|
Table 133 -Individual Development, Combined Capital Costs
<br />Payment Estimated
<br />Item Description Quantity Unit Unit Cost Total Cost
<br />Table B4 - Individual Development, Centerville Capital Costs
<br />Payment Estimated
<br />Item Description Quantity Unit Unit Cost Total Cost
<br />Capital Improvements
<br />Comp Plan
<br />Comp Plan
<br />1
<br />0.15 MG Underground Storage Tank
<br />1
<br />0.15 MG Underground Storage Tank
<br />1
<br />EA
<br />$650,000
<br />$650,000
<br />2
<br />2.5 MG Underground Storage
<br />1
<br />EA
<br />$2,080,000
<br />$2,080,000
<br />3
<br />0.3 MG Elevated Storage Tank
<br />--
<br />—
<br />--
<br />4
<br />0.4 MG Elevated Storage Tank
<br />—
<br />--
<br />--
<br />6
<br />5
<br />0.5 MG Elevated Storage Tank
<br />3
<br />EA
<br />$1,500,000
<br />$4,500,000
<br />6
<br />0.75 MG Elevated Storage Tank
<br />--
<br />8
<br />1.5 MG Elevated Storage Tank
<br />— --
<br />7
<br />1 MG Elevated Storage Tank
<br />2
<br />EA
<br />$2,300,000
<br />$4,600,000
<br />8
<br />1.5 MG Elevated Storage Tank
<br />—
<br />—
<br />--
<br />$490,000
<br />9
<br />12 MG Elevated Storage Tank
<br />—
<br />--
<br />--
<br />12
<br />10
<br />Wells + Wellhouse
<br />9
<br />EA
<br />$490,000
<br />$4,410,000
<br />11
<br />Generator (1 per well)
<br />9
<br />EA
<br />$130,000
<br />$1,170,000
<br />12
<br />SCADA system
<br />6
<br />EA
<br />$200,000
<br />$1,200,000
<br />13
<br />Contingency (30 %)
<br />LS
<br />$5,580,000
<br />14
<br />Legal and Engineering (20% of all costs)
<br />LS
<br />$820,000
<br />$4,840,000
<br />Distribution Subtotal
<br />$4,000,000
<br />Storage Subtotal
<br />$11,830,000
<br />Supply Subtotal
<br />$6,780,000
<br />Subtotal, 2030
<br />$29,000,400
<br />Table B4 - Individual Development, Centerville Capital Costs
<br />Payment Estimated
<br />Item Description Quantity Unit Unit Cost Total Cost
<br />Capital Improvements
<br />Comp Plan
<br />1
<br />0.15 MG Underground Storage Tank
<br />2
<br />2.5 MG Underground Storage
<br />-- --
<br />—
<br />3
<br />0.3 MG Elevated Storage Tank
<br />-- --
<br />--
<br />4
<br />0.4 MG Elevated Storage Tank
<br />-- --
<br />--
<br />5
<br />10.5 MG Elevated Storage Tank
<br />1 EA
<br />$1,500,000
<br />$1,500,000
<br />6
<br />0.75 MG Elevated Storage Tank
<br />7
<br />1 MG Elevated Storage Tank
<br />— --
<br />_
<br />8
<br />1.5 MG Elevated Storage Tank
<br />— --
<br />9
<br />2 MG Elevated Storage Tank
<br />-- --
<br />--
<br />10
<br />Wells + Wellhouse
<br />1 EA
<br />$490,000
<br />$490,000
<br />11
<br />Generator(1 perwell)
<br />1 EA
<br />$130,000
<br />$130,000
<br />12
<br />SCADA system
<br />1 EA
<br />$200,000
<br />$200,000
<br />13
<br />Contingency (30 %)
<br />LS
<br />$640,000
<br />14
<br />Legal and Engineering (20% of all costs)
<br />LS
<br />$590,000
<br />Distribution Subtotal
<br />Storage Subtotal
<br />$1,500,000
<br />Supply Subtotal
<br />$820,000
<br />Subtotal, 2030
<br />$4,000,000
<br />
|