

21 24P shy

IApub Oc C F~ ont(r 1I

~ A

110 500 6~ 57 3 1i 073i 4 00 3~ 511 7 51 1 ~A

~

4

a a a ev-11u c- fpop ci ebgine to

AMsmng1 diC)rL rtN pcse vleo-ost streami

~~ 6571i z 17073 657gtI0gt__0_ =(1288PXJrt +r 1- (]+r)

2E~85+(673 6 4 4+ 7073 )( 350) (673) (K1 111)

~~1) 74 638 47

Assmii10 discaunt~ rratc Llc present value~of costp s treatm ~powered shQ1low~tuibewe-i-l 4

f or

f cr~

diesel

6300 +) 5

(1050) (0 386)

electric

4

4shy

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

IApub Oc C F~ ont(r 1I

~ A

110 500 6~ 57 3 1i 073i 4 00 3~ 511 7 51 1 ~A

~

4

a a a ev-11u c- fpop ci ebgine to

AMsmng1 diC)rL rtN pcse vleo-ost streami

~~ 6571i z 17073 657gtI0gt__0_ =(1288PXJrt +r 1- (]+r)

2E~85+(673 6 4 4+ 7073 )( 350) (673) (K1 111)

~~1) 74 638 47

Assmii10 discaunt~ rratc Llc present value~of costp s treatm ~powered shQ1low~tuibewe-i-l 4

f or

f cr~

diesel

6300 +) 5

(1050) (0 386)

electric

4

4shy

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

21 I0Z

I I 11 - III~ 7 7 4r 4

7 7 7 Ta lc 7 f( il 7 U o 3 O

7~

C77o e 1 47 1 C IL~4 2- 7 7 A m o i I e

~I7~ ~ ~ Cost Sa7 7

v els 1 nn77 iurl ~ 2e0t2TE8647gt 4 2 7

0amp7 19 773 iZ~ 168 737 57 5 4 Y 7

7777777777747 -- a 777673 47S 5657 26744 077777 3 5 Z 10077

uht n for n a u f iv7777777377774s t c s 7cl 7rs

7 7 7 37 7777477 777777 7 7k 4C 7 7~C + 777~77 t 7 7 3~ 4 377 4

7~47777773774 L + r~

777~~747 ~Fo po e i7773444A~77777777~77OEMn7 d 77777

~ ~gt1777777777 777k 777gt 77777777777 147lt7 7 7777777~ 47 n77

77Cgt7777t~2~

V~~~J 9a~797~ 2~6~~7737~ 7 4077777 74

gt77O47 77777 cost ur e in 0tme7nt7 in 77

7t7 C Cos incurred771777 i7ye

it~47~ 47 47 ~~Savg777 7 7 4 ill777 4CJ7777~ uLe 7855 t ~ 377777c u l77 7 7777~~~~~ ~~ Of7774777777777777777777777

r77777777777 77477747777777 a 0zDI scoun q4J

7 gt Y2~ 7777777 7j

I I 6

~~~~~ X~ ~ We

CC)CCt -St

nv i c c tslpoc dCC lw uC~o 22 8

80 C r5 of en in ii 0

C( SI~ f n -o- in CltC313 c r5 00

Qf~CXf80 0C2sC~CGZCIC o T1t r n 1 th v-r10 CVCClc

altI 0e~~ 1 o uu nCt) 2nd 3 C 0

M lt l ~ ~ CC C C eC p IC t aC~o )np i lt- ~ 0

6C0sa Cu c o u- in l C yar40

CiC1C4C 5y~~~1u~~a 3- 15)~o 3jjlt~C

CCCC ~ ~~ ~ ~ C~CCaCCCCCs~~ ~ C s SCCC4r

CJ~ ) CC~iCCC CCCIC C C C~CgtyCC CC~ ~ ApCI~C~I~~

r C~ laO M a

0 CCI C

c aCCCgtj C t 1 o~CCCCCCIgtCCCCCIYCC C IC CCC C1CCCC C C 2C2885Cf

1 -2 C6C 131 13 14CCC

CC~CCC200) gt200)CC~CCd1KCfpipCil1t~~ (5~C~

3C C CC 0 3511 8 5C11

C~CCC1fC 2C~C I5 7 2457CC7 4ICCCCCCC

C C1~i~C(400)~C CC ~C I CCCC CC

1

W)C ~ ~ ~ 0 3511 4

C C os51p1pjl

12-15~CC CCCC C C1CCIC 044 ~ jU ~ ~ CCJCC~ 7~e1~mn

14044

~ C ~C 3 00)CCCC~(3400)L

CCCCCCC CC Cj6 C~ C Clt~ C p u ~ h 2 l ~) A y ~ j 4~C iC ACCC

plusmn

gi e C C Q 4

ge flt 6n 4C~~CCCaCSa Iva CCC~-va oCC~ ump 2

C C~~~~~~~~~~~CC ~ ~ ~C4C C C j

~~~~ U

_______ 0 340

CV t2852~Zv 4 (6573) (1 75) (8 511( 75I+ (3-512) (3 65) (7511) (0 350) ~11) (1 3U i1) (5200) (0lt8 ~ 4o6 ~ ~ 0 O3

~ Cost Snviings c-ve ~di cs e 1)w e e s h low tubewe1Ja I I~

C CV- 74 63F 5792~ 19 8 6 or 27 percent Dr ~

3 4 -333 -34-4

-133--3-T I4~ 13 3 lt-33lt4Y334~ --3 amp3U 3333~3 gt13~3~333 3j~ $334gt3AA43lt 33- ~3JO~

A33333-31lt43 ~ ~Llt

~~~~ U

_______ 0 340

CV t2852~Zv 4 (6573) (1 75) (8 511( 75I+ (3-512) (3 65) (7511) (0 350) ~11) (1 3U i1) (5200) (0lt8 ~ 4o6 ~ ~ 0 O3

~ Cost Snviings c-ve ~di cs e 1)w e e s h low tubewe1Ja I I~

C CV- 74 63F 5792~ 19 8 6 or 27 percent Dr ~

3 4 -333 -34-4

-133--3-T I4~ 13 3 lt-33lt4Y334~ --3 amp3U 3333~3 gt13~3~333 3j~ $334gt3AA43lt 33- ~3JO~

A33333-31lt43 ~ ~Llt