|
Appendix C
<br /> Pipeline Cost Analysis
<br /> ITEM UNIT COST UNIT NUMBE TOTAL REFERENCE NOTES
<br /> Pipeline
<br /> Pipe 36"80 psi SDR 17 $ 102 ft 26652 $2,718,504 HD Supply Freight Included
<br /> Pipe Fittings $ 5 ft 26652 $ 133,260 Estimate
<br /> Pipe Installation $ 10 ft 26652 $ 266,520 Estimate Joint Fusing and plat
<br /> Zone Valves $ 25,000 each _ 4 $ 100,000 Estimate
<br /> Str.Removal(Concrete Ditch) $ 40 c.y. 625 $ 25,000 Estimate
<br /> Earthfill Existing Canal $ 5 c.y. _ 42650 $ 213,250 NRCS Cost Data Inflated 25%for fuel
<br /> Trenching(adverse) $ 7.50 ft 8884 $ 66,630 NRCS Cost Data Inflated 25%for fuel
<br /> Trenching(Regular) $ 5 ft 17768 $ 88,840 NRCS Cost Data Inflated 25%for fuel
<br /> Select Backfill $ 25 c.y. 4500 $ 112,500 NRCS Cost Data Inflated 25%for fuel
<br /> Highway Crossing $ 237.60 ft 160 $ 38,016 NRCS Cost Data
<br /> Gravel Road Crossings $ 45_ft 160 $ 7,200 NRCS Cost Data
<br /> Air Vents $ 600 each 20 $ 12,000 Waterman Ind.
<br /> Pressure Relief Valves $ 1,000 each 4 $ 4,000 Waterman Ind.
<br /> Turnouts $ 1,200 each 44 $ 52,800 HD Supply Freight Included
<br /> Fusing Machine $ 1,500 mo 10 $ 15,000
<br /> Fusing Technician $ 500 wk 40 $ 20,000
<br /> Subtotal $3,873,520
<br /> Turnouts
<br /> Solar Powered Telemetry $ 10,600 each 13 $ 137,800 Timberline Electric Installed,grouped
<br /> AC Powered Telemetry $ 7,550 each 13 $ 98,150 Timberline Electric Installed,grouped
<br /> Flow Meter-6" $ 3,350 each 44 $ 147,400 Timberline Electric
<br /> Valve-6"-Remote Control $ 3,465 each 44 $ 152,460 Rocky Mt Valve
<br /> Valve Controller $ 2,653 each 44 $ 116,732 Rocky Mt Valve
<br /> Valve Box with cover $ 1,100 each 44 $ 48,400 Estimate
<br /> Subtotal $ 700,942
<br /> Structure
<br /> Telemetry $ 8,850 each 1 $ 8,850 Timberline Electric AC powered
<br /> Headgate $ 1,500 c.y. 10 $ 15,000 NRCS Cost Data Cold Weather
<br /> Overshot Gate $ 1,500 c.y. 38 $ 57,000 NRCS Cost Data Cold Weather
<br /> Overshot Gate $ 3.60 lb 9750 $ 35,100 NRCS Cost Data
<br /> Overshot Gate Lift $ 25,000 each 1 $ 25,000 Fresno
<br /> Central Control Station $ 15,000 each 1 $ 15,000 Timberline Electric Computer graphics
<br /> Subtotal $ 155,950
<br /> Total Construction $4,730,412
<br /> Engineering/Inspection(7%) $ 331,129
<br /> Subtotal $5,061,541
<br /> Contingency(15%) $ 759,231
<br /> Total Project Estimate $5,820,772
<br /> 32
<br />
|