Grey & Osborne, Inc., Consulting Engineers

TABLE 8-1

Capital Improvement Plan Project Summary [1]


Capital Improvement

Proposed Funding Source Estimated Year of Completion Estimated Cost [2]


Comments

Treatment Plant

       
T-1  Interim Cap 1999-2001 $3,869,000  
T-2  Upgrade Cap 2008 $22,016,000  

Sewage Lift Stations

       

L-1  Lift Station No. 3

Cap

1999

$18,000
Reduce capacity from 307 gpm (buildout = 210 gpm)

L-2  Lift Station No. 4

Cap

1999

$18,000
Reduce capacity from 580 gpm to 360 gpm (buildout = 360 gpm)

L-3  Lift Station No. 5

Cap

2008

$1,223,000
Expand capacity from 2,990 gpm to 4,100 gpm (buildout = 8,600 gpm)

L-4  Lift Station No. 6 & Force Main

Cap

1999

$29,000
Reduce capacity from 312 gpm to 110 gpm (buildout = 110 gpm)

L-5  Lift Station No. 8

Don

1999

$343,000
Expand capacity from 269 gpm to 610 gpm (buildout = 880 gpm)

L-6  New Lift Station No. 12

Cap

2006

$657,000
LS 8 flows are routed to LS 12, capacity needed for 2017 is 1,200 gpm (buildout = 1,900 gpm)

Force Mains/Pressure Mains

       
F-1  Lift Station No. 5 Force Main Replacement Cap 2001 $705,000 2,700 LF of 18" pipe
F-2  Southwest Interceptor Tight Line Cap 2003 $735,000 4,000 LF of 12" pressure line
F-3  Lift Station No. 8 Force Main Extension (Davies) Don 1999 $651,000 3,700 LF of 10" pipe extended to S. Davies Road
F-4  Lift Station No. 8 Force Main Extension (103rd) Don 2010 $435,000 2,400 LF of 10" pipe extension from S. Davies to 103rd Ave. SE.

Gravity Lines

       
G-1  Lundeen Parkway/Vernon Rd Bypass Cap 2002 $1,245,000 1,000 LF of 24" pipe and 740 foot microtunnel
G-2  Lower Vernon Rd Upgrade Cap 2015 $426,000 1,000 LF of 30" pipe
G-3 LS 11 and LS 1 Gravity to SW Interceptor Cap 2005 $465,000 235 LF of 8" pipe and 1,000 LF of 12" pipe
G-4  Southwest Interceptor (Hewitt Ave. to SR204) Don 2004 $2,091,000 4,900 LF of 24" pipe
G-5  Southwest Interceptor (Hewitt Ave. to 103rd SE) Don 2005 $4,582,000 10,200 LF of 24" pipe
G-6  91st Ave. Upgrades Cap 2001 $470,000 1,600 LF of 12" pipe

Other Improvements

       
O-1 Comprehensive Sewer Plan Cap 2003 $85,000  
O-2  Facility Plan Cap 1999 $140,000  
O-3  I/I Monitoring & Reduction Program Cap 1999-2001 $75,000 $25,000 per year for three years
O-4  New Office Building  Cap 2008 $800,000  

Notes:
(1) Proposed Funding Source: Cap = Capital Fund, Don = Donated either by Developer or ULID
(2) ENR Index = 6752 (August 1998)