|
<br /> TABLE 1
<br /> ALUJCATION OF I.IPT STATION AND WWTP COSTS
<br /> INCJ.UDKS KNGlNHKRING AND CONTJNGKNCY (30\)
<br /> TOTAL UNIT CaNST TOTAL COST LOWMAN COTTON SAN LOWIIAN COTTON SAN TOTAL COST
<br /> CAP INCRBII COST COST "/ENG . CON RANCH CR PARK MARCOS RANCH CR PARI[ IIAIlCOS ./ENO. CON
<br /> REQ'O REQ'D -L -L $ \ \ \ $ $ $ t
<br /> PHASE I
<br /> LS-} GPM 959 959 140 134,260 174,538 24 5 72 41,889 8,727 125,661 163,368
<br /> LS-2 GPM 0 0 140 0 0 0 0 100 0 0 0 0
<br /> WWTP-MGD 0.26 0.26 2,000,000 520,000 676,000 24 5 12 162,240 33,800 486,720 632,738
<br /> PHASE I SUBTOTAL 204,129 42.52'1 812.387 798,lCM
<br /> PHASE II
<br /> LS-1 GPM 3.701 2,742 120 329,040 421,752 32 6 62 136,881 25,665 265,206 344 .168
<br /> ~ LS-2 GPM 1,055 1,055 140 147,700 192,010 0 0 100 0 0 192,010 249,613
<br /> 0
<br /> z
<br /> 1'1 WWTP-MGD 1.24 0.98 2,000,000 1,960,000 2,548,000 32 6 62 815,360 152,880 1,519.760 1,053.688
<br />N 1/1
<br />\0 II'
<br /> z PHASE n SUBTOTAL 952,241 118,545 2,038,978 2,848,on
<br /> 1'1
<br /> c
<br /> U'I
<br /> 1'1 PHASE III
<br /> LS-l GPM 6,915 3,214 120 385,680 501.384 33 5 62 165,457 25,069 310.858 404,116
<br /> LS-2 GPM 2,615 1,620 120 194,400 252,120 0 0 100 0 0 252,720 328,536
<br /> WWTP-MGD 2.64 1.40 2,000,000 2.800,000 3,640,000 33 5 62 1,201,200 182,000 2,258,800 2,933,840
<br /> PHASE In SUBTOTAL 1,3&6,651 2O'l , 069 2,820,318 3,1168,412
<br />
|