|
INDIAN RIVER COUNTY UTILITIES
<br />ROCKRIDGE
<br />SEWER
<br />COLLECTION REHABILITATION
<br />TABLE 1: ESTIMATE FOR EMERGENCY
<br />GENERATORS
<br />ADDED
<br />TO EXISTING
<br />SYSTEM
<br />ASSUMPTIONS
<br />-
<br />Project Number:
<br />071415.03
<br />BURIED CONDUIT,
<br />POLYETHYLENE
<br />Date of Estimate
<br />14-Mar-05
<br />CHANGE TO 480V SERVICE
<br />Estimate By.
<br />DBS
<br />CONDUIT
<br />ROUTES
<br />FOLLOWING EXISTING
<br />MAIN
<br />RJW
<br />ITEM
<br />HP
<br />CONDUIT
<br />CONDUIT
<br />REQUIRED
<br />UNIT
<br />UNIT
<br />ITEM
<br />DESCRIPTION
<br />FROM
<br />TO SERVED
<br />LENGTH
<br />SIZE
<br />WIRING
<br />QTY
<br />COST
<br />UNITS
<br />COST
<br />(feet)
<br />(inches)
<br />CONDUIT 8 WIRING
<br />FROM STATION
<br />1
<br />LEG 1
<br />STAT 1
<br />OP7
<br />36
<br />600
<br />3.5"
<br />3-250 MCM,
<br />144lOG
<br />600
<br />$43.00
<br />Ln Ft
<br />$25,800
<br />DP7
<br />DPS
<br />18
<br />250
<br />3.5'
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />DPS
<br />DP2
<br />18
<br />250
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />DP2
<br />DP1
<br />18
<br />250
<br />3.5'
<br />3-100 MCM,
<br />1-#Z/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />LEG 2
<br />STAT 1
<br />DP4
<br />36
<br />300
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />300
<br />$43.00
<br />Ln Ft
<br />$12,900
<br />DP4
<br />OP3
<br />16
<br />250
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />LEG 3
<br />STAT 1
<br />DPS
<br />16
<br />550
<br />3.5"
<br />3-250 MCM,
<br />144/OG
<br />550
<br />$43.00
<br />Ln Ft
<br />$23,650
<br />LEG 4
<br />STAT 1
<br />OPS
<br />32
<br />500
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />500
<br />$43.00
<br />Ln Ft
<br />$21,500
<br />DP9
<br />DPS
<br />16
<br />250
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />DPS
<br />OP1O
<br />16
<br />250
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />DP10
<br />DP11
<br />16
<br />250
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />LEG 5
<br />STAT 1
<br />DP16
<br />30
<br />200
<br />2.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />200
<br />$33.00
<br />Ln Ft
<br />$6,600
<br />DP16
<br />DP17
<br />18
<br />250
<br />2.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$33.00
<br />Ln Ft
<br />$8,250
<br />LEG 6
<br />STAT 1
<br />DP13
<br />34
<br />400
<br />2.5"
<br />3-100 MCM,
<br />142/OG
<br />400
<br />$33.00
<br />Ln Ft
<br />$13,200
<br />DP13
<br />DP12
<br />12
<br />250
<br />2.5"
<br />3-100 MCM,
<br />1-#VOG
<br />250
<br />$33.00
<br />Ln Ft
<br />$8,250
<br />LEG 7
<br />STAT i
<br />DPi5
<br />40
<br />900
<br />3,5A
<br />3-250 MOM,
<br />144/OG
<br />900
<br />$43.00
<br />Ln Ft
<br />$38,700
<br />DP15
<br />DP14
<br />12
<br />250
<br />2.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />250
<br />$33,00
<br />Ln Ft
<br />$8.250
<br />CONDUIT 8 WIRING FROM STATION
<br />2
<br />LEG 1
<br />STAT 2
<br />OP19
<br />30
<br />150
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />150
<br />$4300
<br />Ln Ft
<br />$6,450
<br />DI
<br />DP18
<br />16
<br />350
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />350
<br />$43.00
<br />Ln Ft
<br />$15850
<br />LEG 2
<br />STAT 2
<br />DP22
<br />38
<br />350
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />350
<br />$43.00
<br />Ln Ft
<br />$15850
<br />DP22
<br />DP21
<br />30
<br />300
<br />3.5"
<br />3-100 MGM,
<br />1-#2/OG
<br />300
<br />$43.00
<br />Ln Ft
<br />$12,900
<br />DP21
<br />DP20
<br />12
<br />100
<br />3.5"
<br />3-100 MCM,
<br />1-#2/OG
<br />100
<br />$43.00
<br />Ln Ft
<br />$4.300
<br />LEG 3
<br />STAT 2
<br />DP30
<br />30
<br />SW
<br />3.50
<br />3.250 MCM,
<br />144/00
<br />600
<br />$43.00
<br />Ln Fl
<br />$25,800
<br />OP30
<br />DP29
<br />52
<br />600
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />600
<br />$43.00
<br />Ln Ft
<br />$25.800
<br />OP29
<br />DP24
<br />30
<br />600
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />600
<br />$43.00
<br />Ln Ft
<br />$25800
<br />DP24
<br />OP23
<br />12
<br />300
<br />3.5'
<br />3-100 MCM,
<br />1-#2/OG
<br />300
<br />$43.00
<br />Ln Ft
<br />$12,900
<br />LEG 4
<br />STAT 2
<br />DP31
<br />32
<br />250
<br />2.5'
<br />3-250 MCM,
<br />1-#4/OG
<br />250
<br />$33.00
<br />Ln Ft
<br />$8,250
<br />LEG 5
<br />STAT 2
<br />OP25
<br />32
<br />250
<br />2.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />250
<br />$33,00
<br />Ln Fl
<br />$8,250
<br />DP25
<br />DP26
<br />20
<br />250
<br />2.5'
<br />3-100 MCM,
<br />14MG
<br />250
<br />$33.00
<br />Ln Fl
<br />$8,250
<br />LEG 6
<br />STAT 2
<br />DP28
<br />30
<br />500
<br />2.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />500
<br />$33.00
<br />Ln Ft
<br />$16,500
<br />DP28
<br />OP27
<br />32
<br />300
<br />2S
<br />3-100 MCM,
<br />1-#2/OG
<br />30
<br />$33.00
<br />Ln Ft
<br />$9,900
<br />LEG 8
<br />STAT 2
<br />DP32
<br />36
<br />800
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />800
<br />$43.00
<br />Ln Fl
<br />$34,400
<br />DP32
<br />DP33
<br />30
<br />250
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />250
<br />$4300
<br />Ln Ft
<br />$10,750
<br />DP33
<br />DP34
<br />6
<br />250
<br />3.5"
<br />3-100 MCM,
<br />1-#2JOG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />LEG 9
<br />STAT 2
<br />DP37
<br />24
<br />400
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />400
<br />$43.00
<br />Ln Ft
<br />$17,200
<br />DP37
<br />DP36
<br />18
<br />100
<br />3.S
<br />3-100 MCM,
<br />14MG
<br />100
<br />$43.00
<br />Ln Ft
<br />$4.300
<br />DP35
<br />DP37
<br />6
<br />200
<br />3.5-
<br />3-100 MGM,
<br />142/06
<br />200
<br />$43.00
<br />Ln Ft
<br />$8,600
<br />CONDUIT 8 WIRING
<br />FROM STATION
<br />3
<br />LEG 1
<br />STAT 3
<br />DP40
<br />32
<br />300
<br />2,5"
<br />3-250 MCM,
<br />1-#4/OG
<br />300
<br />$33.00
<br />Ln Ft
<br />$9,900
<br />OP40
<br />DP39
<br />22
<br />300
<br />25'
<br />3-100 MCM,
<br />1-#2JOG
<br />300
<br />$33.00
<br />Ln Ft
<br />$9,900
<br />LEG 2
<br />STAT 3
<br />DP42
<br />28
<br />400
<br />2S
<br />3-100 MCM,
<br />1-#2/OG
<br />400
<br />$33.00
<br />Ln FI
<br />$13,200
<br />DP42
<br />DP41
<br />18
<br />150
<br />2.5"
<br />3-100 MCM,
<br />142/OG
<br />150
<br />$33.00
<br />Ln Ft
<br />$4,950
<br />LEG 3
<br />STAT 3
<br />DP45
<br />42
<br />700
<br />3.5"
<br />3-250 MCM,
<br />1-44/OG
<br />700
<br />$43.00
<br />Ln Ft
<br />$30,100
<br />DP45
<br />DP"
<br />28
<br />150
<br />3.5"
<br />3-100 MCM,
<br />142/OG
<br />150
<br />$43.00
<br />Ln Ft
<br />$6,450
<br />DP44
<br />OP43
<br />14
<br />150
<br />3.5'
<br />3-100 MCM,
<br />142/OG
<br />150
<br />$4300
<br />Ln Ft
<br />$6,450
<br />LEG 4
<br />STAT 3
<br />DP46
<br />66
<br />100
<br />3.5"
<br />3-250 MCM,
<br />1-A4/OG
<br />100
<br />$43.00
<br />Ln Ft
<br />$4,300
<br />DP46
<br />DP47
<br />50
<br />200
<br />3.5'
<br />3-250 MCM,
<br />1-#4/OG
<br />200
<br />$43.00
<br />Ln Ft
<br />$8,600
<br />DP47
<br />DP48
<br />36
<br />450
<br />3.5"
<br />3-250 MCM,
<br />1-#4/OG
<br />450
<br />$43.00
<br />Ln Ft
<br />$19,350
<br />DP48
<br />DP49
<br />16
<br />200
<br />3.5'
<br />3-100 MCM,
<br />142/OG
<br />200
<br />$43.00
<br />Ln Ft
<br />$8,600
<br />LEG 5
<br />STAT 3
<br />DP50
<br />70
<br />600
<br />3.5"
<br />3-250 MGM,
<br />1-#4/OG
<br />600
<br />$4300
<br />Ln Fl
<br />$25.800
<br />DP50
<br />DP51
<br />56
<br />200
<br />3.5"
<br />3-250 MCM,
<br />1-46/OG
<br />200
<br />$43,00
<br />Ln Ft
<br />$8,600
<br />OP51
<br />DP52
<br />46
<br />200
<br />3.5"
<br />3-250 MCM,
<br />I tM/OG
<br />200
<br />$43.00
<br />Ln Fl
<br />$8.600
<br />DP52
<br />DP53
<br />36
<br />250
<br />3.5'
<br />3-250 MCM,
<br />1-i14/OG
<br />250
<br />$43.00
<br />Ln Ft
<br />$10,750
<br />DP53
<br />DP54
<br />14
<br />200
<br />3.5"
<br />3-100 MCM,
<br />14OG
<br />200
<br />$43.00
<br />Ln Fl
<br />$8,600
<br />LEG 6
<br />STAT 3
<br />DP55
<br />26
<br />800
<br />2.5"
<br />3-250 MCM,
<br />1-#4/0G
<br />800
<br />$33.00
<br />Ln Fl
<br />$26,400
<br />DP55
<br />OP56
<br />14
<br />250
<br />25"
<br />3-100 MCM,
<br />14OG
<br />250
<br />$33.00
<br />Ln Fl
<br />$8,250
<br />LEG 7
<br />STAT 3
<br />DP57
<br />32
<br />950
<br />25-
<br />3-250 MCM,
<br />1-#4/0G
<br />950
<br />$33.00
<br />Ln Ft
<br />$31,350
<br />DP57
<br />DP58
<br />18
<br />550
<br />2.5'
<br />3-100 MCM,
<br />14DOG
<br />550
<br />$33.00
<br />Ln Ft
<br />$18,150
<br />NON -WIRING ITEMS REQUIRED
<br />REPLACE EXISTING
<br />POWER DISTRIBUTION
<br />PANEL
<br />58
<br />$5,000
<br />EACH
<br />$290,000
<br />300 KW EMERGENCY GENERATOR WITH SOUND ATTENUATED
<br />ENCLOSURE
<br />2
<br />$72,000
<br />EACH
<br />$144,000
<br />300 KW EMERGENCY GENERATOR W/O ENCLOSURE
<br />1
<br />$60,000
<br />EACH
<br />$60,000
<br />AUTOMATIC TRANSFER
<br />SWITCH
<br />3
<br />$30,000
<br />EACH
<br />$90,000
<br />STATION DISTRIBUTION
<br />PANEL
<br />3
<br />$12,000
<br />EACH
<br />$36,000
<br />MAIN DISCONNECT
<br />3
<br />$3,000
<br />EACH
<br />$9,000
<br />POWER COMPANY CHARGE FOR NEW
<br />480V
<br />SERVICE
<br />3
<br />$1,000
<br />LS
<br />$3,000
<br />Land Cost @ $75,000/acre
<br />1
<br />$75,000
<br />$75,000
<br />building around generators
<br />(2432), $100/SF
<br />768
<br />$100
<br />$76,800
<br />SUBTOTAL
<br />$1,575,650
<br />CONTINGENCY
<br />20%
<br />$315,130
<br />ENGINEERING FEES
<br />10%
<br />$157.565
<br />TOTAL
<br />$2,048,345
<br />PER SERVICE
<br />$4,960
<br />
|