Laserfiche WebLink
<br />------------------- <br /> <br />:Table XI-C I <br />. ~ __ ~ J <br />YELLOW JACKET EAST AND PLEASANT VIEW EAST IRRIGATION FACILITY CONSTRUCTION COST ESTIMATE <br />-.- u --~----i-. -- - - -. I <br /> <br />Pipe <br /> <br />----------- <br />----------- <br /> <br />6" <br />8" <br /> <br />10" <br />12" <br />14" <br />16" <br />18" <br />20" <br />24" <br /> <br />Other Facilities <br />Delivery Boxes <br /> <br />Canal Turnouts <br /> <br />Turnout Screens <br /> <br />Y J East Pump <br /> <br />PV East Pump <br /> <br />Electrical Service <br /> <br />Admin, i Admin, Engr <br />Engr. &.r&-Environ~ - <br />Environ~T ---Cost <br />..----+- <br />I per Unit <br />____~=1-~~______ -------- ------ ---------- <br />------.1 -------- -------- ------ ---------- <br />3.0% $0.30 $10.23 0, <br />1 <br />3.0% I $0.51 $17.52 0 <br />3.0o/;r $0.82 $28.09 6,600: <br />1 ; <br />3.0%] $1.12' $38.36 9,240: <br />3.0%! $1.33 $45.75 0:- <br />io~ol $1.74 $59.65 2,640: <br />_ 3.g,Yol_ ~2.18: $74._~5 _~,640\ <br />3.0%, $2.75, $94.52 2,640] <br />3~~[~11 - $6.041 $207.43 2,64Q[ <br />1_ Tota~F~r Pipe I 2~,400 ~_ <br />l I i <br />1 I <br />1 1 <br />$8471 $29,095 2i <br />-, J <br />t <br />, <br />21 <br />1 <br />-- - I <br />21 <br />-1 <br />1\ <br />i <br /> <br />2004 Field ' Escalated to <br />I <br />Cost 2007 Field <br />pe~ Unit r _ Cost <br />per Unit <br /> <br />April <br />2004 <br />Costs <br /> <br />Unlisted Cant.. <br />Items <br /> <br />$6.38 <br />$10.93 <br />$17,52 <br />$23.93 <br />$28.54 <br />$37,21 <br />$46,69 <br />$58.96 <br />$129.40 <br /> <br />$18, 150 <br /> <br />$22,000 <br /> <br />$66,000 ' <br /> <br />$247,500 <br /> <br />$247,500 <br /> <br />$88,000 <br /> <br />15% <br />15% <br />15% <br />15% <br />15% <br />15% <br />15%1 <br />15% <br />15% <br /> <br />15% <br /> <br />15%' <br /> <br />15%1 <br /> <br />15% <br /> <br />15% <br /> <br />15% <br /> <br />1 <br /> <br />~. qo;;J <br />i <br />I <br />t-- - - _-.J__ _ -- i -- <br />'Yellow Jacket East and Pleasant View East Total Cost Estimate <br />- 'Page-22 1 --- - ---- i - - -- - ---- T <br /> <br />------ <br />------ <br /> <br />20% <br />20% <br />20% <br />20% <br />20% <br />20% <br />20%J <br />20% <br />20% <br /> <br />20%: <br /> <br />I <br />20%' <br />I <br />i <br />i <br />20%1 <br /> <br />I <br />20%: <br />I <br /> <br />20%1 <br />, <br /> <br />20% <br /> <br />-------- <br />-------- <br /> <br />$8.80 <br />$15.08 <br />$24,18 <br />$33.02 <br />$39.39 <br />$51.35 <br />$64.43 <br />$81,36 <br />$178.57 <br /> <br />$25,04-;: <br /> <br />.. - <br />$30,360 <br /> <br />$91,080 <br /> <br />$341,550 i <br />$341,550 ' <br /> <br />- - <br />$121,440 <br /> <br />-------- <br />-------- <br /> <br />$9.93 <br />$17.01 <br />$27.27 <br />$37.24 <br />$44.42 <br />$57.91 <br />$72.67 <br />$91.76 <br />$201.39 <br /> <br />$28,248 <br /> <br />$34,240 <br /> <br />$102,719 <br />---..--....--- .- <br /> <br />$385,196 <br /> <br />$385,196 <br /> <br />$136,958 <br /> <br />Total <br />Cost <br />per Unit <br /> <br />Units <br /> <br />3.0% <br /> <br />, - <br />$1,027 <br /> <br />$35,267 i <br /> <br />3.0%1 <br />--'1 <br />I <br />-- - t------- ,. , <br />3.Q_~I_ ____ $~,0_~2 <br />I <br />I <br />3.0%! <br />- -----1 <br /> <br />-1- ,--- - <br />3.0% I $11,556! <br />I -- , <br /> <br />$105,800~ <br /> <br />1 <br /> <br />$11,556 <br /> <br />$396,751' <br />! <br /> <br />$397,129 <br /> <br />-- <br />$4,109, <br /> <br />$141,067 i <br />- .. <br /> <br />-- , <br />2 <br /> <br />Total <br />Construction <br />Cost <br /> <br />$0 <br />$0 <br />$185,000 <br />$354,000 <br />$0 <br />$157,000 <br />$198,000 <br />$250,000 <br />$548,000 <br />$1,692,000 <br /> <br />0._- <br />$640,000 <br /> <br />$71,000 <br />~ - . -- <br /> <br />--- <br />$212,000 <br />---- - --- <br /> <br />$397,000 <br /> <br />1 <br /> <br />$397,000 <br /> <br />$283,000 <br /> <br />-i <br />-1 <br /> <br />------ - <br />$3,~~2,Oq9 <br />