Laserfiche WebLink
Table B5- Individual Development, Circle Pines 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 />-- — — <br />-- <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 />0.5 MG Elevated Storage Tank <br />1 EA $1,500,000 <br />$1,500,000 <br />6 <br />0.75 MG Elevated Storage Tank <br />-- -- <br />__ <br />7 <br />1 MG Elevated Storage Tank <br />— — <br />-- <br />8 <br />1.5 MG Elevated Storage Tank <br />— — <br />-- <br />9 <br />2 MG Elevated Storage Tank <br />— — -- <br />10 <br />Wells + Wellhouse <br />— -- -- <br />11 <br />Generator (1 per well) <br />— -- <br />-- <br />12 <br />SCADA system <br />1 EA $200,000 <br />$200,000 <br />13 <br />Contingency (30 %) <br />LS <br />$450,000 <br />14 <br />Legal and Engineering (20% of all costs) <br />LS <br />$430,000 <br />Distribution Subtotal <br />-- <br />Storage Subtotal <br />$1,500,000 <br />Supply Subtotal <br />$200,000 <br />Subtotal, 2030 <br />$3,000,000 <br />