APPENDIX I
East Valley Analysis Area
MEMORANDUM
Date: November 13, 2014
To: Mark Palmer, City of Puyallup; Mark Higginson, City of Puyallup
From: Craig Chambers, BHC Consultants
CC: Larry Amans, BHC Consultants; Jordan Zier, BHC Consultants
Subject: Analysis for East Valley Sewer Service Area
A portion of the East Valley Service Area was recently annexed (see Figure 1). BHC was tasked with projecting flow conditions, defining alternative sewer routes and creating a cost estimate for the preferred routing area.
Mapping and Flows
First, the East Valley Service Area was identified and segregated into three definable basins -Puyallup 30, Puyallup 31 and Puyallup 32(See Figure 1). Puyallup 31 comprises a recently annexed area and is expected to develop more quickly and within the 6-year CIP period. BHC understands the immediate development will occur within Puyallup 31. Further, this area is projected to develop and reach capacity buildout flows more quickly than basins Puyallup 30 and 32.
The PEAK DAY projected flows are as follows:
Flow Projections (mgd)
Basin 2020 2034Buildout Range
Puyallup 30 0.00 0.03 0.14 - 0.18
Puyallup 31 (Van Lierop) 0.06 0.13 0.21 – 0.27
Puyallup 32 0.00 0.09 0.32 – 0.41
Total (mgd) 0.06 0.25 0.67 – 0.86
Total (gpm) 42 176 468 - 600
Note that flows are estimated for a peak day 25 year flow event. In the model the flows are input and distributed over a diurnal pattern. For purposes of this analysis, the peak hour flowsare calculated as: Peak Hour = PEAK DAY x 1.5
East Service Area Flow (Puy 30, 31, 32) - Peak Hour
Initial Start-Up 70 gpm
Buildout Range 700 - 900 gpm
MEMORANDUM 2 BHC Consultants, LLC
November 13, 2014
Initial Model Run
Two initial model scenarios were investigated to determine a preferred routing for the East Valley Sewer Service Area. First, the flows were input or loaded directly to the sanitary trunk tributary to the East Main Street trunk and lift station. Using this routing would require immediate upgrades to the gravity mains and likely the East Main Lift Station (LS 16) as well.
The second scenario sends the flows southerly along Shaw Road to the Cross Valley Trunk. The flows were delivered to the 21-inch Cross Valley Trunk Line in the intersection of Shaw Road and 12th Ave SE. This trunk line is able to accommodate the initial development’s flows.
Preferred Alternative
The results of the model run were discussed with the City. The Cross Valley Trunk was identified as the preferred alternative for receiving flow from the East Valley Service Area.
Pump Station Standards
The following pump station standards were used for initial layout and cost estimating purposes:Smith and Loveless top mounted, suction-lift pumps
Generator back-up
Pig launch/bypass pumping vault
Valve vault and meter
Area lighting
Chainlink, with barbed wire outrigger
Building not required; but provide canopy over panels for rain protection
Phasing—consider phasing of facilities
Phasing
Due to the large range of flows between initial flow – 70 gpm – and ultimate flow – 700 to 900 gpm – a phased approach is recommended in order to best suit the initial sizing requirements and minimize the costs of the initial phase of the station. The suggested approach to the phasing is as follows:
Pumps – Phase 1 pumps sized for minimum 70 gpm minimum; and Phase 2 pumps
sized for 700 to 900 gpm (buildout flow estimate)
Wetwell(s) – manhole style, with pumps surface mounted
Onsite piping and vaults – sized for the ultimate flows and installed during the first
phase
Generator – sized for the ultimate flows and installed during the first phase
Sitework – Asphalt surfacing and fence
MEMORANDUM 3 BHC Consultants, LLC
November 13, 2014
Wetwells
We considered two possible approaches to phased wetwell design:
1. One small manhole (5’ minimum size for construction and maintenance access) for
Phase 1 pumps, plus a second larger manhole for the Phase 2 pumps, installed with
other Phase 2 work.
2. One large manhole to accommodate both Phase 1 and Phase 2 flows, with the Phase 1
pumps replaced with larger Phase 2 pumps when needed.
The first option was considered because the “ultimate” size manhole can result in a very small active depth of water in the wetwell (difference between pump ON level and OFF level) for the very low Phase 1 flows. This can be challenging in setting the pump ON and OFF levels that are close together. However, we determined that a 7-foot diameter wetwell could be installed during Phase 1 that could accommodate both Phase 1 and Phase 2 flows, by adjusting the pump level control settings over time to handle increasing flows, starting at a practical minimum active depth of 12 inches. When flows reach the ultimate design flow rate of 700 to 900 gpm, the active depth level required is approximately 48 inches at 900 gpm.
The objective is to use a single wetwell with varying depths of active storage for Phases 1 and 2. Similarly, it is critical to phase the pumps so that continuous service is provided through the full range of flows from 70 gpm initially to 700-900 gpm at buildout conditions. This varying level control approach has the obvious advantage of only one wetwell versus two. There is a slight disadvantage of requiring pump change-out operations on an active wetwell, but with above-grade suction lift pumps being used, this is not a significant drawback since all pump replacement work during Phase 2 construction will be done at the top of the manhole.
Wetwells should be sized to minimize the number of pump starts in order to maximize pump motor life. The general equation used to size wetwells is:
=T D
4 N
Where ‘V’ is the volume of storage in gallons, ‘T’ is time between starts (cycle time) in minutes, ‘D’ is the pump design flow rate in gpm, and ‘N’ is number of alternating pumps (2 in this case).This equation gives the minimum cycle time, when flow is at 50 percent of the design flow.The desired cycle time from this equation is generally taken to be a minimum of 10 minutes, or 6 starts per hour1.
The design wetwell volume for Phase I is then:
=10 70
4 2= 87.5 gallons
1 Pumping Station Design, Sanks, 2006, page 12.35
MEMORANDUM 4 BHC Consultants, LLC
November 13, 2014
This is too small a volume to accommodate in a 7-foot-diameter wetwell , resulting in an active pumping depth of only 4 inches. Therefore, a minimum practical flow rate of 200 gpm is suggested. This will result in fewer than 6 starts per hour (see below for adjusted pumping depth). This also produces an acceptable velocity in a minimum size force main of 4-inch diameter, at 5.2 feet per second (fps).
The revised Phase I volume of the wetwell is then:
=10 200
4 2= 250 gallons
In a 7-foot-diameter manhole this 250 gallons of storage requires 0.86 feet of depth, rounded to 1.0 foot, which is a reasonable minimum value for active storage depth. As flows increase within the basin, level controls may be adjusted to greater active depth values, which will help to better maximize motor life. With Phase 2’s total flow of 700 to 900 gpm, the active depth increases to approximately 4.0 feet at 900 gpm. As a preliminary design of the wetwell we arrive at the following wetwell depth:
Feature Depth Below Ground at Wetwell
Incoming sewer invert and high level
alarm
17.0’
Lead pump START level at ultimate
inflow of 900 gpm
17.5’
Lead pump OFF level (for all inflow
values)
21.5’ (=17.5’+4.0’ active depth)
Floor 23.5’ (=21.5’ + 2.0’ “dead pool” depth)
The Phase 1 lead pump START level could be initially set at the depth of 20.5’ (=21.5’ minus 1.0’ initial active depth).
Pumps
The City’s preferred pump type (Suction-lift pumps, Smith and Loveless brand) have been preliminarily sized as follows:
Phase 1 – 2 @ 7.5 hp each for 200 gpm at TDH = 44’
Phase 2 – 2 @ 20 hp each for 700 to 900 gpm at TDH = 42’ to 49’, respectively
For both phases, one of the pumps is the duty pump delivering the design flow, and the second pump is a standby pump in the event of pump clogging or failure. The controls should be programmed to alternate between the two pumps for each pumping cycle, in order to equalize wear on both pumps.
MEMORANDUM 5 BHC Consultants, LLC
November 13, 2014
The City should consider switching from the Phase 1 to the Phase 2 pumps when one of the following conditions occurs:
1) When 2 pumps are called.
2) The number of pump starts-per-day is trending downward, meaning the influent flow has
exceeded 50% of the pump capacity. This is only a cautionary indicator and not a
triggering event to replace the pumps.
3) When daily flows exceed 190,000 gallons.
Note that for the City’s preferred type of pump there is a practical maximum lift of approximately 22 feet. The incoming gravity sewer therefore needs to be carefully designed to avoid exceeding this limiting lift height. This was accomplished in this preliminary design by locating the pump station and incoming gravity sewer so that the sewer invert at the pump station is no more than 17.0 feet below ground surface. If initial calculations for the final sewer system layout produce a depth greater than this, several design adjustments could be made, including:
Starting the upper most manhole of the sewer system at a shallower depth, such as 5.0
feet (ground-to-invert) instead of the more typical 8.0 foot depth. This is only an option if
the nearby properties served are able to drain by gravity to this 5.0 foot deep sewer.
Flatten the gravity sewer grades to minimum slopes, per Department of Ecology
guidelines.
If none of the adjustments mentioned above are feasible or desirable the City could use submersible type sewage pumps in lieu of the standard top mounted, suction lift pumps.
Force Mains
Two force mains are suggested – one for the Phase 1 flow and a second to accommodate ultimate flows of 900 gpm. We suggest using either PVC pressure pipe (AWWA C900) or HDPE as the force main material.
For a Phase 1 size of 4-inch diameter, the minimum size recommended to convey 3-inch solids, the computed velocity is 5.2 fps at 200 gpm. This exceeds the typical minimum velocity of 2 fps for self-scouring flow, so 4-inch diameter is the recommended size for the Phase 1 force main.
As flows increase, the friction losses in the 4-inch forcemain will similarly increase. We suggest installing both mains during the Phase 1 construction to minimize total trenching cost but not using the 8-inch force main during Phase 1. When the Phase 2 pumps are installed and the delivery exceeds the 4-inch capacity, the 8-inch forcemain will become necessary. The 8-inch Phase 2 force main will convey approximately 80 percent of the total flow, based on the relative proportional areas of the two pipes operating together. This equates to a flow split of 720 gpm in the 8-inch pipe and 180 gpm in the 4-inch pipe for a total of 900 gpm delivered. At these flow rates the velocity is computed at 4.7 fps in each pipe.
MEMORANDUM 6 BHC Consultants, LLC
November 13, 2014
In order to maintain minimum scouring velocities in the force main pipes and avoid velocities over 10 fps2 the following phased force main activation is suggested:
Phase Peak Hour Flow, gpm Velocity, fps
1 – 4-inch FM Only 200 5.2
2 – 8” FM Only 450 2.9500 3.2600 3.8700 4.5
Note that the flow from the Phase 2 pumps can be modulated from lower flows at first to higher flow is in the future by using variable frequency drives (VFDs) on the pump motors. At a peak design flow of 900 gpm, the minimum VFD-conditioned flow rate is typically 50%, or 450 gpm as shown for the starting Phase 2 flow. When peak flows exceed 700 gpm, the City may consider using both force mains together to lower head loss and likewise decrease energy usage. Flows can be directed to both force mains by manually opening the isolation valves at the beginning of each force main, as shown on Figure 2. When the pumps produce 900 gpm, velocity in both of the two force mains operating together is approximately 4.7 fps.
Cost Estimates
Costs for pump station and force main improvements have been estimated at a conceptual level. As shown in Tables 1, 2, 3, and 4 costs are summarized as follows:
Table 1--Phase 1 Station and 4” and 8” Force Main – $1,740,000
Table 2--Phase 2 Pumps – $250,000
Table 3—Pioneer Way Gravity Sewer System – $510,000
Table 4— 134th Ave E Gravity Sewer System Extension – $990,000
Note that a preferred and alternate pump station location is shown in figure 1. The pump station location is not expected to significantly impact the estimates above.
The gravity system includes manholes at an average 300-foot spacing, and assumes that alltrenching work would be in the pavement (a conservative assumption), and surface restoration would include grinding and replacing a half-width of the street.
Note that these planning level opinions of probable cost are based on our perception of current conditions in the project area and are subject to change as variances in design occur or economic conditions vary. We cannot, therefore, guarantee that actual bids received will not vary, up or down, from the cost presented herein. The estimate does, however, reflect our professional opinion of costs at this time. More detailed and accurate opinions can be prepared when final construction plans are completed. A 25 percent contingency is included in the opinion to compensate for lack of detailed information, anticipated changes, and imperfection in the
2 10 fps is a target upper limit because higher values generate excessive pumping head and energy use.
MEMORANDUM 7 BHC Consultants, LLC
November 13, 2014
estimating methods used. A smaller contingency will be used at the final design stage when the quantity and quality of information becomes better.
Sanitary Sewer SystemComprehensive PlanCity of Puyallup, Washington
Figure
BHC Consultants, LLC1601 Fifth Avenue, Suite 500Seattle, Washington 98101
206.505.3400
206.505.3406 (fax)www.bhcconsultants.com
0 2,0001,000
Feet
")P
")P
")P
^
^^
^
^
^^̂^
^
^
^
^
^^
^^
^
^^
^
""
""
""
""
""
""
""
"C̀
"C̀
"C̀
"
"
"
Puy- 12
Puy- 13
Puy- 33
Puy- 04
Puy- 05
Puy- 07
BO
WM
AN
HILTON RDE
RIVERSIDE DR E
SR410 HWY W
E PIONEER OR
TIN
G H
WY
ES
R16
2 E
E MAIN
PIONEER WY E
SILVER ST
SU
MN
ER
AV
VIL
LA
GE
DR
RIV
ER
ST
CH
ER
RY
AV
12TH AV SE
80TH ST E
WO
OD
AV
21
ST
ST
SE
70THST
E
19TH AV SE
72ND ST E
WILLOW ST
87TH STCT E
75TH STCT E
16TH AV SE
7TH AV SE
MEADE MCCUMBER RD E
CRYSTAL RIDGE DR
SE
RIVERW
ALKDR
16T
H S
T S
E
LIN
DEN
AV CHESTNUT ST
10TH AV SE
33R
D S
T S
E
25T
H S
T S
E
LINDEN LN
153
RD
AV
E
AMB
ER
BLV
D
15
0T
HA
VC
TE
39T
HST
SE
85TH STCT E
14
2N
DA
VE
PA
RK
ER
RD
E
GAULT ST
BROO
KMO
NTEDR
GU
PT
IL A
V
15TH AV SE
RAINIER ST
GARY ST
RO
BIN
SO
N
RD
SR410HWY
E
87TH ST E
86TH ST E
141S
TA
VE
CH
R
I STINA
DR
15 7T
HA
VE
90TH ST E
8TH AV SE
AL
DE
R A
V
74TH ST E
14
3R
DA
VC
TE
15T
H S
T S
E
27T
H S
T S
E
DUNHILL LN
RAMP SR410 RPF1 W
9TH AV SE
RAMP SR410RPN
1 W
RAM
PSR410 RPN1 E
88TH ST E
17T
H S
T S
E
HIGHLANDS
BLV
D
29TH
ST
NE
RIV
ER
GRO
VE
DR
VA
LL
EY
AV
147
TH
AV
E
34T
HS
TS
E
23R
D S
T S
E
SH
AW
RD
INTER
AV
13
4T
HA
VE
8in
CP
8in CP
8in
CP
8in
CP
8in
CP
8in CP
8in
CP
8in CP8in CP
8in
CP
8in
CP
8in C
P
12in CP
8in
PV
C
8in CP
8in PVC
8in P
VC
8in PVC
8in
CP
8in CP
8in
CP
8in PVC
8in
PV
C
8in
CP
8in
PV
C
8in
CP
8in
PV
C
8in
PV
C
8in CP
8in CP8in CP 8in CP
8in C
P
8in CP
8in CP
8in
CP
8in
CP
8in
CP
8in
CP
8in
CP
8in CP
8in PVC
8in PVC
8in
PV
C
8in
PV
C
8in CP
8in CP
8in CP
8in
PV
C
8in
CP
8in CP
8in CP
8in PVC
8in CP
8in
CP
8in CP
8in PVC
8in
PV
C
8in PVC
8in PVC
8in CP
8in CP
8in P
VC
8in
CP
8in PVC
8in
CP
8in PVC
8in CP
8in PVC
8in CP
8in P
VC
8in
CP
12in CP
8inC
P
8in
CP
8in
CP
8in CP
8in
PV
C
8in PVC
8in
CP
8in P
VC
8in
PV
C
8in
CP 8
in P
VC
8in
CP
8in
PV
C
8in
PV
C
8in PVC
8in PVC
8in P
VC
8in CP
8in
PV
C
12in CP
8in
PV
C
8in P
VC
8in
CP
8in CP
12in CP
8in PVC
8in
PV
C
8in PVC 8in PVC8in
PV
C
8in CP
8in
PV
C
8in PVC
8in PVC
8in CP
8in
CP
12in CP
8in
CP
8in PVC
8in
PV
C
8in PVC
8in
CP
8in
PV
C
8in
CP
8in P
VC
8in P
VC
8in CP8in CP
12in CP
8in CP
8in PVC
8in
PV
C
8in
CP
8in P
VC
8in CP 8in CP
8in PVC
8in CP
8in C
P
8in
PV
C
8in
PV
C
15in
PV
C
8in
PV
C
8in
CP
8in PVC
8in CP
8in
PV
C
8in
CP
8in
CP
8in C
P
8in
PV
C
8in
PV
C
8in
PV
C
8in CP
8in
PV
C
8in CP
8in PVC
8in
CP
8in
CP
8in CP
21in PVC
8in
CP
8in CP
8in CP
21in PVC
8in CP
21in PVC
8in
CP
8in
CP
8in CP
8in CP
8in CP
21in PVC 12in CP
8in CP
8in PVC
555 0
4
5 7 0
65
75
65
50
50
75
75
60
85
75
60
80
40 65
4
0
85
70
70
80
60
45
75
45
45
60
5
5
7
5
75
4 0
65
75
55
60
29
0
80
8
5
65
70
70
70
55
75
70
65
23
0
70
60
80
240
75
55
75
7
0
70
45
65
60
75
55
30
5
70
2 90
300
80
3 00
40 55
60
40
70
80
50
65
80
70
80
65
405
60
65
80
65
5
5
75
75
345
32
5
365
80
265
65
65
65
315
65
60
75
7
0
55
290
75
29
5
13
0
80
75
8 0
60
75
55
50
55
55
70
60
80
35
2
85
65
70
65
280
75
80
60
65
70
34
0
3
80
80
390
85
75
70
55
60
75
45
4 5
165
75
60
65
70
65
60
39 0330
60
65
65
75
65
60
75
55
355
27
0
85
50
295
25
5
4
05
55
85
220
390
80
55
60
65
55
55
80
7
0
65
75
290
70
80
27
5
40
0
75
85
65
65
135
65
65
365
70
70
40
80
80
55
40
35
0
60
70
75
30 0
65
60
55
55
65
75
2 60
50
390
80
300
70
7 5
295
80
2 80
335
39
0
75
60
75
60
65
75
325
60
75
32
5
26
0
60
2 25
60
400
55
29
5
60
60
70
60
70
285
65
60
75
65
75
50
3
35
80
70
65
75
60
425
85
6 5
65
70
30
5
85
858 0
80
55
395
390
80
80
70
65
14
5
345
70
65
75
60
320
60
465
80
310
50
60
7 5
70
70
390
60
55
85
60
75
65
50
55
70
75
75
45
85
420
75
60
35
80
50
55
3 5 0
65
26 0
75
31 5
55
3
5
65
70
75
145
75
330345
70
55
245
460
65
75
45
80
60
70
65
60
8 0
15
0
70
80
85
50
290
60
75
320
50
325
415
45
75
80
340
405
80
85
50
70
85
40
75
50
8 5
315
70
65
3
20
60
375
50
50
70
65
410
310
55
38
5
315
35
85
70
55
75
70
65
75
70
85
405
75
65
80
65
60
40
85
50
460
40
40 0
75
75
45
400
40
65
395
55
45
40
50
45
35
455
390
85
80
75
410
3
10
340
4
50
385
70
80
50
75
380
65
455
45
75
375
450
60
385
50
295
70
3 5
8075
37 0
80
405
365
3545
65
75
360
60
50
70
55
355
80
335
80
55
350
55
60 65
75
345
55
340
300
335
40
400
70
70
35
330
305
60
30
5
325
295
80
380
30
445
300
320
45
315
35
40
440
435
425
60
75
30
70
420415
80
4 30
75
65
405
410 80
40
75
70
60
70
290
75
55
400
390
2 85
40
325
395
320
330
75
335
315
40
280
340
365
385
65
55
345
60
355
60
360
350
370
375
395
75
80
390
380
65
385
380
50
70
10595
100
110
90115
40
55
1 20
125130
135
140
145
50
70
150
1 55
160
165
45
170
1 75
230 180
225 215
190
220
235
185
195
200
205
210
240245
75
65
290
250
310
305
3 65
300
255
295
285
355
375
37 0
280
260
360
80
350
265270 275
280
345
45
285
290
85
90
55
45
95
295 305
300
340
100
335
105110
240245
225
235
115
250
50
260
50
120
230
255 150
125
220
265
165170
195
200 180
75
75
175
130
190
145
205185
210
270
65
320
325
155
215
315
275
160
3 30
65
140
70
135
310
70
65
85
60
55
60
75
80
16
24
31
6in DIP
4in
DIP
2in PE
4in D
IP
2in PVC
2in PVC
8in PE
6in D
IP
Sewer System & Mini-Basins: City of Puyallup 2013Pierce County base data 2013Data sources supplied may not reflect current or actual conditions. This mapis a geographic representation based on information available. It does not
represent survey data. No warranty is made concerning the accuracy, currency,or completeness of data depicted on this map.BHC Consultants LLC., assumes no responsibility for the validity of anyinformation presented herein, nor any responsibility for the use or misuse of the data.
MAP DATE: NOVEMBER 2014
P:\
Ma
pp
ing
\Ma
ps_G
en
era
ted
\Pu
ya
llup\1
3-1
03
23.0
0\0
03
- E
sta
blish
Min
i-B
asin
& I
de
ntify
Se
wer\
ma
ps\E
ast V
alle
y S
ew
er
Serv
ice A
rea
- 1
1x1
7.m
xd
11
/13
/20
14
cto
lentino
COPYRIGHT © 2014 BHC CONSULTANTS LLC., ALL RIGHTS RESERVED
:East Valley Sewer Service Area
*5ft Contours extracted from LIDAR data. Source: Puget Sound LIDAR Consortium.
**Unserviceable Areas: Layer represented
by slopes at greater than 40%. Source: City of Puyallup 2013
01
10
11
12
13
14
15
16
17
1819
02
20
21
2223
24
25
26
27
2829
03
31
32
33
34
35
36 0405
06
0708
09
37
30
Vicinity
Map
:Existing Sewer System
" Pump Station
Manhole
"" Clean Out
"C̀ Meter
Forcemain
2"
6"
8"
10"
12"
15"
18"
20"
21"
24"
36"
48"
Unknown/Other
MASCA Line (Abandoned)
Abandoned
Base Layers
City Boundary
Urban Growth Area
Sanitary Sewer Service Area
Puyallup First Right of Refusal
Parcels with Septic Systems
Future Sewer System
")P Pump Station
Manhole
^ Grinder Pumps+
Forcemain
Sewer Line
Base Layers
Mini-Basins
Parcels
5ft Contours*
Van Lierop Annexation
+Parcels likely require grinder pumps for sewer service.
1
PHASE I PUMP STATION &FORCE MAIN IMPROVEMENTS
AT PREFERREDPUMP STATION LOCATION
PIONEER WAYGRAVITY SEWER, 8"
134TH AVE EGRAVITY SEWEREXTENSION, 10"
Puy-31 Puy-32
Puy-30
")P
ALTERNATEPUMP STATIONLOCATION
RAIN CANOPY
OVER PANEL
WETWELL
INCOMING
SANITARY
SEWER
SUCTION LIFT
PUMPS
ASPHALT
PAVEMENT
16' WIDE DOUBLE
SWING GATE
VALVE
VAULT
*4" PIG
LAUNCH/BYPASS
VAULT
GENERATOR ON
CONCRETE PAD
8" FORCE
MAIN *4" FORCE
MAIN
8" PIG
LAUNCH/BYPASS
VAULT
M
CONTROL PANEL
ON UNISTRUT
FRAME
6' CHAIN LINK
FENCE
CONCRETE
PAD
SECOND FORCE MAIN AND SECOND PIG
LAUNCH/BYPASS VAULT AT EAST VALLEY
PUMP STATION NOT TYPICALLY REQUIRED
*
METER
VAULT
COPYRIGHT © 2014 BHC CONSULTANTS, LLC. ALL RIGHTS RESERVED
2
FigureTypical Pump
Station Layout
Puyallup Comp PlanNovemeber 2014
PHASE 1
Item Quantity Unit Unit Price Total
1. Mobilization & Misc. 1 LS $100,000 $100,000
2. Dewatering Allowance 1 LS $50,000 $50,000
3. TESC 1 LS $1,000 $1,000
4. Shoring System 1 LS $10,000 $10,000
5. Wetwell (7' dia. X 23.5' deep) 1 LS $25,000 $25,000
6. Pumps & Piping (2 pumps @ 7.5 HP) 1 LS $75,000 $75,000
7. Valve Vault 1 LS $40,000 $40,000
8. 6" Meter & Vault 1 LS $13,000 $13,000
9. Pig Launch/Bypass Vaults 2 EA $30,000 $60,000
10. Electrical Costs, Radio Telemetry 1 LS $150,000 $150,000
11. 50 KW Diesel Generator, With Standard Enclosure 1 LS $80,000 $80,000
12. Surfacing On Pump Station Site 1,500 SF $5 $7,500
13. 6' Chain Link Fence 160 LF $50 $8,000
14. 8' x 16' Chain Link Gates 1 EA $6,000 $6,000
15. Rain Canopy 1 LS $8,000 $8,000
16. Connect to Existing System 1 LS $1,000 $1,000
17. 4" and 8" Force Mains (parallel and in same trench) 1,800 LF $100 $180,000
18. Locate/Protect Existing Utilities 1 LS $1,000 $1,000
19. Traffic Control 1 LS $60,000 $60,000
20. Pavement Patching - 1/2 Width Grind & Overlay 1,800 LF $70 $126,000
$1,001,500
$250,375
$1,251,875
$117,676
$1,369,551
$342,388
$20,000
$10,000
$1,741,939
ROUNDED $1,740,000
Engineering & Admin., 25%
Geotech
Survey
Total
Subtotal
Table 1. East Valley Service Area
Subtotal
Contingencies, 25%
Subtotal
Sales Tax, 9.4%
Pump Station Conceptual Level Project Costs,
PHASE 2
Item Quantity Unit Unit Price Total
1. Mobilization & Misc. 1 LS $15,000 $15,000
2. Remove and Demolish Old Pumps 1 LS $3,000 $3,000
3. Pumps and Piping (2 Pumps @ 20 hp) 1 LS $69,000 $69,000
4. Variable Frequency Drives 1 LS $30,000 $30,000
5. Other Electrical Costs 1 LS $30,000 $30,000
$147,000
$36,750
$183,750
$17,273
$201,023
$50,256
$251,278
ROUNDED $250,000
Engineering & Admin., 25%
Total
Subtotal
Pump Station Conceptual Level Project Costs,
Table 2. East Valley Service Area
Subtotal
Contingencies, 25%
Subtotal
Sales Tax, 9.4%
PIONEER WAY GRAVITY SEWER
Item Quantity Unit Unit Price Total
1. Mobilization & Misc. 1 LS $50,000 $50,000
2. Dewatering Allowance 1 LS $20,000 $20,000
3. TESC 1 LS $1,000 $1,000
4. Shoring System 1 LS $10,000 $10,000
6. 8" Gravity Sewer 1,100 LF $70 $77,000
7. Manholes @ ± 300' o.c. 10 EA $4,000 $40,000
8. Connect to Existing System 1 EA $1,000 $1,000
9. Locate/Protect Existing Utilities 1 LS $1,000 $1,000
10. Traffic Control 1 LS $10,000 $10,000
11. Pavement Patching - 1/2 Width Grind & Overlay 1,100 LF $70 $77,000
$287,000
$71,750
$358,750
$33,723
$392,473
$98,118
$10,000
$5,000
$505,591
ROUNDED $510,000
Table 3. East Valley Service Area
Subtotal
Contingencies, 25%
Subtotal
Sales Tax, 9.4%
Conceptual Level Project Costs,
Engineering & Admin., 25%
Geotech
Survey
Total
Subtotal
134th AVE E GRAVITY SEWER EXTENSION
Item Quantity Unit Unit Price Total
1. Mobilization & Misc. 1 LS $50,000 $50,000
2. Dewatering Allowance 1 LS $20,000 $20,000
3. TESC 1 LS $1,000 $1,000
4. Shoring System 1 LS $10,000 $10,000
5. 10" Gravity Sewer 2,600 LF $75 $195,000
6. Trenchless Installation Below Railroad and Pioneer Way 100 LF $500 $50,000
7. Manholes @ ± 300' o.c. 10 EA $4,000 $40,000
8. Connect to Existing System 1 EA $1,000 $1,000
9. Locate/Protect Existing Utilities 1 LS $1,000 $1,000
10. Traffic Control 1 LS $10,000 $10,000
11. Pavement Patching - 1/2 Width Grind & Overlay 2,700 LF $70 $189,000
$567,000
$141,750
$708,750
$66,623
$775,373
$193,843
$10,000
$5,000
$984,216
ROUNDED $990,000
Engineering & Admin., 25%
Geotech
Survey
Total
Subtotal
Table 4. East Valley Service Area
Subtotal
Contingencies, 25%
Subtotal
Sales Tax, 9.4%
Conceptual Level Project Costs,