|
2040 MUSA - Trunk Sanitary Sewer System Improvements (2021 - 2040)
<br />SIZE LENGTH COST LIFT
<br />DISTRICT LOCATION PER
<br />(IN.) (FT.) FOOT* STATION
<br />COST
<br />M3 MLS-2 $393,928 $393,928
<br />MLS-2 to MH-11A 12" FM 1750 $124 $216,660
<br />MLS-2 to MH-9A 18" 3600 $259 $931,921
<br />TOTAL M3 DISTRICT $1,542,510
<br />M4 MLS-5 $300,000 $300,000
<br />MH-92 to MLS-5 12" 1600 $146 $234,106
<br />MLS-5 to MH-9 6" FM 750 $79 $59,089
<br />MH-9 to MH-10A 18" 1600 $259 $414,187
<br />TOTAL M4 DISTRICT $1,007,382
<br />R1 MH-89 to MH-92 21" 1300 $326 $424,317
<br />TOTAL R1 DISTRICT $424,317
<br />R23. 24 & 25 RLS-8 $343,280 $343,280
<br />RLS-8 to MH-82 8" FM 720 $90 $64,829
<br />RLS-8 to MH-82 8" FM Jacking 80 $281 $22,510
<br />RLS-8 to MH-84A 10" 4400 $129 $569,507
<br />RLS-8 to MH-83A 12" 2500 $146 $365,790
<br />MH-83A to MH-83 10" 2700 $129 $349,470
<br />TOTAL R23, 24 & 25 DISTRICT $1,715,388
<br />R21 & 22
<br />MH-79 to MH-78 10" 5100 $129 $660,111
<br />MH-81 to MH-79 12" 900 $146 $131,685
<br />MH-81 to MH-82 18" 3900 $259 $1,009,581
<br />RLS-3 to MH-81 18" 850 $259 $220,037
<br />TOTAL R21 & 22 DISTRICT $2,021,414
<br />RLS-3 RLS-3
<br />$241,984
<br />(upgrade existing LS)
<br />TOTAL RLS-3 DISTRICT
<br />$241,984
<br />$241,984
<br />FUTURE MUSA STUDY AREA
<br />RLS-9 RLS-9 $500,000 $500,000
<br />RLS-9 to MH-14 8" FM 10000 $98 $980,000
<br />TOTAL RLS-9 DISTRICT $1,480,000
<br />SUB -TOTAL $8,432,995
<br />20% CONTINGENCY FOR UNFORSEEN IMPROVEMENTS $1,686,599
<br />TOTAL IMPROVEMENT COSTS $10,119,594
<br />AVERAGE YEAR FOR 20 YEARS (2016 DOLLARS)
<br />* INCLUDES 25% INDIRECT COSTS
<br />$505,980
<br />
|