The URL can be used to link to this page

Home My WebLink AboutAPA253< L • Pl~'.l'>t, H~·tw n 1 ..:1 DOCUMENT CONTRCJL . ~. · .. t\-... ·~ l..:\.'lio. \ ~~L.\.Jl... \.\J:~~;'t._J., I ' ~ ·! i ' ' l ~1 ~:·· ; . :~ ' ' ;·,; ' SUSITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTH·1ATE ~JATANA DEVIL CANYON r-• ,.,..., ~ . .... M ·~ ~1 ~ ·fl :I l I l 1 • • .. I t· I i 1 I .. I ! C': ~ f r ~ 4:: I I ~ I r I r t .t ,_. .{'. c (.; c.~ ~ j • - ;;nc·;a;r........,...... n ·te e : VAX/VMS DY VAX/tJJ1S HODY VAX/VMS HODY DDftl'tJWDD DfiT.lDOJWJ) DD DD IID T.lT.I DD T.ID DD J)TJ DII DII [I [I T.lT.i DD DII DD J)J) DII DII DD tiD D D D 1'1 J)fiii fl DDDTIDDDT.I 000000 000000 00 00 00 00 00 00 00 no 00 00 00 00 00 00 00 00 00 00 00 00 000000 OOf)OOO VAX/VMS VAX/1Jl1S VAX/VMS HODY HODY HODY ItEAPPSUM DEAPPSUI1 DEAPPSliM H H H H B-MAR-1983 l0t29 8-IMR-1983 t0:29 8-MAR-l9B3 10:29 000 [1[100 y 0 0 J) J) y H H 0 0 D J) y y HBHHH 0 0 fl II y H H 0 0 D D y H H 0 0 J) D y H H 000 DDDD y EEEEEEEEEE AAAAAA PPPPPPPP F.:EF.:EEEF.:F.:EF. AAAAAA PPPPPPPP EE AA AA pp PP EE AA AA PP pp EE AA AA Pf' pp EE AA AA pp PP EEEEEEEE AA AA PPPPPF'PP F.:EF.:Ef.F.:EE AA AA PPPPPPPP EE AAAAAAAAAA PP EE AAAAAAAAAA pp EE AA AA Pf' EE AA AA PP EEEEEEEEEE AA AA PP EEEEEF.:EEEE AA AA pp Ull liU TTTTTTTTTT .... ' , , , uu IJU TTTTTTTTTT A A & A , , ' , liU uu TT ... " ' , ' , uu uu TT ~ A A A , ' p liU llll TT uu IJU TT uu uu TT ..... ' ' ' ' uu uu TT .... ' , , , uu uu TT ...... , ' , , uu uu TT • e • " , , f ' Ull uu TT ;; uu uu TT .. ' , IJlllllJUUliUUU TT n UUUtJtJUIJUUU TT .. r I H H 000 rtJ)T.I!l y 1-1 H 0 0 T.l J) y H H 0 0 D D y y .. HliHHH H H H H H H DEAPF'SliM T.IEAPPSUfi DEAPPSUM 0 0 D D 0 0 II D 0 0 0 D 000 DDDD B-MAR-l933 10t29 8-HAR-1983 10:29 8-MAR-1983 l0t29 y y v ' y y y y y DJP TTI'l7t TT07t TTD7: • B-MAR-1983 10t35 8-MAR-1983 10:35 8-MAR-1983 10:3S PF'PPF'PF'P ssssssss PPPPPPPP ssssssss PP pp ss pp pp ss PP pp ss pp PP ss PF'PPPPPP ssssss PPPPPPPP ssssss PP ss PP ss PP ss pp ss pp ssssssss f!'P ssssssss 11 11 1111 1111 11 11 11 11 11 11 11 11 111111 111111 TTD7t TT07: TTD7t B-MAR-l9B3 10l35 8-MAR-1983 10:33 B-HAR-l9B3 10\35 • JHSI<$TECHNICAL f tHODY • SUFERCJfiEAPf'SUM • OUT; 1 --./ DISK$TECHNICAL:tHODY~SUFERCJDEAPPSUM.OUT;1 DISK$TECHNICAltCHODY.SUFERCJDEAPPSUM.OUT;1 llll liU 1-fM MM uu uu MM MM uu uu MMHM HMMM uu ' UIJ tiMMM MMMM uu uu MH MM MM uu uu MM Hl1 HM uu uu MM MM uu uu HM HM uu uu MM MM uu IJU MM MM liU uu MM MM •••• uu uu MM MM • t •• uuuuuuuuuu HH MH •••• UUUUUUUUIJU MM 11M •••• DISK$TECHNICAL:tHODY.SUFERCJDEAPPSUM.OUT;1 DISK$TECHNICAL:tHODY,SUFERCJDEAPPSUM.OUT;t DISK$TECHNICAL:EHODY.SUFERCJDEAPPSUH.OUT;1 ' ·, ' VAXPIMS VAX/\I'HS VAX/VMS VAX/VMS VAX/VMS VAX/VMS I SUSITNA HYDROELECTRIC PROJECT F.E.R.c~ LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DF..:IJIL C~NYON ITFM DESCRIPTION GUANTITY •• UNITS UNIT PRICE --------~---------------------------------------------------------------- PRODUCTION PLANT 330 L~ND ~ LAND RIGHTS .1 LAND LAND .2 LAND RIGHTS LAND RIGHTS -IN AfCOVE .3 ~usc CHARGES a CREDITS tiiSC CHARGES/CREDIT-IN ABOVE CONTINGENCY 33j POWERPLANT STRUCTURE IMPROVEMENTS • 1 POt4ERHOUSE .11 POWERHOUSE g DRAFT TUfCE .111 EXCAIJATlON POWERHOUSE VAtH. T ROCK DRAFT TUBE ROCK .113 SURFACE PREPARATION/GROUTING POWERHOUSE SURFACE PREPARATION DRAFT TUBE SURFACE PREPARATION GROUT CIJRTAIN-< IJ/S OF P-H) DRILL. HOLES CE:liENT .114 CONCRETt 3 SHOTCRETE POWERHOUSE CONCRETE CONCRETE OIJERBREAK 12~H/6•V REINFORCING STEEL 2• SHOTCRETE 3• SHOTCRETE 1 1 95d:IOO 16r800 88,700 51,300 43,800 17r500 23,800 1r800 1J200 1,900 3,400 $ LS o.oo LS 0.00 CY CY SF SF LF CF CY CY TON SF SF 49.49 49.49 1.61 1.61 13.95 40.58 346.35 223.48 1J433.75 2t62 3.83 AMOUNT date: 13-JAN-83 file: DEAF'PCOST.DAT; Pal:!e: 1 TOTAL REMARKS -------------------------------------- 22,050 0 0 22,050 4r410 4,741 831 --------- 5r573 143 83 611 710 ---------1, 547 8,243 402 1P721 5 13 . .-LL £. A (l. • = TUL& FSfP'Ii'F'IIWliF'l . WE 'RTII U2 SIJSlTNA HYDROEL.F.CTRtr. PROJECT F.E.R.C. LICENSE APPLICATION ESTIIIATE -ACRES AMERICAN ItElJlL GANYON ,-, ITEM DESCRIPTION OUANTITY • EB lUI UNITS UNIT PRICE ~· : --------------------------------------~---------------------------------- ~ • ~ . [o.J 11 • :;1 :'! ·r • ., :I u • I I (_. l I , ~ II • ! l .1'\ • l l l • I cl ' , . ,1 • I ! l • l 1 I l -i l I l -! l I .. ' ·I ' I I l • l I • ' j l l I e ! • l I J • I ' DRAFT TUBE CONCRETE CONCRETE OUERDREAK 6• REIHFORCJNG STEEL 2• SHOTCRETE .115 SUPPORT ~ ANCHORS .117 POWERHOUSE ROCKBOLTS 1• @ 25' HY ROCKBOLTS 1• P. 15' STF.E'l. MESH STEEL. SUPPORT DRAFT TUBE ROCKBOlTS l 1 e 25' HY ROCKBOLTS 1• ~ 12' ROCK~OLTS t• P. 9' STEEL HESH DRf.lXNAGE HOLE'S <UIS OF POWE'RHOIJSF.> HOLES <POWERHOUSE CROWN> .1t8 STRUCTURAL -HISC STEELWORK PO~~ERHOUSE 1t IlRAFT TUBE STRUCTURAL STE'EL/GRANE RAILS STEEL COMPJ WATER PIPE<8') .119 ARCHITECTURAL POWF.RHmJSE ARCHlTf.'i.':TliRAL .11G MECHANICAl,.. DRAFT TUBE GATES DRAFT TUBE GATE GUIDES DRAFT TUBE CRANE PUMP INTAKE TRSHRKS & GUIDES 8.ooo 1v650 660 BOO 780 500 31,000 105 100 140 70 12r600 l, ~.), 000 21r 960 1 1 1 2 4 1 1 CY CY TON SF EACH EACH SF TON EACH EACH EACH SF LF LF LS LS LS SETS SETS EACH LS 346.35 223.48 h433,75 2.62 624.34 373.18 2.94 6,376.70 624.34 267.81 219t06 2.94 24.97 24.97 jr49BP695.00 1r976,25o.oo . 750,200 ,.oo 27o,ooo.oo 110f000 .oo 45o,ooo.oo 16o,ooo.oo AMOUNT date; 13-JAN-83 file1 DEAPPCOST,DATJ P.':J«le: 2 TOTAL REMARKS --------- ----------------------------- 2r771 369 946 2 ---------14r472 487 197 91 670 62 37 15 37 375 548 923 11499 1.976 3P475 750 750 540 440 450 ~60 .. • I -~ --~~---·· ' ~ ~ (~ !: .,,, q ' ( ~1 I H ~~1 • ( ! J i ! t i i I ! I (1 ( c ( I l I ( I ( t ! l .! ( ( ~ 1 r 1: ( I ~ { l l ! ' I I i I !-l ( ! j /' i l l 1 1 (. j l ( J " ... FMW' .. • SUSJTNA HYDROELECTRIC PROJECT F.EtR,c. LICENSE APPL.ICATtON ESTIMATE -ACRES AMERICAN DEVJL CANYON ITEM DESCRIPTION QIJANTITY -------------------------------------------------------------------------UNITS IJNIT PRICE 1 7o,ooo.oo PUNP OUTLET STOPLOGS/GIJIDES LS ·12 ACCESS TUNNELS & PORTALS .121 EXCAVATION TUNNELS -ROCK j('f:!~ MAIN TUNN'EL 106,000 CY 53.41 ;3('~Z~ TRANBFOR11ER GALLERY TUNNEL 17,000 CY 45.15 tJ, J GROUTING GALLERY TUNNEL 2J300 CY 217.59 'Z: ... ?~ SURGE CHMIBER ACCESS TUNNEL 7P800 CY 75.31 :3f .. ;v PENSTOCK ACCESS TUNNEL so,ooo CY 79.75 -zt '/1.1 PENSTOCK ELBOW ACCESS TUNNEL 10rOOO CY 79.75 .71'17\ ACCESS SHAFT TUNNEL 3r3oo CY 208.54 J tt,) CONNECTOR TUNNEL 1r600 CY 208.54 MAIN PORTAL ROCK 5,ooo CY 26.60 .t23 SURFACE PREPARATION TUNNELS MAIN TUNNEL SLAB 112,000 SF 1.10 PENSTOCK ACC TUNNEL SLAB 52,560 SF 1.10 MAIN PORTAL HORI7.0NTAL 200 SF 1.09 INCLINED 2,100 SF 1.sa ·124 CONCRETE & SHOTCRETE MAIN PORTALS CONCRETE' SLAR JO CY 199.95 CONCRETE ~JALLS 570 CY 199.95 CONCRETE OVERBRF.AK t2'H/6•v 40 CY 181.35 REINFORCING STEEL 40 TON 1,419.80 TIJNNELS 0 CONCRETE SLAB MAIN TUNNEL 4,030 CY 252.03 CONC PLUGS PENS ELBOW ACCESS 1o,ooo CY 377.80 CONC OVERBREAK MAIN TUN 6• 2J130 CY 172.64 REINFORCING STEEL MAIN TUN 140 TON 1,433.75 AMOUNT -~.,., ....... , .... _ ' ··-· ---· -. - date: 13-JAN-83 til~: PEAPPCOST.DAT; PaSe: 3 TOTAL ---------------------------------··----RtMARKS $ 1r000's $ 11000's 70 ______ , __ _ 1,660 ===~ .. ===== 29,986 5J661 768 500 587 3J988 798 688 334 133 ---------13,457 123 58 0 3 ---------185 6 114 7 57 1J016 3,778 368 201 e " j !h ("\ t• 1,; l !: ~ ?J • ~i ~ • ~~ ~b :J :I • l ! l I l • I f. • l· t , . • I I j t e jij r !. • [L i II • ~ I I • I ! t • I" ! 6 I~ t ! ., ! I f I· ., \ ' /· (l!- ). 1: l (.~ I !. t· ~~ r; ~~ r f• ~ "' IIi SUSITNA HYOROEL.ECTRtC PROJECT F.E.R*C• LICENSE APPLICATION ESTIMATE -ACRES AM~RICAN DEVIl. CANYON ITEM DESCRIPTION QUANTITY • UNITS UNIT F'RlCE ------------------------------------------------------------------------- ..,. "" SHOTCRETE MAIN TUNNEL ...,. "-SHOTCRETE TRANSFOR~IF.R GAL. 2• SHOTCRF.TE SURGE CHAlfB ACC 2. SHOTCRETE PENSTOCK ACCESS 2• SHOTCRETF. PEN~H ELBOW ACC 2. SHOT CRETE ACCESS SHAFT .2• SHOTCRf.TF. GROUT GALLERY ·2• SHOTCRETE CONNECTOR TUN .. .125 SUPPORT 3 ANCHORS MAJN TUNNEL ROCKDOLTS :1 • @ 12' ROCKDOL.TS 1• ~ 9~ STEEL MESH STF.EL SUPPORT MAJN TUNNEL PORTAL ROCKDOLTS t• @ 15' TRANSFORMF.R GALLERY TUNNEL ROCKBOI. TS l • @ 12' ROGKBOLTS t• f? 9' STEEL MESH STEF.I.. SUPPORT GROUTING GALLERY TUNNEL ROCKllOLTS 3/4. @ 6' SUPPORT ST~F.L. STEEl. MESH SURGF. CHAt1RF.R TUNNEL ROCKIIOLTS :1 • e :1.2' ROCKDOLTS 3 •• ~ 9' STEEL. Sllf'F'ORT STEEL MESH PENSTOCK ACCF.SS TUNNEL ROCKDOLTS 1• @ :12' ROCKBOLTS 1• e 9' STEEL. SUPPORT STF.F.L MESH PENSTOCK ELBOW ACCF.SS TUNNEL ROCKBOLTS t• @ 12' ROCKDOL.TS 1. @' 9' STF.EL. SUPPORT 7r950 1r260 800 3r750 3r750 750 470 330 b440 190 132r500 120 50 230 30 20,940 20 220 3 100 150 30 13 13,200 680 90 60 62r150 280 80 20 / SF SF SF SF SF SF SF SF EACH EACH SF TON EACH EACH EACH SF TON EACH TON SF EACH EACH TON SF EAC.., EACH TON SF EACH EACH TON $ 2.62 2o62 2.62 2.62 2.62 2.62 2.62 2·62 267.81 219.06 3.22 6,376.70 365.51 267.81 219.06 3.22 6r376.70 165.97 6,376.70 3.22 267 • Ell 219.06 6,376.70 3.22 267.81 219.06 6r376.70 3.22 267.81 219.06 6r376.70 AMOUNT i date: 13-JAN-83 filet DEAPPCOST.DAT; p,!JSe: 4 TOTAL REMARKS '" • --------- -----------------------------f 1r000's f lrOOO's 21 3 2 10 10 2 1 1 ---------5~596 386 42 427 765 18 62 7 67 128 37 19 0 40 7 83 43 182 20 383 200 75 18 128 j I 1 !. ! l 1· \ <!. ·4 { l ,. l• l f !. ! l f t• t !TEJ1 i&M:..;kl SITNA HYDROELECTRIC PROJECT F~EaR.C, LICENSE APPLICATION ESTIMATE -ACR~S AMERICAN DEVIL CANYON DESCRIPTION ---------------------------------------- ~129 .12C STEEL MESH ACCE"SS SHAFT TIJNNEt ROCKBOLTS 1' @ 12~ ROCKBOLTS 1" @ 9' STFEL SUPPORT STEEL MESH CONNFCTOR TUNNEL ROCKBOLTS 3/4• e 6' STEEL SUPPORT STEEL MESH ·ARCHITECTURAL MAIN PORTAL DOORS t;ECHANICAL VENTILATING SYSTEM CINCL IN 63.71 g 63.72) .13 ACCESS ~HAFT .13~ FXCAVATION ROCK ..133 .134 .135 SURFACE PREPARATION SHAFT CONCRETE & SHOTCRETE CONCRETE LINING CONCRETE OVERBREAK 6" SUPPORT g ANCHORS ROCKROLTS 3/4" @ 6' QUANTITY ------------ 14,760 50 50 20 160 2 70 2 14t500 70,200 3J600 1,300 1Pl20 • UNITS SF EACH EACH TON SF EACH TON SF SETS CY SF CY CY E'ACH UNIT PRICE -------------- $ 3.22 267.81 219.06 67376.;'0 3.22 165.97 6,376.70 3.22 75,1'15.00 1.61 469.74 274.13 165.97 AMOUNT -------...--~ l,OOO's 48 13 11 12~ 8 27 13 0 3,390 150 150 0 ====:::==~= 22P76B 1P815 ---------- 1J815 113 ---------11.3 1J691 35.6 ------· .. -- 2,047 186 ---------186 date: 13-JAN-83 file: bEAPPCOST.DAT; Pa~e: 5 TOTAL REMARKS • -----------------------------$ l,OOO's •. "i •) . .. , ) ·~ ·; ~ .,) - • • • • 'I·! l• ~ • ITNA HYDROELECTRIC PROJECT F.E,R.C. LICENSE APPLICATION FST]MAT~ -ACRES AHERJCAN DEVIL CANYON ITEH PESCRIPT!DN QUANTITY UNITS UNIT PRICE -----------------------------------~-------------~----------------------- .138 .139 .13C STRUCTURAL. -IHSC STF.ELWORK HISCELL.ANEOUS STEELWORK ARCHITECTURAL <!NCL IN 33l.2 CNTRL BLDG) tiE CHAN !CAL ELEVATORS .14 FIRE PROTECTION HEAPTANK .141 EXCAVATION ROCK .143 SURFACE PREPARATION HEAD TANK .144 CONCRETE & SHOTCRETE CONCRETE .145 CONC. OlJERBREAK ~· REINFORCING STEEl SUPPORT & ANCHORS ROCI<BOLTS j•@ 12' ROCKBOLTS 1• a 9' STEEL HESH STEEL SUPPORT STRUCTURAL -lilSC STEELWORK MISCELLANEOUS STEELWORK 50 1 1r150 2P800 250 45 10 25 10 1r200 2 1 TON LS CY SF CY CY TON EACH E:ACH SF TON LS $ 3r673.50 lrOOOrOOO.OO 305.13 1.10 484.07 202.71 h433.75 267.81 219.06 3.22 6r376.70 date: 13-JAN-83 file: DEhPPCOST.DATl Pas!e: 6 AMOUNT TOTAL REMARKS .JIII-11 ·~ ---------------------~----------------$ 1r000's $ lrOOO's 184 ---------184 ____ , _____ 0 1r000 ---------1r000 ========= 5•345 351 351 3 3 121 9 14 144 7 2 4 13 26 23 23 .( ... ITEt1 IS!! I P lFI !fU ·I~I'IIMI?ifij] . _ _ 1M L. 4*&i && MZF &.£ SUSITMA HYDROELECTRIC PROJECT F.E.R.c. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEl) Il. CANYON DESCRIPTION QUANTITY UNITS ---~-----------------------------~-------------------------- .14C MECHANICAL ? IP It~G/1 JALJ,IES - CINCLUDED IN 335.12> .1~ BUS TUNNELS <TOTALS FOR 4 BUS TUNNELS> .151 EXCAVATION ROCK HORIZONTAl ROCi< INCLINED .153 SURFACE PREPARATION TUNNEL .154 .155 CONCRETE ~ SHOTCRETE CONCRETE SLAB CONCRETE OVERBREAK 12• REINFORCING STEEL 2• SHOTCRETE SUPPORT & ANCHORS ROCKBOLTS 1 8 F. 25~ ROCKBOLTS 1• ~ 12' ROCKBOLTS t• P. 9' STEEL MESH STEEL SUPPORT .16 TRANSFORMER GALLERY .1b1 EXCAVAT!ON ROCK 3,200 2P000 800 360 40 520 E!O 110 30 81600 14 CY CY SF CY CY TON SF EACH EACH EACH SF TON CY UNIT PRICE 117.51 331.02 1.10 410.22 236.50 lt433.75 2.62 624.34 267.81 219.06 3.22 6,376.70 45.15 AHOUNT $ 1,000's 0 --·----------------- 547 376 662 1r038 12 12 328 85 57 1 472 50 29 7 28 89 203 ========= 1,725 1,300 1J300 •• • datP.: 13-JAN-83 filet DEAPPCOST.DAT; ?at:Je: 7 TOTAL REHARKS -----------------------------$ l,OOO's r-~--------------~·------~£~----~-~-~-~--·--~-~-~~-~-~-~a~t~-~--~~~-a---~-~~·-_••-••••-•••n• .. •a•a• __ •.•a•x••·~·••J•-RiiRLRLJBJIW• __ •. _._an•-•:a•z•g~~-~~~·£'¥•~•-~J•~·,~·-·~·2_.-~~~-~-~~ SUSXTNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DF.IJIL ·CANYON date: 13-JAN-83 file: DEAPPCOST.DAT~ ?aSe: B ~ • ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS . ~ l -----------~--------------------------------------------------------- f-1 1 t~ i ~~ !,·~ l !~ 1s ~ r '- • .t63 ..164 .165 .167 SURFACE PREPARATION TRANSFORttER 6Al.I.ERY CONCRETE ~ SHOTCRETE CONCRETE BASF SLAB CONCRETE OIJERBREAK REINFORCING STEEL 3 • SHOTCf(ETE SUPPORT I ANCHORS ROCKBOL TS 1 • e ROCKBOLTS 1• ~ STEEL NESH STEEL SUPPORT DRAINAGE 25' HY 15' HOLES (IN GALLERY CROWN> .17 CABLE SHAFTS <TOTALS FOR 2 SHAFTS) .171 EXCAVATION ROCK .173 SURFACE PREPARATION SHAFTS .174 CONCRETE 3 SHOTCRETE CONCRF.TE LINING CONCRETE OIJERBREAK 6• 26,500 2r810 820 140 1J100 170 90 22,200 17 3,ooo 36,000 920 670 SF CY CY TON SF EACH EACH SF TON LF CY SF CY CY $ 1.10 614.39 188.45 1r433.75 3.83 624.34 373.18 2.94 6,376.70 24.97 331.02 1.61 B75.84 438.62 $ bOOO"s 29 29 1P726 155 201 4 2r086 106 34 65 108 313 222 222 ========= 993 ---------993 58 --------- 58 806 294 ---------1,100 $ 1•000's 1 s "' sua &nzuac JZ sa a: .. _ -~!.11111~11_1111• *¥ -3 a ••• . • .I JIll &iiJIIII.Std&JtLJijiji,i!JL%UbtEin SUSITNA HYT.IROF.Lf.CTRIC PRO.JECT F.E.R.C. LICfNSE APPLICATION ESTIMATE -ACRES AMERJCAN DF.:lJH. Cf.INYON • ITF.H DESCRIPTION QUANTITY UNITS -------------------------------~---------------------------- .175 SUPPORT ~ ANCHORS ROCI\BOLTS 3/4• @ 6' .178 STRUCTURAL -rfiSC STF.F.:UJORK i11SCF.:U.ANEOUS SiEELWORI\ .179 ARCHITECTURAL ENCLOSURES .1/C tlECHANICAL HANHOIS'T .18 DEWATERING <DURING CONSTRUCT) .181 DEWATERING <POWER FACS> DEWATERING .19 INSTRUMENTATION .191 INSTRUMENTATION INSTRUMENTATION .2 HISC. BUtLOINGS ~ STRUCTURES MISC. BUILT.IINBS & STRUCTURES CONTINGENCY 570 EACH 13 TON :1 LS 2 EACH 1 LS 1 LS 1 LS 1.:5. 0 7. UNIT PRICE $ 165.97 23o,ooo.oo 697,500.00 AMOUNT 95 95 101 101 90 90 460 460 ========= 698 698 ====:.:==·== 698 773 773 ========= 773 200 ========== 200 date: 13-JAN-83 file: DEAPPCOST.DAT; ::..a<:fe: 9 TOTAL REHARI\S -----------------------------$ l,OQO's 68,889 ... I '!' I Af_:t i .: {11 I ' • •• SUSJTNA HYDROELECTRIC PROJECT F.E.R.C. ~ICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEVIL CANYON ITEM DESCRIPTION CHIANTITY IJNITS UNIT PRICE ------------------------------------------------------------------------- 332 RESERUOtR, DAMS 3 WATERWAYS .1 RESEkVOIR .11 CLEARING CLEARUW .2 DIVERSION TUNNELS/COFFERDAMS .2l DIVERSION TUNNELS/PORTALS .211 EXCAVATION TUNNEL ROCK EXCAVATE CONCRETE FOR PLUG UPSTREAli PORTAL OVERBURDEN ROCK DOWNSTRFAK PORTAL OVERBURDEN ROCK .2t3 SURFACE PREPARATION/GROUtiNG UPSTREM1 PORTAL HORIZONTAL INCLINED DOWNSTREAM PORTAL HORIZONTAL INCLINED GROUT TUNNEL PLUG DRILL HOLES CEMENT .214 CONCRETE ?. SHOTCRETE TUNNEL CONCRETE LINING CONCRETE PLUG CONCRETE OVERBREAK n• REINFORCING STEEL 2• SHOTCRETE (:.,350 48,300 450 1J950 !50,200 6J600 54,000 4,400 15J300 1J300 21900 2J050 410 a, too 3J000 3•200 15 4P400 ACRE CY CY CY CY CY CY SF SF SF SF LF CF CY CY CY TON SF $ 60.14 60.14 9.25 26.60 9.25 26.60 1.09 1.58 1.09 1.58 6.05 33.37 ' 282.26 213.67 156.70 1,433.75 2.62 AMOUNT date: 13-JAN-83 file: DEAPPCOST.DAT~ Pase: 10 TOTAL REMARKS -------------------------------------- $ !,OOO's $ 1•000's 9r843 ========= 9,943 2P905 27 18 1,335 61 1P436 ---------5,783 5 24 1 5 12 14 ---------61 2,286 641 501 22 12 .., l ! '"' ' ,-I ! ... .._. I .~ ! .. -.. .. ) ~ l ('' r I ' ,.. l l j l'~ I ! (II> - t .. SUSITNA HYDROELECTRIC PROJECT F.E,R,C. LICENSE APPLICATION ESTIM~TE -ACRES AMERICAN DEIJlL CANYON: • ITEM DESCRIPTION QUANTITY UNITS UPSTREM! PORTAL CONCRETE HEAIIWALL 2,800 CY CONCRETE LINING t ,550 CY CONCRETE PIER 400 CY OVF..:RBREAK 12•Ht6•V 500 CY REINFORCING STEEL 310 TON DOWNSTREAM PORTAL CONCRETE HEADWAll t,ooo CY OVERBREAK 12.H/6•v 100 CY REINFORCING STEEL 65 TON .2t5 SUPPORT ~ ANCHORS TUNNEL ROCKDOl.TS 1 • e 12' 800 EACH ROCKBOLTS :t• @ 9' 90 EACH STEEL MESH 76,900 SF STEEL SUPPORT 90 TON UPSTREAli PORTAL ROCKBOL.TS l c @ 15' 80 EACH R:JCK ANCHORS '·. @ 25' 40 EACH ROCK DOWELS 60 EACH DOWNSTREAM PORTAL ROCKBOLTS l • F. 15' 120 EACH ROCK ANCHORS 1• q 25' 30 EACH .21C , HEr.HANICAl UPSTREAM 6ATE GATE EfHJJ:PMENT 2 EACH DOWNSTREAM OUTLET STOPLOG GUIDES 1 SET STOPLOGS INCL FOLLOWERS 1 LS .22 UPSTREAH COFFERUAH .222 FILL CORE 4·600 CY UNIT PRICE $ 320.85 279.00 279.00 232.50 1.419.80 3.20.85 232.50 114:19.80 267.81 219.06 3.22 6,376.70 365.51 613.40 233.74 365.5:1 613.40 :1,2ao.ooo.oo 35,ooo.oo o.oo 5.53 AMOUNT 898 432 112 116 440 321 23 92 ---------~h897 214 20 248 574 29 25 14 44 18 ---------11186 2•560 35 0 ---------2,595 ====:.:==== 15,521 25 daJ~e: 13-JAN-83 fil~t DEAPPCOST.DAT; paSP.: 1 i TOTAL REMARKS • .. .. .. "!! .. .. (• .. • • • • • s•tjSlTNA HYDROF.:LECTRlC ?RO.JECT F • E .R .c • LICENSE Af'F'LJCAT!ON F.STltiATE -ACRES 1f\KF.RJCAN DEIJl'L CANYON ITEM DESCRIPTION QUANTliTY IJNITP ----------------------------------------------·-------____ .,.. ___ FINE/FILTER COARSE FJLTER ROCK SHELL CLOSURE DIKE RIP RAP .223 SURFACE PREPARATION/GROUTING CUTOFF & GROUT HOL.ES GROUT .220 DEWATERING INITIAL nEWATfRING DEWATERING MAINTENANCE .23 DOWNSTREAM COFFERDAH .231 EXCAVATION .232 FILL REMOVAL OF COFFERDAM RIP RAP CLOSURE DIKE .233 SURFACE: PRF.?/GROUTING CUTOFF & GROUT HOLES CF.liE·NT ;! , 8100 2r700 19, 8'00 4t1 ,9100 7r000 b60!0 256r0010 42v000 1,65(]) 47r000 2, 30(]1 .36f3r 000 CY CY CY CY CY LF CF LS LS CY CY CY LF CF UNIT PRICE ------------- $ 17.48 !15.27 5~33 5.53 12.32 13.59 39.91 75B,l05.00 3f870r040.00 7.25 12.32 5.53 13.59 39.91 AHOUtH 49 41 106 232 86 539 22 10r217 10r239 /58 3r870 4r628 ========= 305 --------...... 305 20 260 280 31 1•h687 14r.71B ------------------ 15,303 date: 1.3-JAN-83 filel DEAPPCOST.DAT; Pase: 12 TOTAL REMARKS ._) ...., ... 1 _. I ... • ilisrTNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DF.IJXL CANYON ITEM DESCRIPTION QUANTITY • tiN ITS UNIT f'RICE ------------------------------------------------------------------------- .3 .31 HAtN DAM • 311 tlAIN DAM EXCIWATION OVERBURDEN ROCK .313 SURFACE PREPARATION/GROUTING SURFACE PREPARATION UNIIF.R flAM/THRUST FLOCKS CONSOLIDATION GROUT DRILL HOLES CEliENT GROUT r.URTAIN DRJl.L HOLES CEJiENT .314 CONCRETE & SHOTCRETE DAM .315 CONCRETE CONCRETE OIJERBREAK REINFORCING STEEL THRtHHBLOCKS CONCRETE' CONCRETE OIJERBREAK REINFORCING STEEL JOINT GROUTING GROUTING SUPPORT & ANCHORS ROCKBOLTS 1e @ 25 1 STEEL HESH <ON SLOPES> ORtUNAGE HOLES 35~600 320,700 171r000 176,900 176r900 259t000 103r600 b281r000 10r400 4,500 105t500 1r100 375 1 580 275r000 6~5. 800 CY CY SF LF CF LF CF CY CY TON CY CY TON LS EACH SF LF $ 6.23 27.06 1.58 6.05 33.37 1.3. 59 39.91 201.50 201.50 1r419.80 201.50 201.50 !,419.80 2r542tOOO.OO 613.40 2.43 24.37 AMOUNT 222 8r678 ---------8r900 270 1r070 5r903 3r520 4r135 ---------14r898 25\37122 2r096 6r389 21t258 222 532 291r161 356 668 1,604 1r604 ========= 317r586 dat~: 13-JAN-83 file: DEAPPCOST.DAT; Pasr.d 13 TOTAL REMARKS - ...,.. - ,. - - • SUSITN~ HYDROELECTRIC PROJECT F.E.R·Ct LICENSE APPLICATION ESTIMATE -A~RES AMERICAN t~<:V J:L CANYON • i ' ~ ITEM DESCRIPTION QUANTITY UNITS UNIT PRJCE .32 GROUT GALLERIES/PORTALS .321 EXCAVATION TUNNELS/SHAFTS ~ CORE AREA ROCK HORIZONTAl ROCK INCLINED ROCK VERTICAL TUNNELS/SHAFTS AeCESS ROCK HORIZONTAL PORTALS OVERBtiRDEN ROCK .323 SURFACE PREPARATION PORTMS HORIZONTAL INt":L.INED .324 CONCRETE Z SHOTCRETE TUNNELS -CORE AREA CONCRF.TE SLA~ CONCRETE OVERBREAK 6• REINFORCING STEEL 2• SHOTCRETE TUNNFLS -ACCESS CONCRETE SLAB CONCRETE OVERBREAK e• REINFORCING STEEL 2• SHOTCRETE SHAFTS -CORE AREA 2 • SHOTC~~ETF. PORTALS (4 PORTALS) CONCRETE REINFORCING STEEL .325 SUPPORT & ANCHORS TUNNELS -CORE AREA ROCKBOLTS 1• @. l2' ROCKBOLTS 1• @ 9• 13.100 5•300 3.400 12,400 28.700 16.500 50 410 b800 900 62 3r300 1t400 700 50 2 ,,500 6.5oo 40 3 150 30 CY CY CY CY CY CY SF SF CY CY TON SF CY CY TON SF SF CY TON EACH EACH $ 217.59 305.13 296.08 217.59 9.25 26.60 1.09 1.58 474.58 379~60 1P433o75 2.62 474.58 379.60 1·433.75 2.62 2.62 199.95 b419.80 267.81 219.06 !date: 13-JAN-83 . ' file: DEAPPCOST.DAT; ·f'ase: 14 AMOUNT TOTAL REMARKS ------------------------------w------- 2.850 1t617 17007 2t698 265 439 ---------9,977 0 1 --------- 1 854 342 89 9 664 266 72 7 17 8 4 ---------2r331 ·40 7 ., ... .... - ,. (' r • ~ ; ,.. !?" ~ j !#'"' - ~ • SUSlTMA HYDROF.:tEC~RIC PRO.JECT F*E~R~Ct tiCF..'NSE APPLICATION EST!HATE -ACR'F.:$ AMERICAN llEV J l. CANYON ITEM DESC~IPTION QUANTITY UNITS UNIT PRICE --~-------------------------~-~-------~---------------------------------- ROCkBOLTS 3/4• @ 6' STEt::t. MESH STEEL. SUPPORT TUNNELS ACCESS .329 .32C ROCKBOLTS 314• @ 6' STEEl. MESH STEEL SUPPORT SHAFTS -CORE AREA ROCKBOLTS 3/4• @ 6' STEEL. MESH PORTALS ROCKBOLTS 1• E l5' S.TRUCTURAL -fUSC STEELWORK STEEL/GUIDES SHAFT STf.EL STAIRWAY ARCHITECTURAL POJ;'(TAL DOORS HEADSHAFT SfROCfURt MECHANICAL ELEVATOR OVERHEAD CRANE l1ISC .HE'CHANJCAL ERHIPMENT .33 INSTRUMENTATION .331 INS'rRUHENTATJON HIA.H> lNSTRlJHENT·ATJON 1P250 12,200 27 b~O() 500 12 ;~'00 t rJQ.O 150 50 1 4 1 1 1 1 1 EACH SF TON EACH SF TON EACH SF EACH TON LS EACH LS LS LS LS LS $ 165.97 3.30 6r376.70 165.97 3.30 6,376.70 165.97 3.30 365.51 3,673.50 93,775.00 19,995.00 434rOOO.OO 7so,ooo.oo 430rOOO.OO 1.2o,ooo.oo 3,906,000.00 AMOUNT datet 13-JAN-83 file: DEAPPCOST.DAT; ?ese: 15 · TOTAL REMARKS -------------~---------------~-------- 207 40 172 199 2 77 50 4 55 853 184 94 277 80 434 514 750 430 120 1,300 =======:i:= 3,906 3,906 ========= Jp9Q6 --------~-·--~-~~~ J I ... - - - 1 ...... . . ~ '~~ SlTN~ HYDROELECTRic-: PRO.JECT F.E.R.C. LICENSE APPIJCATJON ESTIMATE-ACRES AMERICAN DE'Jll. CANYON ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE .4 SADDLE DAM .41 .4U. fiAJN SADDLE DAM EXCAW\TION OVERBURJ)EN ROCK .412 FILL IHPERVJOUS CORE FlNE: FILTER COARSE FILTER ROCK SHELL <UPSTREAM> RIP RAP ROCK SHELL (DOWNSTREAM> ROCKFILL FILTER FABRIC FILTER FABRIC .413 SURFACE PREPARATtON/GROUTINU SURFACE PREPARATION UNDER DAM CORE UN'DER DAii SHELt DENTAL CONCRETE DENTAL CONCRETE CONSOLIDATION GROWT DRILL HOLES CEJiENT GROUT CURTAIN <SEE 332.323> .417 DRAINAGE <SF.F. 332.317~ ,5 OUTLET FACILITIY VALUES <IH DAH> .51 OUTLET FACiliTY VALVES .StC MECHANICAL TRASHRACKS/GUIDES 1•145r000 301,000 313r500 231r000 193,000 5'34r000 174,500 345rOOO 127•000 190,000 191,500 432,500 7t100 57r500 S7,500 1 CY CY CY CY CY CY CY CY CY SF SF SF CY LF CF LS $ 5.63 19.42 50.95 20.1:3 17.90 ·4 .82 12.32 4 •. a2 4.82 0.84 1.58 1.09 179.80 6.05 33.37 1•8so,ooo.oo dat£d 13-JAN-83 filet nEAPPCOST.DATi Pl3Se: 16 AMOUNT TOTAL REMARKS ---------------~---------------------- $ i1000's $ lrOOO's 6r446 5r845 12r292 15,973 4r650 3t455 2r574 2r150 1•663 612 160 31r236 303 471 1.277 349 1·919 --------- 4•317 ---------0 =====-==== 47r845 t,8so , .. p .... SUSITNA HYDROELECTRIC PROJECT F.E,RcCt LICENSE APPl.ICATJON ESTIMATE -ACRES AMERICAN [IEIJIL CANYON ITEH IIESCRIPTION GUANTJlY ·(·, \..;. .' .., -·· UNITS UNIT PRICE ------------------------------------------------------------------------- .52 liATN BULKHEAD GATE GUIDES BULKHEAD GATES & FOLLOWERS GANTRY CRANE" FIXED CONF. VALVES (7 PLUS 2 SPARE) RING FOLLOWER GATES (7) MISC. MECHANICAL EQUIPMENT MISC. ELECTRICAL SYSTEMS <CHUTE> SPILLWAY .521 EXCAVATION APPROACH OVER!lURDEN ROCK USEABLE ROCK WASTE CONTROL STRUCTURE .<TO ENn OF ROLLWAY> OIJERBtJRIIEN ROCK USEABLE ROr.K ~JASTE CHUTE ~ FLIP (EtHI RtlLUJAY TO ENII fl.IP> OVERBURDEN ROCK USEABLE <INCLINED> ROCK lfSEABLE <VERTICAL> ROCK IMSTE OUTFALL <FROM END OF FIASHO OVERBURDEN ROCi< USEABLE ROCK ~JASTE DRAIN TUNNE.L ROCK HORIZONTAL ROCK XNCLINED RIVER CHANNEL ALL.tJVJ.UH EXCAVATION 1 2 1 1 1 1 1 44,000 ao,ooo 17,000 21,500 87r000 15,000 12B,500 38,000 401P000 93,500 44,500 141r500 41., 500 1J500 2r300 67,000 L.S EACH LS LS LS LS LS CY CY CY CY CY CY CY CY CY CY CY CY CY CY CY C¥ 1,22o,ooo+oo 22o,ooo.oo 7oo,ooo.oo 3r2oo,ooo.oo 6,3oo,ooo.oo BOO,I.)OO.OO too,ooo.oo 8 .c·J 19.42 19.42 8.03 20.04 17.92 8.03 24~80 24.80 19.42 8.03 21.37 15.98 2~ . ., • 59 ~u5. ~3 ,; • 48 AMOUNT date t 13-.. IAN-83 file: DEAPPCOST.DAT; Paf.te: 17 TOTAL REMARKS ------------~-----~ -------------------~ $ l•OOO's • 1,000's 1'1220 440 700 3,200 6, 30'0 800 100 14r610 ========= 14,.610 353 1J554 330 173 1r743 269 lP032 942 9P945 1r816 357 3r024 663 326 702 434 --------- 237l·64 i •• • • • • • • • • •· • • HYDROELECTRIC PROJECT F.E.RcCc LICENSE APPLICATION ESTIKAT~ -ACRES AMERICAN DEVJ:L CANYON ITEM DESCRIPTION .523 SURFACE PREPARATXON/GROUTING SURFACE PREPARATION SPILLWAY ROCK 'HOR17.0NTAL ROCK INCLINED CONSOLJDATJON GROUT DRILL HOLES CEl1ENT GROUT CURTAIN <SEE 332.3:13) .524 CONCRETE & SHOTCRETE CONCRETE STRUCTURE <TO ENO OF ROI.Lt~AY> ~INCLUDING STORAGE AREAS) CONCRETE OUTER WALLS CONCRETE PIERS <FULL LENGTH> CONCRETE DECK CONCRF.TE ROl.LWAY SLAB CONCRETE OVERBREAK 12•Hf6•V REINFORCING STEEL CONCR~TE CHUTE 8 FLIP CENO ROLLWAY TO END FLIP> CINCL BOX DRAIN GALLERIES> CONCRETE SLAB CONCRETE tMLLS CONCRETE OVERBREAK lB•Hf6•V R~lNFORCING STEEL CONCRETE DRAIN GALLERY CONCRETE SLAB CONCRETE OVERBREAK 6" REINFORCING STEEL 2• SHOTCRETF. DOME .525 SUPPORT Z ANCHORS DRAINAGE TUNNEL STEEl. SUPPORT STEEL MESH ROCKBOLTS DRAINAGE GALLERY 3/4. @ 6' QUANTITY 108,000 41.500 22r000 22r000 15,500 7 ,.700 1,600 33,000 b400 2r300 13r000 20,500 6r300 1·300 400 200 14 21500 4 500 400 ~·· \ .... __ -~'' .• UNITS SF SF LF CF CY CY CY CY CY TON CY CY CY TON CY CY TON SF TON SF EA'CH UNIT PRICE' 1.09 1.58 6.05 33.37 217 •100 217.00 217.00 217.00 170.50 1r419.80 221.65 235.60 155.00 1r419.SO 465.00 279.00 lr419.80 2.59 6r376.70 3.3.0 AHOUNT date: 13-JAN-83 filet DEAPPCOST.DAT9 P.!t!:!e: 18 TOTAL R£HARKS ~ l,OOO's $ 1,000'9 3.18 66 133 734 1r051 3J364 11671 347 7P161 239 3,266 27881 4r830 977 1,846 186 56 20 6 26r848 26 2 66 , .. - - - - SUSITNA HY:f.IROELF.:CTRtC PRO.:IECT F.E.R.C, l.l!CFNSE APPLICATION ESTIMATE -ACRES AMERICAN DF.:tJ X l. CM~YOI.N llUAWt:ITY UNITS UNIT PRICE !TEK DESCRIPTION ------------------------------------------------------------------------- ROCK901.TS APPROACH 1. f! l5' ROCKBOL TS CHlnE & STRUC\'URE t• e Hi' SLAB/IML.L. ANCHORS !•P. :10' .527 DRAINAGE ItRILL HOLES .52C BOX DRAINS <TO DRAIN TUNNELl :;a RELIEF NECHAN1CAL GATE EllUIPHEN'J STOPLOG tJUIDEf.\ S1"0PL.OflS INCLU~ING FOLLOMF.RS MISCELLANEOUS ELECTRICAL .53 EMERGENCY SPILLWAY ,531 EXCAVATION <INCLUDING - .532 BRIDGE I FUSE PLUG> OVERJHJRDEN ROCK USEABLE ROCK ~JASTE FILL FUSE PLUG .533 SURFACE PREPARATION/GROUTING SURFACE PREP <UNT:IEr< FUSE PlUG) HORIZONTAL INCtiNED CONSOL.JDATJON GROUTING 140 85 28r000 500 3 3 1 1 281,500 1·0191000 215r50(1 26r000 75r500 2r500 EACH EACH EACH LF LF EACH SETS SET LS CY CY CY CY SF SF 373.18 238.54 '24. 97 24.97 1rB'5o,ooo.oo '15r000 • 00 4BOrOOO.OO 100POOO.OO 3.55 20.15 19.76 9.89 1.09 1.58 AHOUNT d.3te: 13-.JAN;-83 file~ DEAPPCDST.DAl; '.)<sse: 19 TOTAL RE'ftARKS -------------------------------------- 52 32 883 1r060 699 12 712 5r550 135 480 100 ========= 999 20r533 4r258 ---------25r790 257 ---------:257 82 4 • • • • .. • • • SJTHA HYnROELECTRJC PROJECT F,E,R,C, LIC~NBE APPLICATION ~STIMATE -A~RES AMERICAN DEVIL CANY!JN ITEM DESCRIPTION lllJANTITY UNITS UNIT PRICE -----------------------------------------------------------------------,-- .6 DRILL HOLES CEMENT GROUT CURTAIN <SEE 332.313> .534 .SJB CONCRETE GROUND SLAB CONCRETE OVERBREAK t2•H112•v REINFORCING STEEL SUPPORT ~ ANCHORS ROCKBOL.TS t• e j5' ROCK ANCHORS 1• ~ 25# BRIDGE BRIDGE PQWF.R INTAKES .61 .611 POWER INTAKE STRUCT ~ APP EXCAVATION .613 OVERBURDEN ROCK SIJRFA~E PREPARATION HORIZONTAL INCLINED .614 ~ON~RETE ~ BHOTCRETE STRUCTURE CONCRETE STRUCTURE CONCRETE OVERBREAK t2•H/6 5 V REINFORCING STEEL '23r000 23,000 6J000 J,ooo 210 300 760 1 97,600 216,200 37,900 1·340 2J500 LF CF CY CY TON EACH EACH t..S CY CY SF SF CY CY TON $ 170.50 170.50 1,4:J9.BO 365.51 613.40 1,250,075.00 8.03 '20.04 1.09 1.58 268.15 165.85 1r419.BO AMOUNT date: l3-JAN-83 filet UEAPPCOST.DATi Pal:iet 20 TOTAL REMARKS --------------------------------------$ 1,QOO's $ 1,000's 139 768 993 1r023 512 298 1,933 110 466 576 1,250 1J250 ========= 784 4J333 5r116 17 117 134 10,163 222 3J550 13,935 .... - •• . .._,.. SUSITNA HYDROELECTRIC PROJECT F.EcR~c, LICENSE APPLICATION ESTIMATE -ACRES AMERICAN ItEtJll. CANYON ITEH DESCRIPTION QUANTITY UNITS UNIT f'RICE ------------------------------------------------------------------------- .7 .615 SUPPORT S ANCHORS APPROACH .61C ROCKBOLTS 1a @ 15' MECHANICAL TRASHRACKS/GtJXDf.S BULKHEAD GATE GUIDES BULKHEAD GATES 8 FOLLOWERS INTAKE OAHTRY CRANE INTAKE GATE ERUIPMENT MISCELLANEOUS ElECTRICAL INTAKE BUILDING INTAKE BUILDING SURGE CHAiiBER .71 .711. SURGE CHAMBER EXCAIJf.ITION .71.3 CHAMBER ROCK VENT SHAFT ROCK SURFACE PREPARATION SURFACE PREP .714 CONCRETE 3 SHOTCRETE CHAtiBER CONCRETE CHAMRER CONCRETE OVERBREAK REINFORCING STEEL 3• SHOTCRETE z• SHGTCRETE VENT SHAFT 2• SHOTCRETE 150 4 4 1 1 4 1 1 153,800 2J300 6J100 11300 140 65 3.200 2P300 6r300 EACH SETS SETS SET EAeH EACH LS L.S CY CY SF CY CY TON SF SF SF $ 365.51 17o,ooo.oo 75rOOO,OO 27s,ooo.oo 1,2so.ooo.oo 91o,ooo.oo 1oo,ooo.oo 199.950.00 49.49 331.02 1.10 256.90 220.38 1,433.75 3.83 2.62 AMOUNT date: 13-JAN-83 file1 DEAPPCOST.DAT; pa9e: 21 TOTAL REMARKS -~------------------------------------t l,OOO's $ l,OOO's 55 55 680 300 275 1P250 3,640 100 6r245 200 200 ==.t::====== 25,685 7•612 761 7 7 334 3.1 93 12 6 17 493 .• : • .. .. • ITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEIJ!L CANYON ITEH DESCRIPTION QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- .715 SUPPORT l ANCHORS CHAMBER ROCKBOL.TS 1• P. 25' HY ROCKBOLTS 1• @ 15' STEEL MESH STEEL. SUPPORT VF.NT SHAFT ROCKBOLTS 3/4. " 6' STEEL MESH .717 DRAINAGE HOlES <IN CHAMBER CROWN> .a PENSTOCKS .81 PENSTOCKS .a1t EXCf.IIJf.ITION TUNNELS ROCK HORIZONTAL ROCK INCLINED .at3 SURFACE PREPARATION/GROIJTtNG SURFACE PREPARATION .tH4 TUNNELS CONTACT GROUTING CONTACT GROUTING CONSOLIDATION GROUTING CONSOLII'IATION GROUTING CONCRETE l SHOTCRETE CONCRETE LINER CONCRETE PLUG CONCRETE OVERBREAK 6• CONCRETE OIJERBREAK PLUG REINFORCING STEEL 725 600 29,400 70 400 tr300 13t650 1 1 17.600 tOrOOO 4·700 860 18 EACH EACH SF TON EACH SF LF CY CY SF LS LS CY CY CY CY TON 624.34 373.18 2.94 6r376.70 165.97 3.19 24.97 79.75 157.85 1.10 82.925.00 224 P130. oo. 483.20 377.80 346.18 346.18 if433.75 AMOUNT 453 224 86 446 66 4 1r280 341 341 ========= 837 7, (}•40 191 83 224 498 9,504 3r778 1·627 298 26 - date: 13-JAN-8:3 ~ile: DEAPPCOST.DAT; Pa!:!~: 22 TOTAL ill& ---·· •'t;. •· • • • • (( , '(' ( ( • ,. StJSlTMA HYT.tROF.l.F.GTRtC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEVIL CANYON ITEM DESCRIPTION OUA,NTITY UNITS UNIT PRiCE ------------------------------------------------------------------------- .815 .at a 2" SHCTCRETE SUPPORT S ANCHORS ROCKBOLTS 1• ~ 25' ROCKBOLTS t• ~ 6' ST£EL HESH STRUCTURAL -HISG STEELWORK STEEL LINER • 9 TAILRACE WORKS .91 TAILRACE TUNNELS/PORTALS .911 EXCAVATION TUNNELS PORTAL ROC~. OVERBHRI•EN ROCK .?t3 SURFACE PREPARATION TUNNELS P0~1TAL TUNNEl. HORIZONTAL INCLINED .914 CONCRETE ~ SHOTCRETE TUNNELS PORTAL CONCRETE LINING CONC OVERBREAK 6• REINFORCING STEEL 2 • SHtHCRETE 1.9rl00 100 1r350 86,800 2,0QO 329,300 40,000 21r000 58:?.,000 400 2r700 31?700 16r200 13 179500 SF EACH EACH SF TON CY CY tY SF SF SF CY CY TON SF 624.34 165.97 3.22 50.92 9.25 26.60 1.61 1.09 1.58 219.BB 156.52 1,433.75 2.62 AMOUNT date: 13-JAN-83 file; DEAPPCOST.DAT~ Pa!:te: 23 TOTAL REMARKS ------------~------~------------------ 50 14r283 62 224 279 566 9,725 9r725 ========= 16,768 370 559 --------- 17r697 937 0 4 --------- 942 6r970 2r536 19 46 i ! ·t l • ' 1 ' 1 • ' (t- i •• -- (t t- ~ \(.: (t <!J ,{_ ( .. • • SUSlTNA HYDROELECTRIC PROJECT F. F.:, R ,C, LICENSE APPLICATION F.:STUtATF.: -ACRES AMERICAN DEVIL CANYott. ITeM DESCRIPTION QUANTITY : •. ~ . UNITS UNIT PRICE ------------------------------------------------------------------------- 333 CONCRETE BASE SLAB CONCRETE WALLS CONC OVERBREAK 12•HJ6•V REINFORCING STEEL .915 SUPPORT 3 AN~HORS .9tC TUNNELS PORT~L ROCKBOLTS 1• @ 12' ROCKBOLTS 1• @ 9' STEEL MESH STEEL SUPPORT ROCKBOLTS t• P-l5' l1ECHANtCAL STOPLOG GUIDES CONTINGENCY WATERWHEELS, TURRJNES & GENERATORS .1 TURBINES 3 OOVERNORS .11 TURRINES & GOVERNORS .111 SUPi='L Y .112 INSTALL .2 GENERATORS ?. ~XClTERS .21 GENERATORS & EXCITERS (SUPPLY ~ INSTALL) .211 BENERATORS & EXCITERS CONTINGENCY 100 650 50 50 3J160 490 291,000 232 100 1 15.0 7. 4 4 4 10.0 :Y. CY CY CY TOH EACH :::ACH SF TON EACH LS EACH EACH EACH $ 32o.as 320.85 232.50 b419.BO 267.81 219.06 ;.h22 6r376.t 70 365.51 41,000t00 :51 85(), 000.00 1,1so,ooo.oo s,soo,ooo.oo Af10UNT datel 13-JAN'-83 file: DEAPPCOST.DAT; ?a~e: 24 TOTAL REMARKS t l,OOO's $ 1rOOO's 32 209 12 71 9J894 846 107 . 937 1r479 37 3r407 41 41 ========= 31,979 =====-·==== 20,000 22,000 =====:=== 22,000 42,000 •• f ( 4 l ' , ) " , • .J · . (>'- (· (" (' e (·' (· ( (· (. (" .. (.,t ,,... ( .. . (.., " J • IIIII ""' • SUSITNA HYDROELECTRIC PROJECT F.E,R.C. LICENSE APPLICATION ESTIMATE DEVIL CANYON ITEM D~SCRIPTION -ACRES AMERICAN QUANTITY UNITS UNIT PRICE AMOUNT date: 13-JAN-83 file~ DEAPPCOST.DAT; ?a~e: 2.S TOTAL REMARKS ----------------------------------------------------------------------~--~------------------------------------- 334 ACCESSORY E!.ECTRtCAL EllUIPliENT .1 .CONNECTJ:ONS, SUPPORTS & STRtJCT • .11 STRUCTURES .2 .3 .111 ST~UCT <INCL BELOW> .12 CONDUCTORS 3 INSULATORS ,121 GENERATOR ISOLATED PHASE ~US .122 HU POWER CABLES ~ ACCESS. .123 LV POWER CA~LES & ACCESS. .124 CONTROL CABLES 8 ACCESSORIES .1?5 GROUNDING SYSTEM .13 CONDUITS I FITTINGS .131 CONDUITS t FITTINBS SWITCHGEAR ~ CONTROL EQJJtPliENT .21 AUXILIARY TRANSFORMERS • 21:1.. AUXILIARY TRANSFORMERS .22 CIRCUIT BREAKERS .221 CIR llRKRS <NOT REil"D> .23 SURGE PROT l GEN CUBICLES .231 SURGE PROT t GEN CUBICLES .24 SWITCHBOARDS .241 SWITCHBOARDS • 2S AUX • POWER EQPT-INCL BAT .251 AUX. PmiER EtUIIPMENT CUBICLES ~ APPURTENENCES .31 CONTROL,RELAY & METER BRDS .311 CONTROL,RELAY & t1E'Tf.R BOARD .32 COMPUTER CONTROL SYSTEM .321 COMPUTER CONTROL SYS <INCL IN 353) • 33 SliPERVIS • ~ TELEMETER. SYS .331. SIJPERV ~ TELEMETER SYS <INCL IN 353> $ 1 LS 2, 000' 0001. 00 2,ooo 1 LS 1,2oo,ooo.oo 1P200 1 LS 4oo,ooo.oo 400 1 LS 6oo,ooo.oo 600 1 L.S 1so,ooo.oo 150 1 LS 3oo,ooo.oo 300 =======:Y:::= 4,650 4 EACH 30,000.00 120 1 LS 31o,ooo.oo 310 1 LS 72o,ooo.oo 720 1 LS ;220' 000. 00 220 ====·===== 1,370 1 LS 7oo,ooo.oo 7<10 -====:===== 700 • .. -... i ........... · •.. '"' .t.~ ...... ·"' .. ,. ~--:"',· '.' ~;,.-: ~ • f) c; e e f.'!. ,... €' (: ,,, ?"~' Q ' 0 • SIJS"tTNA HYDROEL.ECTR1 C PRO.JECT F.E.R.C. liCENSE APPLICATION ESTIMATE -ACRES AMERICAN DEVIL CANY!JN ITEM DESCRIPT;nN QUANTITY UNITS UNIT PRJCE" -------------------------------------------------------------------------$ .4 POWER TRANSFORMERS .41 POWER TRANSFORMERS .411 POWER TRANSFORHfRS 13 EACH 3ao,ooo.oo .5 LIGHTING SYSTEM .51 POWERHOUSE ~ TRANS GAl.Lf'R'f .511 POWERHOUSE & TRANS GAlLEr\': 1 LS 66o,ooo.oo .s~ flCCESS TUNNELS $-ROADS .52:1 ACCESS TUNNFt.S ~ ROADS 1 LS 17o,ooo.oo • 6 IHSC • ELECTRICAL EQUIPMENT • 61 MISC • F.l.ECTRICAL EQUIPMENT .611 MISC. ELECTRICAL ECW:tf•ttENT 1 U3 22o,ooo.oo .7 SURFACE At!CESSORY ELEC EQUIPMENT .71 4.16 KV l LV EQUIPMENT .711 SWTTCHBOARD 1 LS 7o,ooo.oo .7:t2 CABLES 1 LS 220rOOO.OO ~713 AUX TRANSFORMERS 1 LS 12o,ooo.oo .-73 DIESL:L GENERATORH -STANDBY • 73:1 D,JESEl GEtiERATORS -STANRIW 2 EACH t5o,ooo.oo .71 EXTERIOR LIGHTING .741 EXTERIOR LIGHTING 1 LS 25o,ooo.oo CONTINGENCY to.o /. 335 ~uses. POWERPLANT EQUIPMENT ~t AUXtL'IflRY SYSTEMS -IJNOERGROUND .l:J: STATION WATER SYSTEMS .111 STATION ~JATER SYSTEt1S 1 LS 1,3oo,ooo.oo .1~ FIRF.: PROTFCTION SYSTE:MS AMOUNT date: lJ-JAN-83 filel DEAPPCOST.DAT; Pa~-le: 26 TOTAL F:EtlARKS --------- ----------------------------- 4,940 ====:.::=-=== 4,940 660 170 ========= 830 220 ====:.::==== 220 70 220 120 300 250 ========== 960 13,670 11367 1,300 • • • • • ' • • • • • • • SUSlTNA HYDROELECTRIC PROJECT F.E.R,C> LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEVIl. CANYON ITEM DESCRIPTION .121 FIRE PROTECTION SYSTEMS .13 COMPRESSED AIR SY~TEMS .131 COMPRESSED AJR SYSTEMS .14 OIL HANDLING SYSTEMS .141 OIL HANDLING SYSTEMS .15 DRAINAGE & DEWATERING .15l DRAINAGE & DEWATERING .16 H~AT, VENT l COOLING SYS .161 HEAT, VENT & COOLING SYS • 17 MISCEllANEOUS .171 MISCELLANEOUS .2 AUXILIARY SYS -SURFACE FACS .21 AliX SYS -SURFACE FACS .. 3 .31 .32 • 33 .34 .s .211 AliX SYS -SURFACE FACS AUXILIARY EQIIJ:PliENT POWERHOUSE CRANES .311 POWERHOUSE CRANES ELEVATORS ,321 ELEVATORS lHSC • CRANES & HOIST .33j MISC • CRANES & HOIST MACHINE SHOP EQUIPMENT .34l MACHINE SHOP EQUIPMENT GENERAL STATION EQUIPMENT <INCLUDED JN MECHANICAL & ELECTRICAL SYSTEMS> COMMUNICATIONS EQUIPMENT COMMUNICATIONS EQUIPMENT CONTINGENCY QUANTITY 1 1 1 1 1 1 1 2 1 1 1 1 1.0.0 7. •• UNITS IJNIT PRICE $ LS t,ooo,ooo.oo l.S l,4oo,ooo.oo LS :t.,ooo,ooo.oo LS :t.,soo,ooo.oo LS 172oo,ooo.oo LS 9oo.,ooo.oo LS tso,ooo.oo EACH 9oo,ooo.oo LS 230,000.00 LS tso,ooo.oo LS 2oo,ooo.oo LS 9o,ooo.oo AMOUNT datet 13-JAN-83 file! DEAPPCOST.DAT; pas;et 27 TOTAL REMARKS •• -------------------------------------- $ lrOOO's ~ l,OOO's 1r000 1P400 1P000 1P500 1,200 900 ====~===~ 8,300 150 ===·.::====== 150 1P800 230 150 200 ------------------2P380 ===:.:.==-=== 0 90 ------------------90 10,920 1r092 ' .... ~ :. ~ - ... .. ,; .. ..... - ~ .... •• -- -. -- ~r,..~~;;;az:a.~~~_,_!~.-:1'0!!11!!!111!1 _______________________________________ IBII!Iii ________ .,.. _____________ ... __ i'Jii ... .. - ... .. ... -- - - - - - - -- • • bu1HTNA HYnROEl.ECTRIC PROJECT F • E .R ,.c • LICENSE APPLICATION ESTUIATE -ACRES AliERICAN DEVIL CANYON ITE~ DESCRIPTION QUANTITY UNITS UNIT PRICE -----------------~------------------------------------------------------- 336 ROAOS, RAIL & AIR FACILITIES .1 ROAnS .tj PERMANENT ACCESS ROAD .1 t t .12 WATANA-DEVIL CANYON <36 HILES> CLEAR! NO WASTE EXCAVATION COMMON EXCAVATJON ROCK EXCAtJATION BORROW NFS SUBBASE f'IATERIAL GRAT.IE •A• BASE MATE"R!Al. D-t BASE MATERIAL GUARnRAJL. 18" CULVERTS 36• CULVERTS FABRIC THAW PIPES TOPSOIL ~ SEED TRAFFIC CONTROL DEVICES BRXDG:::; MAINTENANCE MAINTENANCE SITE ROADS SITF ROATJS MAINTENANCE PERMANENT ROADS AT SITE PERMANF.NT ROADS 510 1J349J000 1t408J500 146,500 137,600 3739000 203,500 169,800 6,050 23r000 1 49,900 24r500 290 36 88,400 288 7 60 3.5 $ ACRE" 5r760.16 CY 4.81 CY 4.20 CY 14.40 CY 6.01 CY 8.41 CY 16.80 TON 21.61 LF 43.20 LF 28t80 LS 294rOOO.OO SY 2.99 LF 43.19 ACRE 3r599.36 MILE 17,998,28 SF 180.00 Ml/YRS lo,ooo.36 MILE .tt, 128' 053.00 MI/YRS 95,!03.32 MILE 499,999.00 AMOUNT datet :13-JAN-83 filet DEAPPCOST.DATi pase: 28 TOTAL REMARKS ~-----------~------------------------- 2,938 1,,489 5f916 2P110 827 3d37 3J419 3r669 261 662 294 149 t,o5a 11044 648 15r912 ---------48,533 2,880 ---------2,880 ========= 51,413 28r896 Sr706 ===-==::.!==== 34r603 1,750 ========= 1J750 • .. ..... - ... • I -- • • • SUSITNA HYOROELECTRtC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE DEIHL. CANYON ITEM DESCRIPTION ACRES AMERICAN llUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- .t4 liAtNTF.NANCF. CANTc~EtL TO WATANA MAJNTENANCF- .15 PERMANENT RAILR~AD <INCL RLHD> GOLD CREEK-DEVIL CANYON -RAIL .151 GOt.D CREEK -RAH.ROAD CLEARJNG WASTE EXCAVATION COMMON EXCAVATION ROCK EXCAVATION BORROW SIJBBALAST GRADE •A• BASE MATERIAL D-1 BASE MATERIAL A • C • Sli.RFACING DOCK LUMBER ta• CULVERTS 36 • + CULIJERTS FABRIC THf.ll~ PIPES TOPSOIL t SEED RAIL YARD CONTROL DEVICES TRACKAGE MAINTENANCE RAIL RAil.HEAD CONTINGENCY 650 162 407J420 798,405 2,200 108r500 171P634 4•900 2r400 2,200 16 4!1850 1 3f121 10r100 104 1 98v975 98 7 20.0 7. MI/YRS ACRE CY CY CY CY CY CY TON TON MBF LF LS SY LF ACRE LS LF MI/YRS YEARS $ 5,760.16 4.81 4.20 14.40 6.01 8.60 16.80 21.61 79.21 580,00 28.80 461079.80 2.99 43.19 3,599.36 720~01 139.98 13,549.40 213r599.99 AMOUNT date: 13-JAN-33 file: DEAPPCOST.DATf Pase: 29 TOTAL REMARKS --------- -----------------------------S 1tOOO's $ 1rOOO's St850 ====::::.:=== 5,850 933 1r960 3,353 32 652 !,476 82 52 174 9 140 46 9 436 374 1 13r855 23r585 17328 200 =~======= 118r728 23r746 - - - .... • .... - - - ·- • - - -·' i -j -• • ~·· ~USlTNA HYDROELECTRIC PRO.JF.CT F.E.R.C. LICENSE APPLICATION ESTIHATE -ACRES AMERICAN DEVIL CANYON ITEM DESCRIPTION OUANT[TY UNITS UNIT PRICE 350 352 353 ------------------------------------------------------------------------- .1 TRANSHISStON PLANT LAND & LAND RIBHTS LANQ 3 LAND RIGHTS <lNCI.tJDEfl IN WfiTANA> SUBSTATION ~ SWITCHING STATION SUBSTATION & SWITCHING SH\TXON STRUCTURES 7c I HPROtJEMENTS SWITCHYARfl .11 SWITCHYARD CONTINGENCY SUBSTATION/SWITCHJNB STATION EGF'T SUBSTATION/SWITCHING STATION EQPT ESTER WILLOW KNIK ARM UNIIJERSITY WILLOW ENERGY MANAGE SYS <EMS> WATANA & DEVIl. CANYON IN- PLANT MONITOR 1\ CONTROL CONTINGENCY $ 1 l.S 6,93o,ooo.oo 1.!5.0 r. 1 LS 2,890,0()0.()0 1 1.5 7r050,vOO.OO 1 LS 1,155,ooo.oo 1 tS 8r900J000o00 ERPl' 1 LS 17213~ooo.oo :t.s.o r. x ;aa; zn date: 13-JAN-83 file: DEAPPCOST.DAT; Pase: 30 AMOUNT TOTAL REMARKS lQUQWSa -------------------------------------- =====-==== 0 0 6,930 ------------------6,930 OP930 1,040 2,890 7r050 1f 155 8r900 ----·--------------19r995 1r213 ========= b213 21,208 3r181 ... • • • .. • • • • • • • -.~-Ml!!Gt!X!Wl~~~~::A-~~W~::mt-'~.,;. .. ~;:..,,:'}~~;;g::;sa;:O¥tJWA PMZU?'Iaf£¥ M*'PidPil .. i $ ""'K&A .. ¥ C¢4CA4AAMW. 4J. ;;;tiii$$$4UJU A SUSITNA HYIIROELECTRJC PRO.JECl F.E)R,C, LICENSE APPLICATION ESTIMATE -AGRES AMERICAN ItEVll CANYON ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE -----------------------------------------------------------------------~- 354 356 359 3a9 STEEL TOWERS 3 FIXTURES STEEL TOWERS r. FIXTURES TOWERS <INCLUDING FOUND- ATION 8 HARDWARE> CONTINGENCY CONDUCTORS & DF.VJCES CONDUCTORS I DEVICES CONDUCTORS SUBMARINE CABLES CONTINGENCY ROAftS & TRAILS ROADS 4. TRAIL~ CINClUitEit IN WATANA> Gf::NERAL PLANT LAND & LAND RIGHTS LAND I LAND RIGHTS <INCLUDED JN 330) 546 1.:5.0 ?. 124 3 15.0 ?. EACH MILE EACH $ 53.,123.00 100,175.00 7r291r700.00 .. AMOUNT date: 13-JAN-83 filet DEAPPCOST.DAT; r-a~e t 31 TOTAL REMARKS $ 1rOOO's $ 1r000's 29r005 ========= 29r005 297005 4r351 ===::::::-.:=== 3~-r 297 Sr14S ------------------ 0 0 ____ ... ____ _ --------- 0 0 JCIII1rt • • • .. • • • • • • .. • .. ~ Q J .. .. .fii i~ • SUStTNA HYDROE:L.F.CTRtC PRfJ.JECT F.EtRcCc LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DF.IJ ll. CANYON ITEK DE~:~IPTJON QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- $ 390 STRIJCTIJRES 3 IMPROIJEI1F.:NTS STRUCTURES r. J t1 P R 0 V EM EN iS <INCLUDED IN 331.2> 391 OFFICF.: FURNITURE/EGUIPMF.NT OFFICE FllRNXTURE/EGUIPMENT <INCLUDED IN 399> 392 TRANSPORTATION EQUIPMENT TRANfiPORTATION EnUJPMENT <INCLUDF.:D IN 399> 393 STORES EGUIPMF.:NT STORES EQUIPMENT < INCUJDEii:l IN 399) 394 TOOLS SHOP ~ OARAOE: EQtJIP!iENT TOOLS SHOP & GARAOF. EnUIP~iENT < I NCL.IJDED IN 399) date: 13-JAN-83 file: DEAPPCOST.DATf ... age t 32 AMOUNT TOTAL REMARKS • • . - --------- -------------------~--------- ===::::===·== 0 0 ====-=:==== 0 0 ========= 0 0 ____ .. ____ _ -----·-·--- 0 0 ===:.:::-:==== 0 0 -"---~---·~~--~----·____...'--' .... _,_~ .. ~~~ -•-:t--~>t-·,~w::~wt......::": _________________________________________ fiii!KI. • • • • • • • • • ~ ~ ~ tr ~ I • • SIJSITNA HYPROELECTRlC PRO.JECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DF.IJll. CANYON ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- 395 LASORATORY EQUIPMENT LABORATORY EQUJPMfNT <lNCUJUED IN 399> 396 POWER OPERATE}) Ef:IUIPiiENT POWER OPERATED EQUIPMENT <INCL.UPED IN 399> 397 GOl111UNif;ATlONS F.lWIPiiENT COMMUNICATIONS EQUIPMENT <INCLUDED IN 399> 398 JUSCEU.ANEOUS El'HJlPMENT MISCELLANEOUS E::GUIPHENT <tNCL.lJDEJJ T" .~ 11 :~99) 399 OTHER TANCHBLE PROPERTY OTHER TMHHBI.E PROPERTY OTHER TANGIBLE PROPERTY 1 LS .. date: 13-JAN-83 file: DEAPPCOST.DAT; Pa!:W: 33 AMOUNT TOTAL REMARKS •• . --------- ----------------------------- ' ========= 0 ====:=:::!=== 0 ========= 0 ========= 0 s,ooo ========== s,ooo 0 0 0 0 s,ooo , 4 I • 1 i - - • .. j. I I. I 1: 1 -1 .. I. j t• 1- ~j {- j ! .. , 1 ". \-: "' .. >. -SUSITNA HYDROELECTRIC PROJECT F • E • R. C • LICENBE APPLICATION ESTIMATE -ACRES AHF.RH~AN DF.tJXL CANYON ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE ----------~-------------------------------------------------------------- 61 62 INDIRECT COSTS TEMPORARY CONSTRUCTION FACILITIES TEMPORARY CONSTRUCTION FACILITIES ( INCUJnlf.ll IN fllRECT COSTS> CONSTRUCTt1H ErUIPHENT CONSTRUtTI~N EnUIPMENT <INCLUDED tN DIRECT COSTS> 63 MAIN CONSTRUCTION CAMP .1 MAIN CONSTRUCTION CAMP .11 SITE PREPARATION CLEAR Uta CLEARING INSTALL GRANULAR PAD INSTALL GRANULAR PAD CONSTRUCT ROADWAYS MAIN ROADS IN CAMP C34~J CONNECT~ RD. TO ACCESS RD. SECOllDARY RD C24'J DRAINAGE DITCHING CIJL'JE:RTS PERIMETER FENCING PERIMETER FENCING $ 57 ACRE 11,786.00 301rBOO CY 7.23 3,950 LF_ 28.53 7r200 LF 203.76 300 lF 26.92 26,900 LF 2.91 640 LF 28.85 6•200 LF 16.32 n nn data: 13-JAN-83 filet DEAPPCOST.DAT; pa£ia: 34 AMOUNT TOTAL REMARKS -----------------~ -------------------- ====:===== 0 0 ========== 0 0 672 2r182 113 1r467 8 78 18 101 ... ..... \ (' (' , ..... \ t '"' ... ... "' \."" " ~ i' l! f ~ I ' l ! : e-. i ' ! ~ I' ~ .,. . l ! ~ '~ ! j ! i ·~ .... .,. .. SIJSITNA HYIIROEL.E:CTRIC PROJECT F.E.RcC, LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEIJIL. CANYON ITEH DESCRIPTION t.iUANTITY UNITS l.INIT PRICE ------------~------------------------------------------------------------ PARKING AREf\S INSIDE CAMP PARKINl'J LOT -OUTSIDE CAMP . ELECTRIC PLUG-INS -IN CAHP SITE REHABILITATION SITE REHABILITATION .12 BUILDINGS BACHLR DORHB-108 MAN CHPLX BACnl.R DORHS-tU3MNT-TYPE A BACHLR DORHS-MGHNT-TYPE B GUEST HSES-1 EA OWN/MGR/CON CAHP MANAGER'S OFFICES STAFF CLUBHOUSE DINING HALL RECREATION BtJtLDING GYMNf.ISllni SECURITY OFFICE SOILS/MATERIALS LABORATORY M~INTENANCE BUILDING WAREHOUSE -MANAGERS WAREHOUSE -FOOD SERVICE COMMUNICATION BUILDING HOSPITAL ICE RINK BANK STORE LAUNDRY PERHAWALK 6 FEET WIDE 10 FEET WIDE • 13 IJTU.ITtES .13j WATER SUPPLY SYSTEM INTAKE POOL ~ CRIB IN SUSITNA RIVER PUMP STATION 57 13 4 5 2 2 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 300 1,420 1 SF ACRE EACH ACRE EACH EACH F.ACH EACH EACH EACH EACH EACH EACH F.:A:CH EACH EACH EACH EACH EACH F.:ACH EACH EACH EACH EACH LF LF LS o.so 11r665.30 93.72 8J257.30 244r415.00 F.IOr910.40 69,tJ54.80 86t9F.I6.00 36,478.00 i8Sr640.00 j,£>86,040.00 680,720.00 1P548J360t00 203r864.00 450,160.00 40:;!,560.00 964t920.00 650,760.00 37,454.40 1,293,932.00 z,039r456.00 158,692.00 94 Ji84. 00 64r721.00 51.13 79.55 26,515.66 AMOUNT d~f,eJ 13-JAN-83 fi1~1 DEAPPCOST.DAT; paf!e; 35 TOTAL REMARKS •• .. -------------------------------------- f lrOOO's f 1rOOO's 9 23 .23 471 ...,.. ________ 5r166 3. t177 324 350 174 73 186 b686 681 1,548 204 450 403 965 651 37 1,294 2P039 159 94 65 15 113 ---------14r688 27 .. ! ~ ! l [ .J l • ; ! ,, i I e l ! e i ! 1 ! l e, i i ' ,~. f,. ~USJTNA HYDROfLECTRIC PROJECT F,E,R.C, LICENSE APPLICATION ~STIMATE !IEVJL CANYON ITEM DESCRIPTION 400 GPM BOOSTER PUMP STATION 400 GPM SUPPLY LINE 4• HEAT TRACING ~ INSIJLAT 4• UTILtDORS UTILIDORS TREATHENT PLANT .8 MGfl RE:Sf.RVOIR~ 900t000 GALLONS 500t000 GALLONS PUMP STATION 4000 GPH CAl1P DISTRtBtJTXON SYSTEM DISTRIB LINES -BU~JED 6. DISTRI9 LINE UTtLDOR PIPING 1o• nx s• DI 6• DI 4• I•I HEAT TRACING & INSUL 10• PIPE a• PIPE 6• PIPE 4• PIPE PIPE FITTINGS HYfiRANTS VALVES UT!l.JDORS UT!LlDORS .132 SEWAGE COLLECTION SYS-UTJLIDOR PIPING 12• PIPE -ACRES Af1F.:RICAN QUANTITY UNITS -------------------- 1 LS 1 LS 9t000 LF 9J000 LF 411500 LF 1 LS 1 EACH 1 F.:ACH 1 LS BOO LF 240 LF 100 LF 1t800 LF 2t300 LF 1t300 LF 1t380 LF 2·600 LF 2t540 LF 1t400 LF 1t380 LF 12 EA 1 LS 6,780 LF 2t800 L.F UNIT PRICE AMOUNT ---------------------- $ $ 1,ooo's 163,300.00 163 81t224.00 81 36.04 324 26.53 239 76.86 346 896' 80.1 t 00 897 212t010.00 212 117t7l39.00 118 4Br760.63 49 77.01 62 67.61 16 58.48 6 61.94 111 52.55 121 41.05 53 35.71 49 45.23 118 33.30 85 29.34 41 26.53 37 11550.64 19 8.520.00 9 76.86 521 101.39 284 date: 13-JAN-83 file: DEAPPCOST.DAT; Pa~e: 36 TOTAL REMARKS -----------------------------$ liOOO's "'. , . ~ .. .. .. .. • • r I t I I • ITEK l I , .. l I f I. ,. ~ \ I l: .. I - ·J ! - ... ,f ~ l -'· l -' : ) I ~ ·tl 'l I t till' ';i u lflt i .. ' 1 1 J .... i SUSITHA HYDROELECTRIC PROJECT F.E~R.C. LICENSE APPLICATION ESTIMATE - DEVIL CANYON llESCRIF'TJON ---------------------------------------- 10• PIPE a• PIPE 6 8 PIPE 4• PIPE HEAT TRACING ~ INSUL 12. 1o• 8• 6. 4• TREATHENT PLANT SKIMMING TANK LAGOONS <t P. ~as~ x 20~' t l @ 280' X 155') ROTATINB BIO CONTACTORS PHYS/CHF.t1 UNIT CLARIFIER DISINFECTION HEAT PUMP THICKntER FILTER PRESS DRYING BEDS BUILDING CONTROLS/INSTRUMENTATION PIPING, VALVES, ~ FITTINGS LABORATORY OUTFALL OUTFALL LINE <lo•> OUTFALL STRUCTURE UTILJllORS UTILIDORS .133 ELECTRICAL GENERATING STATIONS BUlLIIJNG GENERATORS (85Q KW> DAY TANK FUEL STORAGE TANK SUFISTATJON DISTRIBUTION ItiSTRIBUTlON LIGHTING •• ACRES AMERICAN QUANTITY UNITS -------------------- 400 LF 2r200 LF 2J300 LF 1•580 LF 2,800 LF 400 LF 2,200 LF' 2P300 LF 17580 LF 1 EACH 2 EACH 3 EACH 1 EACH 1 EACH 1 EACH 1 EACH 1 EACH 1 EACH 1 EACH 1 EACH 1 LS 1 LS 1 E'ACH 47200 LF 1 EACH 1J!OO LF 1 EACH 2 EACH 1 EACH 1 EACH 1 EACH 1 LS 11111111 MIJI; lUKE. am a ICLJIIII&SXLL2W .. ::am;amw.e;:;;;;;u:lle date: 13-JAN-93 filet DE'APF'COST • ItAT; Pas!~: 37 liN IT PRICE AMOUNT TOTAL REMARKS ----------------------_____ .... ___ -------------------- $ • l,OOO's $ 1,0QO's 79.01 32 51.45 113 41.05 94 36.42 58 51.99 146 45.23 18 33.30 73 29.34 67 26.53 42 29,233.10 29 208,898,00 418 98?268.19 295 77.603.88 78 146,920.00 147 77,603.88 78 11P300.00 11 86,720.72 87 85,590.72 86 73.022.86 73 232,365.00 232 lOb 5:11 • 00 102 287,133.00 287 3!.075 .oo 31 84.87 356 162,303.00 162 64.41 71 447934.40 45 178,274.00 357 37668.50 4 173,189.00 173 97,933.71 98 219,052.00 219 ["':0·~ '':":7·:·:.::;:-~"-=.""--c.--.• ~~ -·. • ·"?. ::;:;:,_:::=0 ,:::;; __ :;:::; ___ ::=";"~:=~::!!:'!t::!:: ~-A;;::'.'!""~z~--~·0 ·:'!--::!':'· 0~·"'"""!!:0 '-~::c~P-~-£~-:..=!!" .. "!".'· 0 -:'!"~~"!!'E!!'-~"'c~ . .Y""''.-~L"!"';. -"!'!~~·--~·P!!·L!!!'!!'!!!!I!!!!iif!!!-!'!-!llll.!l!!l!!!!*~l!!!l!'li!!~~!!!!<!!IIII!!!!!!!!!2!!111!!WJPIIII.TII!I .•• IIIII .. IIIII.~---~-*~-~--~~~~~-"-!I.!Il_W!I!!IA?~W~-·II!!-fM!I!!J!!!!IL&I!. l!lbltii.... &&!l'll!liii-IIJ!I--EIIE--Ilo !1111!£1111 llilllid_il_lll!!ll!lllilll£·&-.1-£ •• , lliiLJ&Ifl.-£ 1: ~ f: !: .. I ~ . I c.· .. I ! ! r: I .. l ~ L " I i • ' I !· " l. ~ ~ : ! -I· I '-' ! ' f l j '-' f i i -! ~ 1 .. i ' ! ! ~ l ~ i I • A • 'C1 ' ' l • l l l . ' • -~ • ! .... I I i I • I i . ITEM (. SUSITNA HYFROELECTRIC PROJECT F.F,R.C. LlCENS~ APPLI~ATION ESTIMATE - DEVIL CANYON l.JESCRIPTION POLE NotJNTED L!JrHNA!RS FLOOJ.l l.JGHTS ~134 CAMP HEATING FUI::L OIL DISTRXB\JTION .135 FtRE PROTECTION FIRE HOUSE FIRE HOUSE FIRE ALARM SYSTEM FIRE ALARM SYSTEM SPRtNKLER SYSTEM MESS HALL RF.CREAT!ON HALL HOSPITAL SCHOOL .136 TELEPHONE SYSTEM TELEPHONE SYSTEM CAMP <WIREJ MtCROtMVE .137 TV/RADIO STATION TV/RADIO STATION .138 SOLID WASTE FACILITY SOLID WASTE FACILITY INCINERATOR .139 PETROLEUM STORAGE FACILITY GARAGE/HAtUTENANCE BLDG GARAGE/MAINTENANCE BUILFJNG TANKS 50t000 GAL too,ooo GAL EARTHWORK CLEARING & GRUBBING BF.:RHS PtPING PIPING FIJEL STATION FUEL STATION • ACRF.S AI1ERICAN QUANTITY UNITS 24 EACH 15 EACH 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 LS 1 EACH 4 EACH 10 EACH 6 ACRE 20,000 CY 1 LS 1 l.S UNIT PRICE $ 11507.42 565.00 240 ,()96. 00 286,960.0C 192r453.00 13,542.00 27r084.00 7r5B3.52 10.289.48 363,548.00 684,254.00 155,833.00 78,859.70 92,300.00 239,360.00 23,667.14 42r600.00 20,041.88 27.59 154t767.00 307.519.00 AMOUNT date: 13-JAN-83 filef DEAPPCOST.DAT; Pase! 38 TOTAL REMARKS -------------------------------------- 36 B 240 287 192 14 27 a 10 364 684 156 79 92 239 95 426 120 552 155 308 ---------12,159 ::-::.::::.:-.:=== 32,012 ITEM I'IESCRIPTJON .2 MAXN CONSTRUCTION t)J:L.LAGE .21 SJTf PREPARATION • CLEARING CLEARJN6 • INSTALL GRANULAR PAD INSTALL Gf(ANULAR Pt\Ji:'. SITE REHABILITATION SITE REHABILITATlON CONSTRUCT ROADWAYS MAl tl ROAD 34 # WIDE .. SECONDARY ROADS 24' WIDE CONNECTION TO ACCESS Rfl 34' DRAINAGE • DITCHING CIJLIJERTS -170 LOTS PERIMETER FENCING -PERIMETER FENCING PA.RKING AREAS PARKING AREAS ELECTRICAL PLUG-INS .22 JHJT.UHNGS SINGLE FAMILY UNIT -2 BDRH SINGLE FAHILY UNIT -3 BDR~ SINGLE FAtlJl Y UNIT 2 BDRM SlNGl.F. FAMILY mnT -3 BDRM SINGLE FAMILY tmrT -4 BDRH SCHOOL ,. GYMNASIUM stHNHING POOL RECREATION CENTER ~ STORE GAS STATION ' i .,. 1 t ~ .23 UTILITIES .231 loJATER • ~ i p i l u ,., f .~ i u l ~ ; • GUAN1 ': 1Y UNITS 62 ACRE 300,000 CY 62 ACRE 2r::JOO LF 12r600 LF 4~000 LF 37r t.\00 LF 3,crso LF 7r100 LF 37r500 SF 25 t:ACH 36 EACH 92 t:ACH 9 EACH 9 EACH 9 EACH 1 LS 1 lS 1 LS 1 l.S 1 LS 1 LS liN IT PRICE $ 117926.58 7.17 8r358.12 28.33 27.11 223.56 2.95 28.76 16.32 o.so 93.72 22r826e20 23r338.60 35r550,80 36,282.80 40r638.20 584r040.00 452,880.00 748rOOO.OO 651r712.00 587r520.00 232,084.00 AMOUNT $ 1,000's 739 2d51 518 65 342 894 111 114 116 19 2 ---------5r071 822 2r147 320 327 366 584 453 748 652 588 232 ---------7~237 St&JU&t date: 13-JAN-83 file: DEAPPCOST.DATi Pas~: 39 TOTAL REMARKS $ bOOO 's && as : a£L£12 au • ITEli ~ .... .G, ;.- j l!f 1i ~ ~ . :J) i ! ~ ! •j ~ ,. i f • ~ ''i l '- i -i • ! i I • i 11 :;:;:: ; • '· I o~ ""'i ~ ~~, \ '- ,. <. ' L ,, ·l !: :.. l ' . ,. J., I tJC.;· • J l ~ l • : ~ l I~; • ! l· ~· l Itf.SCRIPTION -----------~---------------------------- SUP?t.Y f.• PUMP S~:~IOM 3500 GPH RESERVOIR l~~o,aoo ~AL) D1STRJ:MJTHlN S,:.;;T'EM iHS:rJ;:J.RUT LINgS-FIURj'ED 'I,O• RI e• ~I o• HI DISTRlBUT LINES-UTILIDOR 10 1' a,. HEAT TRACING ~ INSULAT 10'" PIPrr a• PIPE o• Pif'E Vlii,.VES 1.o•, s•:: t 6 • HYiii~AM.iS PYrtRANTS ,232 S£WA6E CDLL[CTJON SYSTEM PIPING l2• f'lf'E H>-PIPE a• PIPE 6• PIF'E HEAT TRACING & iNSliLAT i2• PIPE to• P 7 ?E a• Plf'E 6• PIPE PUMPING SYSTEH PUMP STATION 6 • FORCE fiA IN UT!LIDORS MAIN RUNS IN VILLAGE STREET CROSSING 50 LF EA PUHP STA TO TREATHENT PLANT STUBS TO HOUSE LOTS QUANTITY UNITS 4r900 FT 1 EACH 1 £ACH 553 LF 198 LF 169 LF 3P650 LF 2r250 LF 1¥850 LF 4J230 LF 21'448 LF 2P019 LF J. LS 21 EACH 100 LF 450 1-F 2,200 LF ~.r950 LF 100 LF 450 t.F 2,200 LF 3P950 tF 1 L.S 10,050 tF 6,aoo LF 900 LF 5,500 LF 3,400 LF UNIT PR,ICE 38.33 86,194.00 18!7767 .oo 77.01 67.38 58.49 60.80 52.55 41.05 45.23 33.44 29.34 13t177.60 lr549.22 79.01 61.83 5,1.42 4'1. C5 51.99 45.23 33.30 29.34 81,792.00 41.05 77.410 77.40 80.94 77.40 AMOUNT $ 1rOOO"s 188 86 182 43 13 10 222 118 76 191 82 59 13 33 8 28 113 162 5 20 73 116 82 413 526 70 445 263 date: 13-JAN-83 filet DEAPPCOST.DATf ?a~e: 40 TOTAL REHARJ\S $ 1r000' s !"!•·~ -: I'· ~ c f i .. I l I •• ~ ! I l I i • l \ .. ~ I l I • l ; ! l • ! 1 i • l ! I t -' l ! i ! f#' 1 ' l ,.. ! I I • l ' l ~ l I I 1 l • \ ~ ,. I t 1 ' ' l f/IA J ::.} ' I ! ~ ! I j l p ! l ! . f 1!'1 1 l _.. .. ...) ~ ' t e:e:e;: SUSJTNA FJYDROELECTJRIC F'RO.H::cr F.E.R,c, LICENSE APPLICATION ESTIMATE -ACRES AMERICAN ItEVIl. CANYON ITEM ~ESCRlPTION QUANTITY • IJNITR UNIT PRICE -.~------a•------------------------------------•------------------------- STUSS TO BUILDINGS .233 INTEGRATED OFIFCE AREA OWHER/MGRS OF~ICf .23-4 ELECTRICAL GENFRATJNO STftTIONS BUILDING GENERATORS 850 KW DAY TANKS FUEL STORAGE TANKS SUBSTATIONS WITH WIRING DISTRI»UTION DISTRI{{UTJON .235 FIRE ALARM SYSTEM FIRE ALARM SYSTEM • 236 TEl-EPHONE SYSTEti TEL~PHONE SYSTEM ACCESS ROAD CAMPS ACCESS ROAD/RAILHEAD CAMP FACS, CATERING ' OPER SlJPT CAliF' CRF.:ttiT SALVAGE VALUE FO~ BUILDINGS EGlllf'MENT, & UTlLlTIF.S PF.:RNANENT TOWN PERMANENT TOWN MAIN CONSTR CAT~R!NO l SUPPORT MAJN CONSTR CATERING & SUPT 150 1 1 2 1 1 1 1 1 1 7o,ooo 1 1 1r550J000 LF LS EACH EACH H•CH EACH EACH LS LS LS HANitAY $ 77.40 426,693.00 44,934.40 178r274o00 3, U.6. 30 173r6l5.00 97,921.28 83.99 Ls -2,5oo,ooo.oo LS HANDAY 67.00 AMOUNT date~ 13-JAN-83 filet DEAPPCOST.DAT; '"?Je ~ 41 TOTAL REMARKS • $ 1,000's $ 1,000's 12 427 45 357 3 174 98 126 17 170 ------------------· 5,979 --·---------------- -2r500 -------·----.------- 2r140 ========= 2?140 103r850 ==~====== .. .. .. -------~----·----··--- i l I I 'i ' ! ·- ! ... .. l 1 ; l ! I ' • i ! J I' .{j e L.' 1 l -! ' j ! : ¥ &9 Mr•c• -a<M a a -· { •.. ~~tJSlTNA HYDROELECTRIC PRO.JECT F.E.R.c. LICENSE APPLJ~ATION ESTIMATE -ACRFB AMERICAN DF:'Jll. CfiNYON f.IESCRIF'TION ---------------------------------------- .a F.l.F.CTR l c; POWER .71 34.5 KV SYSTEM .711 TRANSFORMER STATION • 712 JHSTRlBUTIOH SYSTEM .72 CONSTRUCTION CAMP POWER .721 CONSTRUCTION CAKP POWER .73 CONSTRUCTION POWER .731 CONSTRUCTION POWER CONSTRUCTION HEATtNG ~ IJENTIL ,81 HEATING & VENTil.ATJON PLAHT .811 HEATING t VENTILATION PLANT .82 HE~TING I VENTIL OPERATION .82~ HEATING & VENTIL OPERATION llUANTITY 1 1 140,300 50,000 1 1,870 • UNITS LS LS HWH HWH LS DAY CONTINGENCY 10.0 7. 64 LABOR EXPENSE LABOR EXPENSE <INCLUDED IN DIRECT COSTS> && liNIT PRICE $ 733,104.00 1, 367 r1 ()0. 00 70.00 70.00 2,464,500.00 4,056.35 - AMOUNT $ l,OOO's 733 1P367 2,100 9PB21 3,500 39500 =====~~==== 1~,421 2f465 7,585 ========= ===:.:=:.::=== 0 -. , .. , n datP.: 13-JAN-83 file: UEAPPCOST.DAT; Pase: 42 TOTAL REMARKS $ 1J000's 184,228 18r423 0 * 4621 ·--------·- ~ l ~ II: f/1: .,. ~ c (.· . ' ' ·-' l p ~ SUSITNA HYOROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DF.IJll. r.ANYON ITtK DESCRIPTION QUANTITY UNITS UNIT PRICE -------------~--------------------~-------------------------------------- 65 66 68 SUPERINTENDENCE SUPERINTENDENCE ( INCLIJOED IN DtRE:CT COSTS> INSURANCE INSURANCE <INCLUDED IN DIRECT COSTS> NlTIGATtON .111 OUT-OF-KIHD COSTS CONTINGENCY 69 FEES FEES <INCLUDED IN DIRECt COSTS> SUBTOTAL 71 ENGlNEERING 1 LS 4,3oo,ooo.oo 10.0 7. t2.S 7. AMOUNT date: 13-J.AN-83 file: DEAPPCOST.DAT' ::.a sf:!: 43 TOtAL REMARKS ----------~-------------------~------- $ l,OOO's f 1tOOO's ~====:==== 0 0 ========= 0 0 4P300 430 ========= 0 0 1,381,356 ,========= 1,381,356 172r670 .. ... c Q .. ' - ~~ • I. I. 1 ,. ~~~ SUSITNA HYDROELECTRIC PROJECT F.F..R,C. LtCENSf. APPLICATION F.STJ.I1ATE -ACRES AMF.:RtCAN ItEVII. CANYON ITEM DESCRIPTION QUANTITY 72 LEGAL F.!<Pf.NSES 75 T~~ES /'6 MJNXNXSTRATIIJF. !l. 77 nnERF.ST 80 EARNlNOS/EXPtNSF.S TOTAL PRO.JECT COST OF.N, F.:!(PENSES DURING CONSTR. o.o o.o o.o ., ,. UNITS UN!T PRICE AMOUNT $ $ lrOOO's 0 0 0 0 0 datet 13-JAN-83 file: DEAPPCOST.DAT~ f'asle: 44 TOTAL REHARI<S $ lrOOO's INCLUDED IN 71 NOT APF'LICAOLE INCLUDED IN 71 NOT INCLUDED NOT INCLU£tED =-~~======= 1,554,026 r~~-~~-·~-----~--.. -... ~-~~cc~···~------·-··~m-•_.~_,._.•,---~ i ( ce I VAX/VHS ~rronv VAX/1Jl1S ~ODY VAX/\JHS HODY . . , ww Wt~ ww W~J ww ww ww ww ww Wl~ ww ~~~J ww ww ww ~H~ ww ww 'JJW ww IW ~~~~ wwww wwww WW~J!.S tmtm Wtr: ww ww IJ~J 000000 000000 00 00 00 00 00 00 00 00 00 OC. 00 00 00 00 00 00 00 00 00 00 000000 OOflOOO DEAPPSUM A-HAR-1983 l0:29 f!EAPPSUM t:J-rtAR-1. 983 10:29 IIEAPPSUH B-~tAR-1983 10 t 29 H H 000 DODD y H H (l (1 f.l T.l y H H 0 0 D D y HHHHH 0 0 T.t n H H 0 0 D tt H H 0 0 D D H H 000 DDDD AAAAAA AAAAAA F'f'f'PPPPF' tiAAf!!tM~ AAAAAA PPPPPPPP AA AA AA AA PP AA AA AA AA PP AA AA AA AA p~· AA AA AA AA pp AA AA AA AA f'PPPPF'PP AA AA AA' AA PPPPPF'PP AAAAAAAAAA AAAAAAAAAA pp AAAAAAAAAA AAAAAAAAAA pp AA AA AA AA pp AA AA AA AA pp AA AA AA AA PP AA AA AA AA PP llll Ull TTTTTTTT1 T ..... '1 ·' , uu tHJ TTTTTTTT'JiT • t: ..... , , , ' llll liU TT f ; ; ; uu uu TT ....... , , , , uu liU TT uu uu TT uu Ull TT ; ; f ; uu ULI TT ...... , , , , uu uu TT A & A .6 ' ' ' ' uu uu TT ....... , , , ' uu uu TT .. , ' uu uu TT ; ; IJlllJUUUUtJUU TT ; ; lHJUIHJtHJUUU TT .. , , H H 000 DJHtft y H H n 0 D D '( y y y y y ........ rr PP PF' pp y y • TTft7: 8-HAR-i9if3 10: ei3 TTD7t 8-MAR-1983 10:53 TTD7: 8-MAR-1983 10:53 F'PPPPPPP ssssssss PPPPPPPP ssssssss PP PP ss pp PP ss PP f'P ss pp pp ss PPPPF'F'Pf' ssssss PPPPPPPP ssssss PP ss pp ss Pf' ss PP ss Pf' ssssssss PF' ssssssss 11 11 1111 1111 11 11 11 11 11 11 11 11 111111 111111 y " I H H 0 0 II D y y VA>:/VMS VftX/IJI1S VAX/VMS HODY HOitY HOTlY HHHHH H H H H H H DEAF'F'StJN IIF.:AF'F'SOH DEt"'F'F'SIJH 0 0 [I D 0 0 D D 0 0 0 T.l 000 DDDD 8-HAR-19fl3 10!29 fl-MAR-19fl3 10;29 B-HAR-1983 10!29 y y y y TTit7! TTtt7: TTft7: B-HAR-j983 10:53 8-MAR-1983 10:53 8-HAR-1983 10:53 DXSI<$TECHNICAL: CHODY • SllF'ERCJWAAPF'SUM • OUT; 1 DXSK$TECHNICAL:C~ODY.SUFERCJWAAPPSUM,OUT;1 DISK$TECHNICAL:tHOftY,SUFERCJWAAPPSUH.OUT~! uu uu MM HM uu IJU HH MM t!U !JU HMHH Ml'HtH uu uu MHMH HHHM LIU uu HM Mt~ MH uu uu HH MH MM llll uu HH MM uu uu MH HH uu uu Mtt ~tM uu uu HM HM uu uu liM MM •••• uu uu ttH HH •••• llliUUUUUUUU MH HH • • e t IJUIJUUUUUIJU MM HM •••• DISK$TECHNICAL.trHODY.SUFERCJWAAPPSUM.OUT;1 DISK$TECHNICAL:CHODY.SUFERCJWAAPPSUM.OUT;1 DISkfTECHNICAL:[H0DY.SUFERCJWAAPPSUH.OUT;1 VAX/VMS VAX/VMS VAX/VMS VAX/VMS VAX/VMS VAX/VMS r r • SUSITNA HYDRO~l.E~TRIC PROJECT F.E.R.r.. l.JCf.NSE APPLICATION E'ST!HATE -ACRES AMERICAN 14ATANA ITEM ~ESCRIPTJON ---------------------------------------- PRODUCTION PLANT 330 LAN !I ~ LA~HI RIGHTS ~! LAND LAND .2 LAND RtGHTS LAND RIGHTS -IN ABOVE .~ m:sr. CHARGES 7c CREDITS MISC CHARGES/CREDXT-IN ABOVE CONTINGF.NCY 331 POWERPLANT STRUCTURE IMPROVEMENTS .1 POIJF.RHOUSE .11 POWERHOUSE 8 DRAFT TUBE .111 EXCAVATION POWERHOUSE VAULT ROCK DRAFT TU9E ROCK .113 SURFACE PREPARATION/GROUTING POWERHOUSE SURFACE PREPARATION DRAFT TUBE SURFACE PREPARATION GROUT CURTAIN ClJ/S OF P-H> DRll L HOLES CEl1ENT .1t4 CONCRETE 3 SHOTCRETE POWF.RI~OUSE CONCRETE CONC OVERBREAK t2•HJ6•V REINFORCINB STEEL 4• SHOTCRETE DRAFT TUBE QUANTITY UNITS UNIT PRICE --------------------------------- 1 LS 51rooo,ooo.o~ o LS o~oo 0 LS 0.00 ?.0.0 7. 122,500· CY 46.43 25r200 CY 46.43 1.51 1.51 43r800 LF 13.05 17,500 CF 38.25 32,600 CY 326.00 2,400 CY 210.34 1r630 TON 1r356.17 41r000 SF 4.77 J!ll!JRg TSW . 4Uil ... t . &II "' . date: 13-JAN-83 file: WAAPPCOST.DAT; r:-arie: 1 • AMOUNT TOTAl REMARKS --------- ----------------------------- 51,000 0 0 51r000 10r200 5r688 1P170 ---------6t8~t1 149 1'16 572 669 ---------1,506 10r628 505 2r211 196 l ~"'"-~'!:'""~%_.. ~~.···~ ........ _,.,.,_, ______ ... -IIIKI------·--------n"....._ ____ ..,. _________________________ _ ;2110 ----Hst~• ' t r _ ~ ...... l :a n • ITE~I \. . '-~ . SUSITNA HYDROFLECTRJC PROJECT F.E.R.C. LICENSE APPLtCATtON ESTIMATE - WATANA i.IESCRIPTIOl't ---------------------------------------- CONCRETE CONCRETE OVERBREAK 6• REINFORCING STEEL 2" SHOTCRETE .113 SUPPORT & AN~HORS pmJERHOLISE ROCKBOLTS la F. 25' HY ROCKBOLTS t• @ !5' STEEL HESH s·rEEL SUPPORT DRAFT TUBE ROCKBOLTS 1" ~ 25' HY ROCKBOLTS 1" R 12' ROCKBOLTS 1" @ 9' STEEL MESH .. U.7 DRAINAGE HOLES <UJS OF POWERHOIJSF.> HOLES (POWERHOUSE CROWN> .118 STRUCTURAL -IHSC STEELWORK POWERHOUSE S DRAFT TUBE STRUCTURAL. STEEL/CRAl'tE RAILS .119 ARCHITECTURAL POWERHOUSE ARCHITECTURAL .11C MECHANICAL DRAFT TUBE GATES DRAFT TUBE GATE GUIDES DRAFT TUBE CRANE -·· 2 • ACRES 411ER1CAN QUANTITY ------------ g~,ooo 2,500 990 6,100 970 1r970 44,600 137 150 390 190 18.900 15,000 28r500 1 1 4 6 1 UNITS --~----- CY CY TON SF EACH EACH SF TON El\CH EACH EACH SF LF LF LS SETS SETS LS UNIT PRICE ________ .. _____ $ 326.00 210.34 1r3!56.17 2.48 586.70 349.86 2.77 6·022.00 586.70 251.17 205 ~4.2 2.99 23.36 23.36 193r220.00 90t•736.00 608,•\)96.00 AMOUNT :31912 526 1r343 15 \569 689 124 825 88 98 39 57 2r488 350 666 1P016 31091 1,252 11252 773 544 608 ===r::..:==== 37,472 date: 13-JAN-83 filet WAAPPCOST.DAT; Pa~e: 2 TOTAL REMARKS •• ----------------------------- $ 1•000's • • •• • l •) l -, • ITEM u l •• :'- == ... W t£44£ t.q 2 &! ~--dM(i~?~-, ..... -~---_! ! it!M ·~ • SUSITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AKERJCAN WATANA DESCRIPTION ttUANT:tTY UNITS UNIT PRICE ---------------------------------------------------~ --------~------------ .12 ACCESS TIJNNEL.S ~ PORTALS .12l EXCAVATION TUNNE:L.S -ROCK MAIN TUNNEL TRANSFORHER GALLERY TUNNEL GROUTING GALLERY TUNNEL SURGE CHANSER Af:CESS TUNNEL PENSTOCK ACCESS TUNNEL P~NSTOCK ELSOW ACCESS TUNNEL ACCESS SHAFT TUNNEL ~ONNECTOR TUNNEL PORTALS OVERBURDEN ROCK .123 SURFACE PREPARATION TUNNELS MAIN TUNNFL SLAB PENSTOCK ACCESS TUNNEL SLAB MAIN PORTAL HORIZONTAL INCLINED .124 CONCRETE 1. BHOTCRETE MAIN PORTAL COWCRETE SLAB CONCRETE WALLS CONCRETE OVERBREAK 12'HJ9•V REINFORCING STEEL TUNNEL$ CONCRFTE SLAB MAIN TUNNFL. CONC PLIJGS PF.NST ELSOW ACC CONC OVER~REAK KAJN TUN 6• REINFORCING STEEL 2• SHOTCRETE MAIN TUNNEL 2 • SHOTCRETE TRANSFOR!iER GAL 2 • SHOTCRETE SURGE CHflliB ACC 2• SHOTCRETE PENSTOCK ACCESS 2• SHOTCRETE PENST ELBOW ACC 50,250 17r750 1,900 7r250 6.1,500 1:5r000 1,300 1r900 6,ooo 3,ooo 53,100 f>Sr200 200 2d00 30 570 50 40 1P950 ts,ooo 1J000 70 207100 7,100 3J90Q 24r700 77100 CY CY CY CY CY CY CY CY CY CY SF SF SF SF CY CY CY TON CY CY CY TON SF SF SF SF SF 50.14 50.14 204.28 74.81 74.81 74.81 74.81 195.66 8.66 25.00 1.02 1.02 1.02 1.48 188.33 188.33 170.87 1r343.12 237.13 355.57 :162.72 1J356.17 2~48 2.48 2.48 2.48 2.48 W& datP: 13-JAN··83 filel WAAPPCOST.DAT; ?i3~'i! t ~ aa IT • AMOUNT TOTAL REMARKS . -------------------------------------- 21520 890 388 542 49601 1 r122 91 372 52 75 --------- 10r659 54 67 0 . 3 ---------124 6 107 9 54 462 5t334 163 95 50 18 10 61 18 .... 1TEJ1 ~ " ( l ' l ... l I ,, I t r l 1 I l ( j I j. l ~ l· '• • i ~ ~ ! t (. ~ . j; :lJ • '• •• I ~ ' ' "' !Ill 1 '· wff • s•· ~USITNA HY~ROELECTRXC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA DESCRIPTION -----~---------------------------------- .125 2• SHOTCRETE ACCF.SS SHAFT 2• SHOTCRETE GROUT GALLERY 2• SHOTCRETE CONNECTOR TUN SUPPORT I ANCHORS MAJN TUNNEL ROCKBOLTS 1• e 12' ROCKBOLTS t• e 9' STEEL HESH STEEL SUPPORT MAIN TUNNEL PORTAL ROCKBOLTS 1• @ 15' TRANSFORMER GALLERY TUNNEL ROCKBOLTS t• @ 12' ROCKBOLTS 1~ ~ 9' STEEL MESH STEEL SUPPORT GROUTING GALLERY TUNNEL ROCKBOLTS 3/4" e 6' STEEL JiESH STEEL SUPPORT SURGE CHAMBER TUNNEL ROCK~OLTS t• R 12' ROCKBOLTS 1 1 e 9' STEEL MESH STEEL SUPPORT PENSTOCK ACCESS TUNNEL ROCKBOLTS t• e 12' ROCKBOLTS t• e 9' STEEL MESH STEEL SUPPORT PENSTOCK ELBOW ACCESS TUNNEL ROCKBOLTS 1• @ 12' ROCKBOL.TS t• e 9' STEEL iiESH STEEL. SUPPORT ACCESS SHAFT TUNNEL ROCKBOLTS 1• e 12' ROCKBOLTS t• ~ 9' STEEL MESH QUANTITY 300 BOO 800 1f200 250 63,000 66 50 410 70 22,500 I') A ,, 160 160 2 230 50 12,050 14 11430 240 77,500 58 420 120 22,500 30 20 20 930 • UNITS SF SF SF EACH EACH SF TON EACH EACH EACH SF TON EACH SF TON EACH EACH SF TON EACH EACH SF TON EACH EACH SF TON EACH EACH SF -f:!Y-7J7 . fi UNIT PRICE $ 251.17 205.42 3.()0 6r022.00 '349. 84 251.15 205.42 2.77 6r022.00 155.56 3'.00 6·022.00 251.15 205.42 3.00 6r022.00 251.15 205.42 3.00 6.022.00 251.l.5 205.42 3.00 6r022~oo 251.15 205.42 3.00 AMOUNT 1 2 2 6P390 301 51 189 397 17 103 14 62 145 25 0 12 58 10 36 84 359 49 233 349 105 25 68 181 5 4 3 __ ,_ date: 13-JAN-83 fild1 WAAPPCOST.DAT; Pasie: 4 TOTAL REMARKS • ("c !TEN SUSl:TNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATAt>tA DESCRIPTION GUANTITY UNITS ------------------------------------------------------------ STEEL SUPPORT CONNECTOR TUNNEL ROCKBOLTS 3/4• @ 6' STEEL HESH STEF.I. SUPPORT .1;?9 ARCHITECTURAL MAIN PORTAL DOORS .12C MECHANIC~L vENTll. ATING SYSTEM <INCL IN 63.81 l 63.82> .13 ACCESS SHAFT .131 EXCAVATION ROCK .133 SURFACE PREPARATION SHAFT .134 CONCRETE: ~ SHOTCRETE CONCRETE L.JIH N6 CONCRETE OVERBREAK 6• .1~1 SUPPORT I ANCHORS ROCKBOLTB 3/4• e 6' .. 138 STRUCTURAL -liiSC STEELWORK MIBCEL.LANEO\IB STEELWORK 8 160 160 2 1J050 50 TON EACH SF -:-oN BETS CY SF CY CY EACH TON UNIT PRICE ______ ,.., ____ ... __ $ 6r<'22.00 155.56 3.00 6r022.00 7b349.51 117.38 442.47 258.43 155.56 AMOUNT 48 25 0 i2 2,973 143 143 0 ========= 20t288 17608 97 97 1•482 315 163 163 174 174 date: 13-JAN-83 file: WAAPPCOST,DAT; f'.3se: 5 TOTAL REMARKS , •. '• / "<~ •... ,. --~----------~------ $ lfOOO' s •-~~---~·-·---.. ~w~l-L~Itl::itlt,..,.~-~..,._-.. ""'·---m._..,.,,_....... _______________________________________ ..~ C:' . t:_:.. (' (.- i <..· ·t ~ ·I L, I l ~· A ~ l I "- illf a J54 iii&Al& • . .W 55 i @ .k#A~9tUU,M!t!&kE£2UUWM~L 2 • &* WT I ~ • ~tJS!TNA HYDROELECTRIC PRIJ.JECT F.E.R.c. l.lCE~SE APPLICATION ESTIKATE -ACRES AMERICAN WATANA ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE ----------~-------------------------------·------------------------------- .139 .13C ARCHITECTURAL CONTROl. BUll.J.IlNG CINCL tN 3J1,2 CONT BLDG> liECHANICAL ELEVATORS .14 FIRE PROTECTION HEAUTANK .141 EXCAVATION .144 .148 ROCK SURFACE PREPARATION HEADTf.1NK CONCRETE 1t SHOTCRETE CONCRETE CONC OVERBREAK 6• REJNFORCJN6 STEEL SUPPORT 3 ANCHORS ROCKBOLTS 1• e 12' ROCKBOLTS 1• @ 9' STEEL NESH STEEL SUPPORT STRUCTURAL -IHSC STEELWORK MISCELLANEOUS STEELWORK .14C MECHANICAL F'lPlNB/\IALVFS - <INCL. IN 335,12) 1 b150 2,800 250 45 10 25 10 1•200 2 1 LS CY SF CY CY TON EACH EACH SF TON LS $ if 012' 380.00 1.03 454.56 190.88 b356.17 251.15 205.42 3.00 6,022.00 date: 13-JAN-83 filet WAAPPCOST.DATi Pase: 6 AHOUNT TOTAL REMARKS ---~---------------------------------- $ 1,000's $ !,OOO's 0 1r012 ========== 4.852 329 329 3 3 114 9 14 136 6 2 4 12 24 22 22 0 ==:.::.::.::==== 514 ~-UU0¥#4) ('· I t .,. i l ! l C"' I l I ~ I ' ! .... 1 l {, j e ! ' ) e l M l @ '1 ! ! ' ' ~ l ! i I c ; (. f ! l u i ! fl r • .. ~ J t ' l -...... ~ r' ··, ~~ o.• SUSITNA HYDROELECTRIC PROJECT F.E,RsC• LICENSE APPLICATION ESTJHATF -ArRES AMERJrAN WATANA ITEK DESCRIPTION GUANT!TY UNITS UNl T F'RICE'" ~-~--------------------~------------------------------------------------- .13 BUS THNNF.:LS (TOTALS FOR 3 BUS TUNNFLS> .151 EXCAVATION .154 .155 ROCK HORIZONTAL ROCK lNCL U!ED SURFAC~ PREPARATION TUNNELS CONCR~TE: & Sl{iOTCRETE CONCRETE SLAB CONCRETE OVERBRF.:AK 12• REIHFORCJNG STEEL 2• SHOYCRETE SUPPORT I ANCHORS ROCKROLTS j• ~ 25' ROCKBOLTS t• ~ 12' ROCKBOL.TS t• @ 9• STEEL MESH ST'Ef~L. SUPPORT ~16 TRANSFO~HER GALLERY .161 EXCAVATION .164 ROCK SURFACF.: PREPARATION TRANSFORMER GALLERY CONCRF.:TF.: 7. SHOTCRETE CONCRETE BASE SLAB CONCRETE OVERBREAK t2•Hf6•V 2t700 1,300 7t100 :350 250 18 '21200 60 140 50 ,s,9oo 11 26r800 . 2•400 770 CY CY SF CY CY TON SF EACH E:ACH EACH SF TON CY SF CY CY $ 110.20 310.10 ~.51 385.37 '222.43 1f356.17 2.48 586.70 251.15 205.42 3.00 6t022.00 42.37 1.03 578.61 177.57 AMOUNT date: 13-JAN-83 filet WAAPPCOST.DAT; PS!Hd 7 TOTAL REMARKS •• --------- ---------------------------·- 298 40:3 701 11 11 135 56 2~ 5. 220 35 35 10 20 66 167 ==·.::.:===== 1,099 1r136 1,136 25 25 11389 137 .. ~I ·1" • 1 f'' ~ ~ ~ I I t t • I I ! I • ' j t l • I l • I ! ' ! i ' • I 1 • ' ' l l ; c i ' t c. l e ol j I ~ I t i' f ! ~ c,[ ~, >I l 1'.' 1 (. I ' I ' r (,. {.,. J I \,.;> 1 ' H I • t ~~ l ;j J ! "-" ~ ;'t • SUSJTNA HYDROELECTRIC PROJECT F,E.RtC, LICENSE APPLICATION ESTIHATE -ACRES AMERICAN WATANA ITEN DESCRIPTION QUANTITY UNITS UNIT PRICE ------------------------~------------------------------------------------ .'1.65 REINFORCING STEEL SUPPORT I ANCHORS ROCKBOITS 1" ~ 25' HY ROCKROLTS 1• ~ 15' STEEL HESH STEEL SUP'PORT DRAINAGE HOLES <JN GALLERY CROWN) ,, 17 .::A'r3LE SHAFTS <TOT~LS FOR 2 SHAFTS) .171 EXCAVAT10N • ! 7~5 .114 ROCK SURFA~~ PREPARATION SHAFTf:> C~NCRETE l SHOTCRE1E CONCRETE l.H!HW COt~CR~ .• f. 0-)f.RBREAK 6 • .175 SUPPORT & ANCHGRS KOCt~B£1;LTS 3/4" R f.' .178 STRtH;TURflL "' ~unc STtEt.WORK MI SCFl.l f)f..:·~'fl~JS STE.fLWOf.:K 120 600 270 20~7t:l0 29 11040 900 650 !8 TON EACH EACH SF TON LC' ' CY SF CY C'6' EACH TON $ 586.70 349.84 2.77 23.36 310.10 1.51 924.91 413.10 155.56 date: 13-JAN-83 file: WAAPPCOST.DAT; pa!:te: a AMOUNT TOTAL REMARKS • -------------------------------------- 163 !1688 352 94 57 17:.?. 678 194 ---------194 ========= 1r054 --------- 1J054 63 ---------63 858 330 ---------- 1,188 101 ----------- 101 132 ---------132 • i i ~ ------·--~·---------------------- 4"· ,, I ( j L ( ! i ( ~ : . ITf.li (. I. '"'~:""·v·" ·~~SITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE - WATANA DESCRIPTION ---------------------------------------- .179 ARCHITECTURAL ENCLOSURES .17C MECHANICAL MAI-!HOJST ,13 DEWATERING <DURING CONSTRUCT,) ,181 DEWATERING (POWER FACILITIES> DEWATERING .19 INSTRUMENTATION ,191 INSTRUMENTATION INSTRutlENTATION .2 HISC, BUILDINGS ~ STRUCTURES CONTROL BtJ!LDXNG ,3 PERMANENT TOWN (INCLUDED IN 63.5) CONTINGENCY' ACRF.S AHERICAN QUANTITY UNITS -------------------- 1 LS 2 EACH 1 LS 1 LS 1 LS :1.!5.0 i. UNIT PRICE AMOUNT $ 85 85 222,760.00 446 446 ------------------3,069 5?7 567 ==·~:.::.:==== 567 728:o299.00 728 ---------728 ========= 728 1t896,32t..OO 1,896 ========== 1,896 ===:::===== 0 at!-:am dat.a~ filed paSP.t 1J-.JAN-a3.~ WAAf'PCOST • DAT; 9 ----------------~------------ 74,207 ---. ~~ J .~ I l l '1 ( ( ( i ( I i ( ' ' t ( t ! ' ·' ' I· ! ( ' ' ; I· ! . { 1 r l ' 1 l e, .. j L II • .I ' ~ I • l { . t .... ~ ·, ~ "'~ ---~,.. 332 -*--"~ RES~RVOIR' DAMS ~ WATERWAYS .1 RESERVOIR .11 CLF.IiRING .2 CLEARlNB DIVERSION TUNNELS/COFFERDAMS <BASED UPON ACCELERATED SCHED DttJF.:R5J.ON TUNNELS/PORTALS - <INCl. COMBINED TAILRACE/DIV- ERSION TUNNEL I PORTAL - SEE ;~::12, 9) • 2:t t EXf;AtJATION UPPEF TUNNEL ROCK LOWER TUNNEL ROCK EXCAVATE CONCRETE FOR PLUG UPSTREAH UPPER PORTAL ROCK USEABLE <FACE ONLY> UPSTREAM LOWER PORTAL CINCL MOST EXC FOR UPPER PORTAL> ROCK USEABLE ROCK IMSTE DOWNSTREAN PORTAL.S OVERBURDEN ROCK USEABLE ROCK ~JASTE EMERGENCY RELEASE CHAMBERS EXCAVATE CONCRETE FOR PLUGS GliTE CHAMBER ACCESS TUNNEL TO BATE CHAMBER ROCK FILL TEMPORARY COFFFRDAM TO CONSTRUCT liPSTRF.AM f'ORTAL S -ACRES AMERICAN QUANTITY UNITS UNIT PRICE ----------------------------···---·"'' 377500 221,000 CY 54.62 208,000 CY 54.62 700 CY 54.62 11,200 CY. 32.81 108,ooo CY 32.81 21,750 CY 32.81 17,000 CY 8.82 1'20,000 CY 32.81 28,000 CY 32.81 1,800 CY 52.36 I\J700 CY 52.36 191100 CY 52.36 23,000 CY ·s. 79 .~ 4 AMOUNT date: 13-JAN-83 file: WAAPPCOST.DAT; ?a!Oie: 10 TOTAL REMARKS --------- ---------~------------------- ==:.:.:.::===== 12,071 11,3.61 38 367 3P543 714 150 3,937 919 94 246 1,000 ---------34, .~41 133 ---------133 ULE> .... . } '· . ' '(. ''· .. · .. 1 .,.."\ r ' ~ I [ t ~ ! l l I • ~ I I • I I I J • l l l .. l 1 • l ' I ' • I ~ I • { [ ! e I i ! ! ~ I ! j ~ t l ' ! ·t .. ·e () (,.,> (_, ' _{ i {,.; ! \ I l l • • ,, I~ t '\; \ i ... •, ,: • SUSITNA HYDROELECTRIC PROJECT F,E.R,G. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEH DE~CRIPTION QUANTITY ---------------------------------------- .21.3 SURFACE PREP/GROUTING UPSTREAM UPPFR PORTAL HORIZONTAL 3,200 INCLINED $3,600 UPSTREAN l mJER PORTAL HORIZONTAl. 1,300 INCLINED 14,900 DOWNSTREAM liPPER PORTAL HORIZONTAL 67100 INCLINED 20r500 DOWNSTREAM LOWER PORTAL HORJZON'fAl 600 INCL.lNED 5P600 GROUT UPF'ER TUNNEL. PLUGS ItRJI.L HOLES 4P100 CEMENT 820 GROUT LOWER TUN PERM PLUG DR1l I. HOLES 2,050 CEtiENT 410 .21.4 CONCRETE 7. SHOTCRETE UPPER TUNNEL CONCRETE L.HHNG 42,400 CONC LINING OVERBREAK 6" 10,200 REINFORCINB STEEL 24 .,. "" SHOTCRETE 56·000 LOWER TUNNEL CONCRETE LJNXNG 37,600 CONCRETE FOR PLUG 6r200 CONC L.INJNB OVERBREAK 6" to,ooo REINFORCING STEEL 24 2. SHOTCRETE 57,900 UPSTREAM UPPER PORTAL CONCRETE HEADWALL 3r200 CONCRETE LINING .11300 CONCRETE SLAB 750 CONCRETE PIERS 800 CONCRETE OVERBREAK j2"H/b"V 300 REINFORCING STEEL 400 UPSTREAM LOWFR PORTAL • liN ITS UNIT PRICE $ SF 1.07 SF 1.5i' SF 1.07 SF 1.57 SF 1.07 SF 1.57 SF 1.07 SF 1.57 LF 13.49 CF 38.89 LF 13.49 CF 38.89 CY 282.30 CY 157.77 TON 1r423.49 SF 2.62 CY 282.30 CY 216.96 CY 157.77 TON 1P423t49 SF 2.62 CY 318.70 CY 318.70 CY 318.70 CY 318.70 CY 231.30 TON 1,387.35 AMOUNT 3 14 1 23 7 32 1 9 55 32 28 16 ---------221 11,970 1r609 34 147 10,614 1P345 1,578 34 152 1,020 414 239 255 69 555 date: 13-JAN-83 file: WAAPPCOST.DAT; r-ase: 11 TOTAL REMARKS • ----------------------------- • 'l ITEN. • l e l l I • ' t ., I Cl l I : l e fit) ·. l l i ·~:: l i I e I l l ~ 1 J I I "", 1{1!11111. f.!ESCRIPTION CONCRETE HEADWALL CONCRF.:TF. LINING CONCRETE SLAB CONCRFTE PIERS CONCRETE OUERBR~AK t2•H/6"V REIHFORCJNB STEEL DOWNSTREAM UPP~R PORTAL CONCRETE HE'Art~IALL CONCRETE SLAB CONCRFTE DVERBREAK 12"H/6"V REINFORCING STEEL DOWNSTREAM LOWER PORTAL CONCRETE HEADWALL CONCRETE SLAB CONCRETE OVERBREAK j2•H/6"V REINFORCING STEEL D£HINSTREMI FLIP BUCKET CONCRETF SL.AB CONCRETE WALLS CONCRE'TE IN.VERT CONCRETE OVERBREAK 12"H/6"V REJNtORCJNG STEEL DOWNSTREAM RETAINING WALL CONCRETE Sl.AB CONCRETE WALLS CONCRETE OVERaREAK j2"H/6"V REINFORCING STEEL EMERGENCY RELEASE CHAM~ERS CONCRETE PLUG 4• SHOTCRETE ACCESS TUNNEL. TO GATE CHAMBER 2"' SHOTCRETE .21:> SUPPORT ~ ANCHORS LOWER TUNNEL ROGKBOLTS j• ~ 12' ROCKBOL.TS 1" @ 9' STEEL NESH STEEL SUF'POR1 UPPER TUNNEL QUANTITY -------·----..:.. 4,500 3,ooo 300 700 350 600 500 100 100 40 2,500 100 150 170 800 21300 1J200 410 280 200 2r000 110 90 15,300 21790 121'800 3,650 620 2171100 220 1 ~~~·-, ... -~-····'···-~-~-· -. ---.. --·· --~----·-----.. ---.. -... -------~-~,.....,........~~-~ , ' , . . ) ~ .-.-/·. _ . .,: ~ _:lt•t~-~~-~~~-.;~~-,:,.~·':~;, -~~r~;<~., ~---~ /.::: UNITS -------- CY CY CY CY CY TON CY CY CY TON t!Y CY CY TON CY CY CY CY TON CY CY CY TON CY SF SF EACH EACH SF TON UNIT PRICE ·------------- $ 318.70 318.70 318.70 318.70 231.30 1r3B7.35 318.70 318.70 231.30 1P387t35 318.70 318.70 231.30 11387.35 318.70 318.70 318.70 231.30 1,387.35 318.70 318.70 231.30 1,387.35 385.29 5.03 2.62 278.41 227.80 3.26 6,391.02 datet 13-JAN-83 file: WAAPPCOSTtDAT; Paste: 12 AMOUNT TOTAL REMARKS ----------------~--------------------- $ 1,ooo•s $ 1rOOO's 11434 956 96 223 81 832 159 32 23 55 797 32 35 236 255 733 382 95 388 64 637 25 125 5,995 14 34 1,016 141 708 1,406 ' .. "· .. ~ . .,. ; " .. ~,·· .··~, ... ~ ... ·~·~ . .. ,. .. . . ~ ' · .. ·.· ITEi't • SUSJTNA HYDROELECTRIC PROJECT F.~,R.C. LICENSE APPLICATION ESTIMATE - WATANA DESCRlPTION ---------------------------------------- ROCKaOLTS t• ~ 12' ROCKBOLTS j• @ 9' STEEL MESH STEFL SUPPORT UPSTREAM LOWER PORTAL ROCKBOLTS 1" R 15' ANCHORS 1" @ 25' UPSTREAM UPPER PORTAL ROCKBOLTS 1• P. 15' CINCL IN LOWER PORTAL> ANCHORS 1" e 25' DOWNSTREAM LOWER PORTAL ROCKBOLTS 1" e 15' DOWNSTREAM UPPER PORTAL ROCKBOLTS l" R 15' RETAINING WALL - ANCHORS-1" @. 25' EMERGENCY R~LEASE CV;Al1BERS ROGKBOLTS j•@. 25' HY ROGKBOLTS 1m @ 15' HY STEEL MESH STEEL SUPPORT METAL ROOF ANr.HORS 3/4" ACCESS TUNNEL TO GATE CHAMBER ROCKBOLTS 1" R 1?' ROGKBOL.TS 1• @ 9' STFEL tiESH STEEL. SIIPPORT e 6' .218 STRUCTURAL -IHSG STEELWORK SUSPENnED METAL ROOF EHERGENuY RELEASE CHAH~ERS .21C MECHANICAL UPSTREAM LOWER GATES GATF ERUJF'HENT UPSTREAM UPPER GATES GATE ERlHPHENT TDA~UDAI""I<"C 1 n .• -·'"''''"'"'"'''u ACRES AI1ERICAN QUANTITY 3,530 600 210,200 213 240 290 130 200 100 100 100 125 3,600 14 20 775 240 39,900 55 2 2 1 • UNITS EACH EACH SF TON EACH EACH EACH EACH EACH EACH EACH EACH SF TON EACH EACH EACH SF TON SF EACH EACH LS UNIT PRICE $ 278.41 227.80 3.16 6,391.02 366.92 611.02 611.02 366.92 366.92 611.02 622.54 374.97 3.20 6J292.28 166.87 268.77 219.89 3.20 6,292.28 47.11 2,'371,556.00 1P328J8l4,00 761r50o.oo AMOUffT 983 137 685 1,361 88 177 79 73 37 61 62 47 12 88 3 208 53 128 346 ---------7,900 131 ---------131 4,743 2J658 762 date: 13-JAN-83 filet WAAPPCOST,DAT; pas~e: 13 TOTAL REMARKS ------~---------------------- $ iFOO()'s • • 1 ~ . . , .22 .221 DOWNSTREAM LOWER OUTLET STCIF'LOG GtJJT.IES STOPLOGS INCLUDES DOWNSTREAM LIPPER OUTLET STOPLOG GIJIDF.S LOW LEVEL RELEASE SLIDE GATES JNCL IJPSTREAH COFFERDAM EXCAVATION FOLLOWER STEEL I. J NER OVERBURDEN REMOVAL FILL ROCK Flt.L. FINE FILTER COARSF FILTER ROCK SHELL CLOSURE ftiKE RIP RAP CIJTOFF SLURRY ~IALL EXCAVATION SLURRY WALL • 22T.I DnJATF.RING INITIAL DEWATERING DEWATERING MAINTENANCE 1 1 1 9 1,ooo 16,600 15,900 196,500 59,500 21,200. 4P850 43,600 1 1 4 '< 4¥4 r L.S LS LS EACH CY ·cy CY CY CY CY CY CY SF LS LS •; ¢.4QStCttdiiDA¢ 4 "'!!IWF IJNIT PRICE $ 60P809o60 844,996.00 35,312.80 jp5!')2pJ;?i8,00 6.05 1:' ~.., w • .::1.1 17.02 14.85 5.1(1 5 •. 37 12.08 2.41 34.80 2v53Br616.00 10,215,697.00 '!I AMOUNT 61 845 35 13,971 ---------23r074 ========:::;. 109,574 6 206 283 236 11014 314 256 2r309 12 1r517 1r529 ------------------16r598 ¥'"7 4 .. 1. •• • .,,._ a. ,.,.r AliJLAIIWIJt'ISJiiiQitiUijiiW date: 13-JAN-83 file: WAAPPCOST.DATI Paste: 14 TOTAL REMARKS • • • • • • SIJSITNA H'friRO~LcCTRIC PRIJ.JECT F.E.R.C. LJCENSE APPLICATION ESTIMATE WATANA ITEM DESCRIPTION ACRES AHF.:RJCAN llUANTJTY ---------------------------------------- • UNITS llN!T PRICE ------------------------------------------------------------------~------ .23 DOWNSTREAM COFFERDAM .3 .231 EXCAVATION OVERJ:ItJRf.tEN ROCK .232 FILL REMOVAL OF COFF~RDAM RIP RAP CLOSURE DIKE .233 CUTOFF SLURRY WALL EXf.AVATlON SLURRY WALL NATN DAM HAIN IIAM .31 .31.1. EXCAVtiTION .312 F!LL OVER~URIIEN -ABOVE El 1470 OVRBRDN-ALLUV-BELOW EL 1470 ROCK USEAFLE-ABOVE EL 1470 ROCK USEABLE-BELOW EL 1470 BOCK ~ASTE -ABOVE EL 1470 ROCK WASTE -BELOW EL 1470 RIF' RAP <UF'STREAI'i> GRAVEL <UPSTREAM> COARSF FJLTFR CUPSTRFAH) FIN~ FILTER (UPSTREAM> CORE CJHPFRVIOUS) FINE FILTER <DOWNSTREAM> COARSE FILTER <DOWNSTREAM) SHELl. -OOtlK··-l GRAVEL <IllS> 5,ooo- 50o 14,500 1r800· 1.5,200 1,830 11,,500 2,026,000 5r320r000 1,289,000 478r000 1,950,000 81.!9.500 1r547,000 25,194,000 1,646,000 2rou,ooo 8,254,000 '2r253r000 1,910r000 11r342r000 CY CY CY CY CY CY SF CY CY -CY CY CY CY CY CY CY CY CY CY CY CY 12.08 5.37 5.83 5.58 21.84 22.18 21.84 25.43 11.53 9.92 14.28 16.36 12.24 16.36 14.28 9.25 AMOUNT date: 13-JAN-83 file: WAAPPCOST.IIAT; pa~e; 15 TOTAL REMARKS --------- -----------------------~----- 30 3 102 135 22 82 103 4 574 579 --··-·--------------817 11 '812 29,686 28,152 10r602 42,588 2'2r111 ---------144,950 17r837 249r924 23Y505 32,900 101,029 36r859 27,275 1.04,914 .. . . 1 1 1 'J 1 1 1 11 t" ... . ' • ! • l l· J c '1 ~ I 'l I f SUSITNA HYDROELECTRIC PROJECT F • E • f.u C, L. tCENSF.: APPLICATION ESTIIiATF.: -ACRES AI1ERICAN WATANA DESCRIPTION QUANTITY UNITS IJNIT PRICE ----------~-------------------------------------------------~ ------------- SHF:l.l. -ROCK FR OTHF.R SfJlJRCF.S :s, ·41f}, 000 CY 4.99 COBBI.ES <DOWNSTREAM FACE> 27003r000 CY 8.09 ROAD BASE 12r000 CY 16.36 FROST PROTECTION PROCESS PROTECTION 960,000 cv 4d58 PLACE PROTECTION 960r000 CY 1.46 REMOVE 1' PROTECT & WASTE 93r000 CY 3.20 SCARIFY CORE SURFACE 193 ACRE 408.16 FILTER FABRIC FILTER FARiUC 740,000 SF 0.39 .313 SURFACE PREP/GROUTING SURFACE PREPARATION UNDER CORE/FILTERS ABOVE ELEVATION 1500 b67~5POOO SF 1.48 BF.:L.mJ EL.f.I)ATION 1500 613r000 SF 1.48 UNDER SHELL ABOVE ELEVATION 1500 5P186P000 SF 1.07 BE Lot~ F.:LEIJATION 1500 2r5R4r000 SF 1.02 CONSOLIDATION GROLIT DRILl. HOlES 687,000 LF 5.66 CEiiENT 6~7r000 CF 31.55 GROUT CURTAIN DRILL HOLE.S 465, 000· LF 12.72 CEMENT UMrOOO CF 37.63 DENTAL CONCRETE DENTAL. CONCRETE 85r000 CY 169.48 .317 DRAINAGE HOLES 136,000 LF 22.79 .32 GROIJT GALLERIES/PORTALS .32j EXCAVATION TUNNELS/SHAFTS -CO~E AREA ROCK HORIZONTAL. 10d00 CY 204.28 AMOUNT $ 1,000's 27r036 16r204 196 4P397 1r402 298 79 289 :644 r142 2r479 907 5J290 2r636 3r888 21r675 5r915 6,999 14,406 --------- 64r195 3r099 ______ ,. ___ 3P099 ====.::==== 856,387 2P063 date: 13-JAN-83 file: WAAPPCOST.DAT; Pa~e! 16 TOTAL REMARKS $ 1rOOO's I ~ 1: l· le j• J• I • • !• I~ l. l ~~ le l ,~ lC" I lo l Ja /o j• j '-' ! ' ITEH SIJSITNA HYDROEl.F.:CTRJ.C PROJECT F.E,R.Ct LICENSE APPLICATION fBTlHATE -ACRFB AMERICAN WATANA DfSCRIPTJON QUANTITY UNITS ------------------------------------------------------------ ROCK :tNGL INED 11,300 CY ROCK VERTICAl. 2, 000 CY TIJNNEL.S/SHAFTS -ACCESS ROCK HORIZONTAL 13' 000 CY ROCK INCLINED ~~, 000 CY PORTALS OVF.RJHJRDEN 3' 600 CY ROCK 1,000 CY .323 SURFA~~ PREPARATION PORTALS HOIU7.0NTAL 30 SF INCL. INE£1 200 SF .324 CONCRETF.: ~ SHOTCRETE TUNNFLS -CORE AREA CONCRETE PL.t.IBB CONCRETF.: SLAB CONCRETE OVERBREAK b" REINFORCING STEEL 2" SHOTCRETE TUNNELS -AC~ESS CONCRE'fE BLAB CONCRETE OVERBR~AK 6" REINFORCJNB STEfl. 2" SHOTCRETE SHAFTS -CORE AREA 2" SHOTCRETE PORTALS <2 PORTALS) CONCRE"TE REINFORCING STEEL .325 SUPPORT I ANCHORS TUNNElS -CORE AREA ROCKBOLTS 3/4" @ 6' STEEL MESH STEEL. SUPPORT TUNNELS -ACCESS 1P00Q 21300 1Pl5Q eo 15,000 1P60Q 800 60 !),400 5P000 20 2 1,800 3P00Q 20 CY CY CY TON SF CY CY TON SF SF CY . TON EACH SF TON t.INIT PRICE $ 2R6.17 277.56 204.28 286.17 8.82 25.26 1.03 1.51 201.23 445.69 356.56 1·356.17 2.48 445.69 356.56 1,356.:17 2.48 2.48 191.02 1,356.17 155.54 AMOUNT '$ bOOO's 32 25 9P137 0 0 --------- 0 201 ' 11025 410 108 37 713 285 81 13 12 4 3 ---------2r894 280 8 120 date: 13-JAN-83 file; WAAPPCOST.DAT; Pa!::lr:d :1.7 TOTAL REMARKS ----------------------------- 1 1 1 " . ,, .. ~ t; --'t ~· . I ,---t {'t ;,} -~~· '1_:~ ~ "! i-• I .... ~" . II ;~p !I;; I, ~:{ ~~I· ~:lJ : 1! __ , ' ' ; il L I l ~ :-~: ' ' ) f I i ! ;- ' l l 1 ' l: I i I j I l i i i• i l ! ! j· ! '; ~- J !. '. l~ ' i• 1 t· ,. l~ ! ~ f t~ ' }: :· f \ ~· l I e • ~ -• • e ~ • & c. e • • C:: " ~ '-~ v • •t ~ --- SITNA HYDROFLECTRJC PROJECT F.E~R.Cl L.tCENSF. APPLJ:r.ATtOH F.:STHIATE-Ar.RF.S ANF.:R!CAN WATANA ITEM OESCRIPTION .329 ROCKBOLTS 3/4 1 @ 6' STFF.:L HESH STEEL. SUPPORT SHAFTS -CORF ARFA ROCKBOLTS 3/4 1 P. 6' STEEL MESH PORTALS ROCKBOLTS 1• ~ 15' ARCHITECTURAL PORTAL DOORS VENT SYS CINCL w/ 331.12C> .33 INSTRUMENTATION .331 INSTRUMENTATION CDAM> INSTRutiFNTATION .4 RELICT CHANNEL .41 SHORE PROTECTION .411 EXCAVATION OVERBURDEN STRif'PING-2' THK .412 FILL DUMP r. SPREAD FILTER MATERIAL -2' LAYER ROCK SPALLS/RlP RAP-3' AVE SHORE PROTECTJON RIF' RAF' WASTE ROCK QIJANTITY 1P200 1P100 20 350 t.ooo 30 2 1 2·200 2•200 3,300 24,000 24,000 IJNITS EACH SF TON EACH SF EACH EACH lS CY CY CY CY CY UNIT F''RICE $ 155.56 2.54 6·022.00 155.56 2.54 349.84 9~190,60'9.00 5.83 14.1B 4.99 11.53 11.53 AMOUNT at M2UE a date; 13-JM!-83' file: WAAPPC6S1.DAT; Paset 18 TOTAL REiiARI.::S $ 1r000'~ $ 1•000's 187 3 120 54 3 10 795 38 38 ==:-..::.:===== 12r.855 9.191 9d91 ==.::.:~==== 13 --------- 13 31 16 277 277 ---------601 ========== 614 = IJiW AM £JM4~ t_ ~~·~·-.--·".-·-~·-... "'·--":---. ----.. ·"'~;-<o~:--_ .. -:;--"'"'r~~ , ... ..,._~•,.,.-.• ---,---..,.., "'CL7 •• "T!)L~.u~., ~.-.;:;;-,,•·-: -:-:-".1::::0. _.,..._:;;t:-;: •• ..,.-:-: ~~>"!:~~-;;;;". ~-l:lll;-~_.,_,_,. __ f&ti _____ ,..,..,..,..._...,..,W!IIil ______ ,..,_ _______________________ .,_..=o .. ,. '.... . ; SUSITNA HYDROELECTRIC PROJECT F.E,~,c. LICENSE APPLICATION ESTIHATE -ACRES AMERICAN WATANA ITEM DESCRIPTION .42 CHANNEL FILTER BLANKET .s .421 FJLL .422 COARSF.. FJl TER FINE FILTER RIP RAP SURFACE PREPARATION CLEARING & GRUB~ING EXCAVATION OUTLET FACILITIES .51 OUTLET FACILITIES -OHTAKE CIVIL tmRK INCL IN PO~¥EH IN- TAKE' -SEE 3:~2 t 61 DJSCHARBE CIVIL WORK -SEE 332.52) *5:11 EXCAVATION INLET <SEE 332,611) OUTLET <SEE 332.52:1) TUNNELS ROCK HORIZONTM. ROCK INCLINED .513 SURFACE PREP/GROUTING SURFACE PREPARATION INL.ET <.SEE 332.613) OUTLET (SEE 332.523) TUNNELS CONTACT GROUTING .514 CON·~~RETE ~ SHOTCRETE INLET <SEE 332.614) OUTLET <SEE 332.524) TUNNELS CONCRETE LINHW ... QUANTITY UNITS 2,9oo,ooo cY 2r180r000 CY 182,000 CY 460 '2r236r000 83,000 9r000 323~500 1 27,200 ACRE CY CY CY SF LS CY UNIT PRICE 16.75 18.84 11.53 2r003.23 7.53 53.17 94.74 1.03 2.46,476.00 445.69 date: 13-JAN-83 file! WAAPPCOST.DAT; P'aSe: 19 AMOUNT TOTAL REMARKS $ 1J000's $ 1rOOO's 48r575 4h071 2r098 91,745 921 16t837 17r759 -----·----_____ .. ___ _ 4r413 853 ---------5r266 333 246 ---------580 12r123 \ ,~-.,.J·-"""' ___ .._.,.,..~--~-· -.---. ----r------~. ____ ..... .-.--.. .. ~-~~.,...~ . Itt. .a..~"-J ,.~Jt-,t:.. ,,_;;,'1.-.--.i~W:&: ... ~~:;m~----1>11· >lilllii-11111& .......... -lilll'ttrrt<llll"""'""*""'W ____________ =:.lli ____ .. __________ _,~ • • • ~ I j· e ! "'' ' I j· i: ! v I f. u • ! I .. ...... i ' 111:1 i \ SITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA DESCRIPTION OUANTITY UNITS t.INIT PRICE -------------------------------------------------~----------------------- CONCRETE OVERBREAK 6 1 2• SHOTCRF.TE 3• SHOTCRETE .515 SUPPORT I ANCHORS INLET <SEE 332.615) OUTLET <SEE 332.525) TUNNELS ROCKBOLTS j• R 6' STEEL liESH .StC MECHANICAL INLET OIJTLET TRASH RACKS/GUIDES GATE EOUIP11ENT STOPL.OG GUHIES FIXED CONE VALVES-6+1SPARE RING FOLLOWER GATES STEEL MANIFOLD LINER MISC MECHANICAL EQUIPMENT MISC ELECTRICAL SYSTEMS .52 MAIN <CHUTE> SPILLWAY <INCLUDES CIVJL WORKS FOR OUTLET FACll.I- TI~S -SEE 332+51) .521 EXCAVATION APPROACH OVERBURDEN ROCK USEABLE ROCK ~JASTE CONTROL STRUCTURE <TO END OF ROLLWAY> OVERBURDEN ROCK l~ASTE 61200 12,000 19r400 2r400 94r500 1 2 2 1 6 1r950 1 1 64r000 318r500 64r000 Br500 18r500 CY SF SF EACH SF LS EACH SETS LS EACH TON LS LS CY CY CY CY CY 155.56 3.00 657r636.00 tr5S4r932.00 95r874.00 1r926r692.00 873r3SO.OO 4r167.36 40Sr980.00 100r920.00 7.51 18.28 18.28 7.51 16.88 AMOUNT date: 13-JAN-83 file! WAAPPCOST.DAT; P-3!:W: 20 TOTAL REMARKS --------- ----------------------------- $ 1rOOO's $ 1,ooO's 13r507 373 284 657 658 3,110 192 1r927 Sr240 8r126 406 101 ---------19,759 ====·-===== 39r769 481 !),822 1d70 64 312 (--.. i. ,.. ~ I f""· ! l ~· I I ! f" l I ! r ! l I ,. ! 1· I «:' ! j I .... I ~ «" .-:· C' ' i ~ I, D '' !j • i ... .... .. SUSJTNA HYPROELECTRIC PROJECT F.E.R,C. LICENSE APPLICATION ERTIHATE -ACRES AMERICAN WATANA ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE -----------------------------------------------w·------------------------- ROCK USEABLE <INCLINED> ROCK USEAftl.E <VERTICAL) UPPER CHUTE (END ROLUJAY TO STA 11+00) OVERBURDEN ROCI< IMSTE ROCK USEABLE CJNCLINEn> ROCK USEABLE <VERTICAL> LOWER CHUTE <STATION l1tOO TO 17fOO> OVERBURDEN ROCK WASTE ROCK USEABLE CINCLINEP> ROCK USEABLE <VERTICAL> VALVE BLOCK/FLIP & OUTFALL CFROH STA 17tOO TO END FLIP> OVERBURDEN ROCK IJASTE ROCK USE AJll E <I NCL J NET.I > ROCK USEABLE <VERTICAL> DRAIN TUNNEL ROCK HORIZONTAL ROCK INCLINED RIVER CHANNEL FILL ALLUVIUM EXCAVATION GRANULAR BACKFH.L IHPERVIOLIS • 52J SURFACE PREP/6RtWTING FOUNDATION PREP SPILLWAY ROCK HORlZOtiiTAL ROCK INCLINEII CONSOliDATION GROUTING DRJI.L. HOLE!?· CEliENT GROUT CURTA HI.< SEE 332 • 3j 3) 37,500 76,500 104,500 77,500 215,000 134,000 79,500 43,500 107,500 4!5,000 52,000 71,000 316,000 :::;a,ooo 4,500 3,ooo 1,060,000 s,ooo 1,ooo 240,000 166,000 54,000 54r000 CY CY CY CY CY CY CY CY CY CY CY CY CY CY CY CY CY CY CY SF SF LF CF $ 18.86 18.86 7,51 18.28 23.33 23. ,'33 7.51 15.07 20.13 20.13 7.51 15.07 20.13 20.13 200.55 280.58 9.25 12.24 1.02 1.48 5.66 31.55 AMOUNT datet 13-JAN-83 file: WAAPPCOST.DATI PaS!e: 21 TOTAL REMARKS $ 1P000'~ $ 1,000's \ 707 :t,443 785 ,1,417 5,016 3P126 597 656 2,164 906. 391 1,070 6,361 1.168 902 842 6,424 41,822 46 12 58 245 246 306 1r704 ---------2,500 (' ( ( ( (. ( ( ( ( ( ( ( ( ( <. (. . • StTNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTHIATE -ACRES AtiERICAN WATANA ITEM DFSCRIPTION QUANTITY UNITS liNIT PRICE ---------------~--------------------------------------------------------- .52~ CONGRtTE l SHOTCRETE CONCRETE APPROACH l STRUCTURE CONCRETE OUTERWALLS CONCRETE PIERS <FULL LENGTH> CONCRF.TE ItECK CONCRETE ROLLWAY SLABS CONCRETE OVERBREAK J2•HJ&•v REINFORCING STEEL CONCRETE CHUTE <INCL BOX ItRAJN GALLERIES> <FROH END OF ROLLWAY> CONCRETE SLAB CONCRETE IMLLS CONC OVERFREAK 1B•Hf6•V REINFORCING STEEL CONCRETE VALVE FLOCK/FLIP - g OUTFALL CONCRETE BLOCK/BUCKET CONCRETE OUTFALL LINING CONC OVERBREAK J2•Hf6•V REINFORCING STEEL CONCRETE ItRAJN GALLERY CONCRETE SLAF REINFORCING STEEL CONCRETE OVER~REAK 6• 2• SHOTCRF.TE DOME .525 SIJPPORT ~ ANCHORS ItRAJNAGE TUNNEL STEEl. SUPPORT STF.tL liESH ROCKBOLTS DRAINAr,E BALL.ERY 3/4• e 6~' ROCKBOLTS APPROACH 1" tt l5~ ROCKJ.lOLTS CHUTE :\ STRliCTURE 1• e 15' ROCKJ.lOLTS VALVE J.lLOCK/BU~KET 1 8 P. 15~ SLAB/WALL ANCHORS 20,500 8r000 1r600 19r500 1r300 21700 22r000· 10,500 11 ,ooo 1r300 29,500 2r500 2J400 11300 1r000 30 500 !), 000 7 lrOOO 576 275 112 46 $ CY 204.55 CY 204.55 CY 204.55 CY 204.55 CY 160.82 TON 11343.12 CY 204.55 CY 219.31 CY 1.1Jo.22 TON 1r343t12 CY 204.55 CY 204.55 CY 146.22 TON 11343.12 CY 437.'33 TON b343.12 CY 262.54 SF 2.45 TON 5r945.15 SF 2.71 EACH 152.31 EACH 342.66 EACH 342.66 EACH 342.66 AMOUNT 4, 193 ' J.P636 327 3r989 209 3r626 4r500 2,303 1r608 11746 6r034 511 351 1 r746 437 40 131 12 --------- 33r402 42 3 88 94 38 16 date: 13-JAN-83 file: WAAPPCOST.DATf p;;se: 22 TOTAL REMARKS .., r D [ ( (· (. SI:JSITNA HYTIROEL.ECTRIC PROJECT F.E.R.c. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITF.N DESCRIPTION QUANTITY UN!TS UNIT PRICE -----------------------------------------------------------------·-------- 1 1 P. 10' .5?.7 DRAINAGE DRILL. HOLES .52C BOX ltXRlNS <TO IIRf.lJN TUNNEL> 3" RELIEF MECHANICAL GATE F£WJPtH·:fH STOPtOG GIJIDES STOPLOGS INCLUDES FOLLOWER MISC ELECTRICAL .53 EMERGENCY SPillWAY .531 EXCAVATION <INCLIJJHNG BRIDGE ~ FUSE PUJG) OVERBURDEN ROCK USEABLE ROCK ~UiSTE FILL FUSE PLUG .533 SURFACE PREP/GROUTING SURFACF PREPARATION CIJNDER FUSE PLUG> INCL H~E'fl HORIZONTAL CONSOI~JDATJON ~ROUTING DRILL HOLES CEf1ENT 54r000 640 3 3 ~-., .. 4,440,000 '2•893r000 543r000 29,400 5J200 4.S 1100 15r400 l5r400 EACH LF LF EACH SETS SET LS CY CY CY CY SF SF LF CF $ 219.21 22.79 22.79 1r986,950.00 41r265o13 427r268.00 100r920.00 3.32 18.97 18.60 9.25 1.48 1.02 5.66 31.55 AMOUNT datet 13-JAN-83 file: WAAPPCOST.DAT; Pt3se: 23 TOTAL REMARKS $ 1rOOO's $ !rOOO's 2r039 1r231 15 1•245 5r961 124 427 101 6r613 ==:.:=====;: 14r741 54r880 10d00 272 272 8 47 87 486 ---------628 )· ·~ ~- ... ) ... I ) ) ) • I • , • • • ~---~-'=~~~-~-~~-··-··--·-------~-·-·~·~~--.-~.~-~~-·-·---·-~------w-•--~----------~l_· . . / I "+,,.....,,# ITNA HYDROELECTRIC PROJECT date! 13-JAN-83 I F~E.R.c~ LICENSE APPLICATION fSTlHATE -ACRES AMERICAN filet WAAPPCOST.DAT~ ~~ WATANA Pa~e: 24 ITEM DESCRIPTION OUANTITY UNITS UNIT F'RICf ------------------~------------------------------------------------------ .!535 .53B SUPPORT & ANCHORS ROCKBOLTS 1~ @ 15' BRIDGE BRillGE .6 POWER INTAKE CINCL tNLET ~XC & INLET STRUCT CIVIL WORKS FOR OUTLET FACILITlES-SEE 332.51> .61 INTAKE STRUCT & APP~OACH .611 EXCAVATION OVERBURflfH ROCK USEABLE ROCK ~JASTE .613 SURFACE PREPARATION HORIZONTAL. INCLINED ,614 CONCRETE ~ SHOTCRETE STRUCTURE CONCRETE STRUCTURE CONCRETE OVERBREAK t2•Hf6•V REINFORCING STfEL .615 SUPPORT Z ANCHORS STRUCTURE • 6tC ROCKBOLTS 1° R 15' MECHANICAL TRASHRACKS/GUJDES GATE EGIHPMENT 730 1 574-P 000 1J'274P000 134J000 30.200 96P200 117·700 2·900 7P650 330 6 6 EACH LS CY CY CY SF SF CY CY TON EACH SETS EACH 342.66 7.51 20.44 20.44 1o02 1.48 252.71 156.47 1,343.12 342.66 485.566.00 971,836.()0 AMOUNT TOTAL REMARKS -------------------------------------- $ l•OOO's $ l,OOO's 250 250 1•833 ========= 82,704 4r311 '26.041 2P739 33.090 31 142 173· 29,744 454 10,275 113 113 . 2r913 5P831 .. , c: • SITNA HYDROELECTRIC PROJECT F.E.R~c. L.ICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATAHA ITEM Df.SCRT.PTION QUANTITY J UNITS ------------------------------------------------------------ .610 BULKHEAD hATE GUIDES BULKHF.AII GATES INCl. FOI.Lm!ER SHUTTER WITH GUIDES ICE BOOM WITH HOIST ICE BOON GIJtiiES INTAKE SERVICE CRANE BUBBL.ER SYSTEM MI SCF.L.L ANF.OUS ELECTRICAL INTAKE BUtLIHNG INTAKF BUII.DlNG .7 SURBE CHAMBER • 71 SURGE CHAMBER .711 EXCAVATION .713 CHAMBF.R ROCK VENT SHAFT ROCK SURFACE PREPARATION SURFACE PREPARATION .714 CONCRETE Z SHOTCRETE CHMIBER CONCRETE CONCRETE OVERBREAK REINFORCING STEEL 4" SHOTCR:ETE VENT SHAFT 2• SHOTCRETE .715 SUPPORT ~ ANCHORS CHAtlBER ROCKBOLTS 1• @ 25' HY 6 1 6 6 6 1 1 1 1 10b000 2r200 29,700 6,0'00 1r000 300 38,400 5,900 570 SETS SET SETS SETS SETS EACH LS lS LS CY CY SF CY CY TON SF SF EACH UNIT PRICE -------~------ $ 100,613.00 315,060.00 324,048.00 558,b4R,OO 252,237.00 354,784.00 403,864.00 100,828.00 10b28B.OO 46.43 310.10 1.03 241.67 207.41 17356.:17 4.77 2~48 586.70 date: 13-JAN-83 file: WAAPPCOST.DAT; Pa~e: 25 AMOUNT TOTAL REMARKS -------------------------------------- 604 315 1r944 3P352 1,513 355 404 101 17s332 101 101 ====::==== 91r283 31 31 1P450 207 407 183 15 -·-------- 2,262 334 i 1 ,., ., 1 l 1 . 1 1 t r ( {' { ( ( • THA HYDROELECTRIC PROJECT F.EcRcC, LICENSE APPLICATION ESTIMATE -ACRES AKERJCAN WATANA ITEH DESCRIPTION GUANTJTY • ' ' UNITS ------------------------------------------·------------------ ROCKBOLTS 1" ~ 15' STEEL 11ESH STEEL St!PPORl VENT SHAFT .717 .71C ROCKBOL.TS 3/4" @ 6' STEEL MESH DRAINAGE HOLES <IN CHAKRER CROWN> MECHANiCAL STOPLOG GliJDES STOPl.OG INCLUDES FOLLOWER .a PENSTOCKS .81 PENSTOCKS .811 EXCAVATION TUNNELS ROCK HORIZONTAL. ROCK INCLINED ,813 SURFACE PREP/GROUTING SURFACE PREPARATION .814 TUNNELS CONTACT GROUTING CONTACT GROUTING CONSOLIDATION GROUTING CONSOL.JftATION GROUTING CONCRETE 3 SHOTCRETE CONCRETE liNER CONCRETE OVERBREAK 6" REINFORCJNG STEEL 2r 110 28,900 66 370 1r200 2 1 53,400 ::HrOOO 378r000 1 1 37,200 10r600 27 EACH SF TON EACH SF LF SETS SET CY CY SF LS LS CY CY TON UNIT PRICE' -------~------ $ 349.84 2.77 6r022.00 155.56 3.00 23.37 317,576.00 1r60SP944.00 74.81 147.96 1.51 247~649.00 343,898.0() 455.02 325.83 1r356.17 date: 13-JAN-83 file: WAAPPCOST.DAT; Pa!:l~: 26 AMOUNT TOTAL REMARKS -------------------------------------- 738 80 397 sa 4 tr611 362 362 635 1P606 2r241 ------------------1bB79 3P995 7r990 571 248 344 1r162 16, 927' 3J454 37 rr ' ~ ~· ·' ' 'I i ' ._; ' i -:f· ·;t ., ) J t) .J j • ... I -~ ( () <;.:· c .I..,. ~ ~ ~ • .. ~.. ..... ,~-~~~ ~,,,--~~~'" ·--.~~"""'!:'"!~EL .3i!"}iWJii4M!&L?UF~,· "~· -*M#"!'"~~'!!'~~~~~~,!!"!e '~.~-.~-f±~~!R!IRI.-.:!II!II!IiiiJ!Jiillii&kAi!i~,_:!!!!UliJ!fiiUi~P.!Iill!ll!. Jl!!!!!£$l!!llld&I!!!!!GJIPII4L-!'!!I!£HI!!I!Il!lll!illlllll!liilli!III£JIIIII£1111:1~111111!11111!1!111!11_,.#Q._,Iiiii!_IIIIIIIIIIIIIIIJIIJ!IJ!llll!lllllillilllllllilllliFF.~~~ SUSITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- .815 .81R 3• SHOTGRETE 2' SHOTGRE'TE SUPPORT I ANGHORS ROCK~OLTS l' ~ 25' ROGKBOLTS 1' @ 6' STEEL ~IESH STRUGTURAL -i1ISG STEELWORK STF.EL L.JNER .9 TAILRACE WORKS <1 PORTAL WtTH COM~INE'D TAJLRAGE/DIVERSJON TUNNEL INCLUDED IN DIVERSION WORKS 332.2l) .91 TA~LRACE TUNNELS/PORTALS .911 EXCAVATION TUNNELS PORTALS ROCK 0\;ERBURDEN ROCK USE:h'BLE ROCK ~JASTE' ,9t3 SURFACE PREPARATION TUNNF.I.S PORTALS TUNNELS HORlZot-<TAL. INGLlNED ,914 CONCRETE ~ SHOTCRETE TUNNELS · 34,000 20,800 150 4P200 193,000 2,400 3t200 46,000 14,500 266,000 600 6,ooo SF SF EACH EACH SF TON CY CY CY CY SF SF SF 586.70 155.56 3.03 53 t 17 8.66 '25.00 25400 1.51 1.02 1.48 AMOUNT date! 13-JAN-·83 file: WAAPPCOST.DAT# pa~~: 27 TOTAL REMARKS ----------------------~--------------- 123 52 20,592 88 653 585 1,326 ====:.::~=== 7,178 28 1d50 363 -·-------- 8,718 402 1 9 ---·------ 411 r ! ITEM f f) () 333 (} (.. L c l,. I • • v • "".-~:,.·~ SUSJTNA HYDROELECTRIC PROJECT F • E. R. C • LICENSE APPLICATION f.STT.11ATE WATANA DESCRIPTION ---------------------------------------- CONCRETE LINING COHCRF.Tf OVERBREAK 6• 2w SHOTCRETE REINFORCING STEEL PORTALS CONCRETE BASE SLAR CONCRETE WALLS CONCRETE OVERRREAK l2•Ht6•V REINFORCING STEEL ~9t5 SUPPORT Z ANCHORS .91C TUNNELS PORTALS ROCKBOLTS 1•@ 12' ROCKBOLTS 1• ~ 9' STEEL SUPF'ORT STEEL MESH ROCKBOLTS 1• R l5' HECHANICAL STOPL.OG GUIDES STOPLOGS HICUJDES FOLLOWER CONTINGENCY ~JATERWHEELS, TURBINES ~ GENEFMTORS .11 TURBINES 3 GOVERNORS • 111 SUPPL. Y .11.2 INSTALL .2 GENERATORS ~ EXCITERS .21 GENERATORS ~ F.XCITERS <SUPPLY t INSTALL) .2ll GENERATORS & EXCITERS CONTINGENCY -A~R~S AMERICAN QIJANTITY ------------ 14,500. 7t500 45,600 22 100 2f900 110 195 2P750 480 132 133,000 110 1 1 UNITS -------- CY CY SF TON CY CY CY TON EACH EACH TONS SF EACH SET SET 15.0 r. 6 EACH 6 EACH 6 . EACH 10.0 7. UNlT Pli!ICE ------------- $ 207.15 147.77 2.48 1P356.17 301.95 301.85 218.69 1f343.12 251.15 205.42 6P022t00 3.00 342.66 50,368.00 609,200.00 3,97l,760.00 1,200r313.00 s,79S,b7t.oo AMOUNT • 1P000'<;; 3J004 1P108 113 30 30 875 24 262 691 99 795 399 38 50 609 660 ========= 23,831 7r202 34,792 ========= 34,192 date: 13-JAN-83 file: WAAPPCOST.DATr s:-as!et 28 TOTAL REMARKS .utA& -------------------------~--- ~ l,OOO's ~!32, 027 65,824 6r582 ., "' ·JI 'f-1 I I .J 1 'J ., --------------·~------------~-J ..... r· r~ (" (· (· (· ('· ('· c ( f (' ( c l (· LJ TWA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATAHA ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE 334 -------------------~--------------------------------~-------------------- ACCESSORY F.LECTRlCAL EOlllPi1ENT .1 CONNECTICINS, SUPPORTS t STRUCT~ .11 STRUCTURES .2 .11:1 STRliCT <INCL BELOW> .12 CONOUCTORS ·~ INSULATORS .121 BEN ISCILATEit PH~1SE illJS .122 HV POWER CABLES & ACCESS. .123 LV POWER CABLES & ACCESS. .124 CONTROL CABLES t~ ACCESS. .125 BRCIUNDJNG SYSTEM .13 CONDUITS ~ FITTINGS .131 CONDUITS I FITTINGS SWITCHGEAR & CONTROL EQUIPMENT .2.1 AUXILIARY TRANSFORMERS .211 ALIXIL IARY TRANSFORMER!:> .22 CIRCUIT BREAKERS GEN t221 CIRCUIT BREAKERS GEN .23 SURGE PROT 3 GEN CIJHtCLES .231 SURGE PROT ~ GEN CUBJICL.ES .24 mJITCHBOARDS .241 SWJTCHll£lARDS .2S AIJ~( • POWER F.:QPT-INCL BAT .251 AUX. f•OWER EtWIF'HENT .3 CUBICLES I APPURTEHENCES .31 CONTROL,RELAY & MFTER BRDS .311 CONTROL,RELAY 8 METER BOARDS .32 COMPUTER CONTROL SYSTEM .321 t:OMPUTF.R CONTROL SYSTEIH <INCLUDED IN TRANS-EMS) .33 SUPERVJS. I TELEMETER SYS • 331. S~~f'ERVIS & TEtF.:HETER ~iYS <INf.L.tJDED JN TRANS-EMR> $ 1 LS 3,24c.,ooo .. oo 1 LS 1,314,352.00 1 LS 606,164.00 1 LS 1r110r488.00 1 LS 151,564.00 1 LS 403,680.00 4 EACH 39,579.60 6 EACH 709,507.00 1 LS 466,808.00 1 LS 792,236.00 1 LS 223,183.00 1 LS date: 13-JAN-83 flle: WAAPPCOST.DAT; Pa~e: 29 AMOUNT TOTAL REMARKS -------------------------------------- $ t,OOO's $ t,OOO's 3,246 1r314 606 1r110 152 404 ========= 6,832 158 4•257 467 792 223 ========= 57898 909 ====-===== 909 I. <") 1 :J ,.") I I )J I ') J I ) j 1 ') J ' I ) l )J )J ) 1 )1 ) ) ) ) ) ) • J (· ('' ( f.' (' {' c ( ( ( { ( ( ( l ' l ! ' ! t p f.. t ~ !. l ~ L (_,, i: ij u • i . .. ..... /. ' t ' ,"':'"';!b~·*' sUSITNA HYDROELECTRIC PROJECT F.E'.R.C. l.JCENSE APPLH~;.nJON ESTH1ATE - WATANA ITEM DESCRIPTION •' ' . ACRES ArlERlCAN QUANTITY UNITS liN!T PRICE ------------------------------------------------------------------------- .4 POl~ER TRANSFOR11:ERS .41 POWER TRANSFORMERS .411 POWER TRANSFOiii:HERS .5 LIGH'ftHG SYSTEili .51 POWERHOUSE & TRAHfl. GALLERY .511 POWERHOUSE & TRANS. GALLERY .!)2 ACCESS TUNNELS & !~OADS .521 ACCESS TUNNEIL.S & ROADS .6 IHSC. ELEGTRIIGAL. EQUilPHE:NT .61 t1JSC. ELECTRICAL EIWlPHENT • 61:1. tiJSC • ELECTFU CAL EfHJIPHENT .7 SURFACE ACCESSORY ELEC EOPT .71 34.5 KV l LV EQUIPMENT .711 SWITCHBOARD • 712 CM3L!ES .713 AUX TRANSFORMERS .73 DIESEL G£NERATORS -STANDBY .731 DIESEL GENERATORS -STAND~Y .74 EXTERIOR LIGHTING .741 EXTERIOR l.[GHTING • 75 ~IUIIC BOs~RD -CIONTROL BLDG .751 MIMIC BOARD -CONTROL BLDB CONTHWENCY 335 HISCS. POWERPLANT EQUIPMENT 10 1 1 1 1 1 1 2 1 1 10.0 ?. EACH LS LS LS LS LB LS EACH LS LS 497,, 360.00 779rt3B4.00 171,749.00 334,416.00 91,288.00 191,840.00 121,840.00 152,300.00 1511472.00 504,048.00 AMOUNT date l 13·-JAN-93 file: WAAPPCOST.DAT; Pa!:ll?: 30 TOTAL REMARKS -------------------------------------- $ 1,000's $ 1,000's 4r974 ====:::==== 4,974 779 172 ==:.::====== 951 334 --· ... ·----...:----------334 91 192 122 305 151 504 ========= 1,365 211263 2r126 • • • • 'I ~,... 7. ... ;«'~{ t!~ . , . ,I I' 1 I I . I • • • • • • (t ' SUSJTNA HYfiROEL.f.:CTR!C PRO.JECT F.E~R,c~ LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATMU-1 • ; / !TEN DESCRIPTION QIIANTITY IJNITS UNIT PRICE ------------------------------------------------------------------------- $ • 1 AUXIL tAJ;:'( SYSTIEMS -UNDERGROUND .11 STATTON ~JAT'ER SYSTEI'lS .111 STATION WATER SYSTDts 1 LS ~f120,884.00 .12 FIRE PROTEC:T10N SYSTEMS .12j FJRF. F'ROTE'CTXON SYSTE~~S 1 LS b212,42o.oo • t;~ COJiPRESSED AIR SYSTEMS .131 COMPRE'SSE'Il AXR SYSTEMS 1 LS lr515,824.00 .14 OIL HANDLING SYSTEHS .141 OJi. H1ANDLJtW SYSTEMS 1 LS b011•224.00 .15 DRAINAGE 3 DEWATERING .151 DRAJNtlGE 0 DEWATERING 1 LS 2r220,884.00 a • 16 HEAT • ., IJEN'T • ~ COOLtNG SYS • • 16l HEAT • ., VENT. & COOLJtm SYS • 1 LS jp:;l/.2,632.00 .17 HIS;CEL.LANEOUS .171 M!SCE'LLANEOUS 1 LS lP011r040.00 .2 AUXILIARY SYS -SURFACE FAGS .21 AIJ:<: SYS -SURFACE FACS .211 AUX lin'S -SURFACE FAGS 1 LS 303t220.00 .3 AUXILIARY Efl'UXPMENT .31 POWERHOUSE' CRANE'S .3ll POWERHOUSE CRANES 2 EACH 912,420.00 .3?. F.LEIJATORS .321' ELE\~ATORS 1 LS 232r4R4.00 .33 lHSC. CRANES l HOIST .33:1. NIStr.. CRANES t HOIST 1 LS 152,208.00 .34 l1ACHINE SHOP EQUIPMENT • 34:l MACHINE' SHOP E'RUJPMFNT 1 LS 609,016.00 .4 GENERAL STA1TtON EQUIPMENT < INr;umnr JN ~iFCHANJ CAL & EI.ECTRICAL. SYSTEMS> GEl~E-RAL STATION EQUIPMENT 1 LS o.oo date t' 13-JAN-83 file: WAAPPCOST.DAT; Pase: 31 AMOUNT TQTAL REMARKS • _____ .....,___ --------------·-------------·-- $ 1,000's $ 1,000's 2•121 1•212 1P51o 1t011 2P221 1r523 1,011 ------------------101615 303 ==-======= 303 1P825 232 152 609 ========= 2r819 0 ========= 0 .. • • .: : ._ ' ·~ • •• j ... ~ • ¥ • ""' ,, • 1 ' J .. ' ' ' , ' , • • • (( (J' (.; • ,. SUSITNA HYDROELECTRIC PROJECT date: 13-JAN-83 F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AHERJCAN filel WAAPPCOST,DAT; WATANA pa~e: 32 ITEH DESCRIPTION QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- .5 COMMUNICATIONS EQUIPMENT COMMUNICATIONS ERUJPMENT CONT1Nf;1ENCY 336 ROA~S, RAIL l AIR FACILITIES .tt PERMANENT ACCESS ROADS .111 UP~RADING DENALI HWY (23 MILES> <PRIC~S BASED ON ACCELERATED SCHEDULE> CLEARING WASTE EXCAVATION COMMON EXCAVATION BORROW NFS SUBBASE MATERIAL GRADE •A• BASE MATERIAL D-l BASE MATERIAL AC SURFACING GUARDRAIL ta• CULVERTS 36• + CULVERTS THMJ PIPES TOPSOil. & SEED TRAFFIC CONTROl DEVICES BRIDGES MAINTENANCE MAINTENANCE .tt2 DENALI HIGHWAY TO WATANAC42 HI> < F'RICES BASED ON ACCELERA·TErt SCHEflliLF.) CLEARING WASTE EXCAVATION COMMON EXCAVATION ROCK EXCAVATION NFS SUBBASE MATERIAL 1 :t.o.o ~ 17 72,300 289,000 22r000 15r000 ss,9oo 64,200 t5r500 :h300 4r400 1 110 11 23 179(0 850 2r167,000 2r087,400 4t,8oo 613,000 LS 917159.20 ACRE 6,454.91 CY 5.43 CY 4.75 CY 6.79 CY 9.52 CY 19.00 TON 24.43 TON 82.81 LF 45.63 LF 31.33 LS 53r669.53 LF 46.99 ACRE 3r793.91 MILE 19r126.41 SF 188.54 Ml/YRS 10,000.36 ACRE 67454.81 CY 5.43 CY 4.75 CY 15.84 CY 9.52 AMOUNT TOTAL REMARKS -------------------------------------- $ 1,000's $ l,OOO's 91 ==:.:====== 91 110 393 1,373 149 143 1r062 1,568 1f284 151 138 54 5 42 440 358 1P840 1s;840 5,487 11,767 9,915 662 5J836 b3S3 - - • • •• • • • • • • • I. ·~..;;;~ SUSifHA HYDROEL~CTRIC PROJECT F.E.R,C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEH DESCRIPTION QUANTITY liN ITS -------------------------------------------------------------- .12 .121 .13 .132 GRADE •A• DASE MATERIAL D-l BASE MATERIAL GUARDRAIL 18• CULVERTS 36• CULVERTS FABRIC THf.ll~ PIPES TOPSOil. f, SEED TRAFFIC CONTROL DEVICES MAINTENANCE MAINTENANCE SITE ROADS CONSTRUCTJON ROADS SITE ROADS MAINTENANCE PER~tANF.NT ROADS PERMANENT ROADS PERttANENT ROAnS .• 2 RAIL FACILITIES .21 RAILHEAD -CANHJEL.L <PRICES BASED OH ACCELERATED SCHEDULE> RAILHEAD CLEARING WASTE EXCAVATION ~Ja,ooo CY 198,500 TON 7J000 LF 29,600 LF 1 LS 19r950 SY 28,750 LF 500 ACRE 42 MILE 336 JH/YRS 20 MILE 141 MI/YRS 6 MILE 25 ACRE 78,000 CY UNIT PRlCE ------------- $ :1.9.00 24.43 45.63 31.33 398,560.00 3.11 46.99 3, 793.91. 191126.41 4•234,292.00 90r285o78 ~03•495.00 6r454o81 5.43 AMOUNT 4J522 4.849 319 927 399 62 1,351 1,897 803 48r796 ======·=== 60r929 84r6B6 12,730 ---------97,416 ====::.":==== 97,416 3r021 ---------3r021 ------------------;),021 161 424 d:3t,e: 13-JAN-B':( filet WAAPPCOST.DAT9 pas:te: 33 TOTAL REMARKS ~I l '()' .;.) • ' ; • • • • • ' t.• I • t 1..·.1 SITNA HYllROEL.ECTRIC PRO.JECT F.EsR,c, LICENSE APPLIGATION ESTIMATE -ACRES AMERICAN WATANA ITEM DESCRIPTION 350 ---------------------------------------- COMMON EXCAVATION GRADE M(l• BASE MATERIAL D-1 BASE MATERIAL A.C, SURFACING TOPSOIL 3 SEED RAILYARD CONTROL llEVICES SlJf.IBAl.LAST TRACKAGE DOCK LUMBER .22 STORAGE/HANDLING FACS FAClLlTJES INSTALL FACILITIES OPERATE .3 AIRSTRIP .3:1 AIRSTRIP CONTlNGENCY PERMANENT AIRSTRIP TEMPORARY AIRSTRIP TRANSMISSION PLANT LAND ~ LAND RIGHTS LAND & LANll RIGHTS· TRANSl1ISSION SUBSTATIONS <4 SITES) CONTINGENCY QUANTITY UNITS IINtT PRICE ---------------------------------- 50~·000 4,900 2•400 2,200 15 1 '25,800 19r700 16 1 1 1 1 20.0 7. 179 1 20.0 7. $ CY 4.75 CY 19.00 TON '24.43 TON 82o81 ACRE 3,793.91 LS 765.15 CY 9.72 LF 148.3:1 MBF 590.67 LS 6,199,700.00 LS 32,724rOOO,OO LS LS MILE LS 5,992t01B.OO 1•017r642~oo 40,000.00 ld.OOrOOO,OO date: 13-JAt~-83 file; WAAPPCOST.DAT~ pasel 34 AMOUNT TOTAL REMARKS • ----------------------~--------------- 2,399 93 59 182 57 1 251 2,922 9 6,557 6 ··200 32.724 38,924 ========= 45r481 5P992 11018 7P010 ----·-------------- 7•160 1,100 ===::;::==== 8r260 213tB57 42.771 1·652 ... r ·~ • • • \. • :C! l' SUSJTNA HYDROELECTRIC PROJECT F.E,R,c, LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEH DESCRIPTION QIJANTITY UNITS UNIT PRICE ------~------------------------------------------------------------------ 352 SUBSTATION ~ SWITCHING STATtON SUBSTATION ~ SWITCHING STATION STRUCTURES ~ IMPROVEMENTS .1 SWJTCHYARD .11 SWITCHYARD CONTINGENCY 353 354 SU~STATION/SWITCHJNG STATION ERPT SUBSTATION/SWITCHING STATION EGPT ESTER WILLOW t<NIK ARM UNIIJERSITY DEVIl. CANYON WILLOW ENF.:RGY MNGHT SYS <EMS> EQUJPHENT & SYSTEM COSTS MICROWAIJE COMMUNICATION EQPT EMS CONTROL CENTER BliiLDJNG WATANA ~ DEIJIL CAN IN- PLANT tiONJTOR & CONTROL ERPT CONTINGENCY STEEL TOWERS K FIXTURES 1 15.0 % 1 1 1 1 1 1 1 1 1 ts.o ;. $ LS 11,730r688.00 LS 2,(h B22, 260 • 00 LS 15r484r4.S4.00 LS 1~ .. ;786tSBO.OO I.S ::sa,oo5J12o.oo L.S 15,249r600.00 LS :11,679r224.00 LS 4J959r376.00 LS 3t89B,B24.00 LS 3r679P504.00 AMOUNT date! 13-JAN-B3 file! WAAPPCOST.DATJ paJ:ie! 35 TOTAL RENARt<S --------- --------------------------~-- 11 '731 11r 731 , ____ ... ____ _ ---------11 '731 . 24,822 15,484 12,787 38,005 15,250 ========= 106,348 117679 4r959 3r899 3r680 ========= 24 ':..u 7 1b7311\ 130,565 19r585 t '• . -• * ' ... .,.. . ~. ~ ~ . I I l! ,. • f.jJ • j• i je l ,£,# .v J •• -'! .,. .. ~ li • t SUSJTNA HYDROELECTRJC PROJECT F.E~R.C, LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATAHA ITEI1 DESCRIPTION QUANTITY UNITS IJNIT PRICE -------------------------~----------------------------------------------- STEEL TOWERS I FtXTIJRES TOWERS <INCLUDHm FOUNDATION & HARDWARE') CONTINGENCY 356 CONDUCTORS l DEVICES CONDUCTORS I DEVICES cmmucToRs SUBHARINE CABLES CONTINGENCY 359 ROADS & TRAILS ROADS l TRAILS 389 CONTINGENCY ROAfiS K TRAILS CLEARING I ROADS GENERAL PLAtn LAND & LAND RIGHTS LAND R LAND RIGHTS <INCLUDED .tN 330) :1.5.0 1. 556 6 200 340 20.0 :r. EACH MILE EACH MILE MILE 100,832.00 7 , 3 6 e , :rj 7 • o o 36,145.36 18,072.68 "~·--....,~----~ " date: 13-JAN-8'3 filet WAAPPCOST.DATi Pa!:let 36 AMOUNT TOTAL REMARKS -------------------------------------- 131,355 :""...;:.:::.::-:===== 131,355 56,063 44,210 ========= ===!.-:::=:.:=== ===:::=--=·=== 0 131r355 100,27~ 15,041 0 ~·· •• • • ~ e ~ - 0 v • ....... ·•· '' .. ·'' "" ~ .... SUSITNA HYOROF.:I..Ef.TRIC PRO.JE:CT F.E.RcCc LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WAH~NA ITEK DER&RIPTJON tWANTJTY UNITS UNIT PRICE ---------------------~-----------~---------------------------------~----- 390 STRUCTURES l IMPROIJEJiENTS STRUCTURES t IHPROVEKENTR (lNCl.UDED IN 331.2> 391 39?. 393 394 OFFICE FURNITURE/EOU.{PliENT OFFICE FURNJTURE/EQUJPMfNT <INCLUDED IN 399) TRANSPORTATION EQUIPME:NT TRANSPORTATION E£HHPMENT <INCLUl:IE!i IN 399) STORES EGU I PiiENT STORE'S EI'WlPHENT <INCl.lJDf.J) :o~ 399> TOOLS SHOP 3 GARf.\G.E El1UIPJ1S::NT TOOLS SHOP f, GARAGE ERUJPMENT < INCLUT.tF.:O HI 399) ~·-·:· ·:; ..... $ ·:~~-. : AMOUNT date: 1;3-JAN-83 file; WAAPPCOST.DAT; pasfet 37 TOTAL REMAT-;I<S --------- -------------------------~--- $ 1,000's $ 1,000's 1:====:.:1::== 0 0 =======;=== 0 0 ========= 0 0 ===:.:-=::-..:=== 0 0 ---------_____ .... __ _ 0 0 • •• • • • • ,. •• e I. ~· (C ;,c~ , . "'~ ~ • .. '"" \1·. • SUSITNA HYDROELEC7RIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE - WATANA ITEM DESCRIPTION ACRES ANE'RJCAN QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- 395 LABORATORY EQUIPMENT LAftORATORY ECHJlPHENT <INCLUDED IN 399> 396 POWER OPERATED EQUIPI1ENT POWER OPERATED EnUJPMENT <INCLUDED IN 399) 397 COlHIUNJ:CATJ.ONS EQUJ:PI1ENT COMMUNICATIONS EnUIPMENT <INCLUDED IN 399> 398 NISCF.LLANEOUS ElltJ I PI1ENT MISCELLANEOUS EtHJIPMENT CINCUJf.IED IN 399) 399 OTHER TANGIBLE PROPERTY OTHER TANGHH .. E PROPERTY OTHER TANGIBLE PROPERTY 1 LS . c '" ~-~~·~~.,' AMOUNT date: 13-JAN-83 filet WAAPPCOST.DATI pa~e: 38 TOTAL REMARKS -------------------------------------- =====::·=== 0 0 ===:.""!:.::.:=== 0 0 ========= 0 0 ====::=:::== 0 0 5J092 ====!::==== 5,092 • e ~ .@=~ <:;.. '..<' 1 • '· I ....... SUSITNA HYDROELECTRIC PROJECT F.E.R.C. LI~ENRE APPLICATION ESTJHATf -ACRES AMERICAN WATAUA ITEM DESCRIPTION QUANTITY liN ITS UNIT PRICE ------------------------------------------------------------------------- 61 62 63 INDIRECT COSTS TEMPORARY CONSTRUCTION FACILITIES TEMPORARY CONSTRUCTION FACILITIES <INCLUDEn IN DIRECT COSTS> CONSTRUCTION EQtJIPliENT CONSTRUCTION EOUIPHENT <INCLUDED IN DIRECT COSTS) ~lAIN CONSTRUCTION CAMP .1 MAIN CONSTRUCTION CAMP .11 SITE PREPARATION CLEARING CLEARING INSTALL GRANULAR PAD !NSTAL.t, GRANULAR PAil SITE REHABILITATION SITE REHABILITATION CONSTRUCT ROADWAYS MAIN ROADS JN CAMP C34'J CONNECT. RD. TO ACCESS RD~ DRAINAGE DITCHlNG CULVERTS PERIHfTER FENCING 145 788,000 145 9J100 1r800 24,800 11200 ACRE CY ACRE LF LF LF LF $ 4,550.93 4.72 8,652.72 20.59 87.76 4.87 30.38 AMOUNT date: 13-JAN-83 file: WAAPPCOST.DAT; Patse: 3!J TOTAL REMARKS • -------------------------------------- ========= 0 0 ====~==== 0 0 660 3,719 b255 187 158 121 36 • .. • • ,, ~ . H .. lTEH ,. ~,.. ~USJTHA HYDROELECTRIC PROJECT F. E t R. C t L. J: CI:.HSF. APPl JZ{;n T HlN EST J: fifl TF. WATANA DESCRIPTION -ACRES AMERICAN QUANTITY UNITS UNIT PRICE --------------~-----------------------------·---------------------------- PERIMETER FENCING r'ARKJNG AREAS PARKING AREAS-J:NSJnE CAMP PARK.L.OT-OIJT CAMP(500 CARS> ELECTRICAL PlliG~·JNS .12 BtHI.JHNGS BACHlR DORMS-lOR MAN CKPLX BACHELOR DORMS-MGMNT-TYPE A BACHELOR DORMS-MGMNT-T~PE B GUEST HSS-1 EA OWN/MGR/CON CAMP MANAGER'S OFFICES STAFF CLUBHOUSE D!NJNG HALL DINING HALL RECREATION BLDG. RF.CRF.AT.XON BLDG. GYMNASlUtl SECURITY OFFICE SOILS/MATERIALS LAB. MAINTENANCE BLDG. WAREHOUSE' -MANAGERS WAREHOUSE -FOOD SERVICE COMtHJNlCATION Bl DR. HOSPtTAL ICE RINK BANK STORE LAUNDRY PERKMIALK 6 FEET ~JlT.IE 10 FEET WIDE 16 FE'ET WIDE RELOCATE 160 MAN CAM~ RELOCATE lbO HAN CAHP .13 lJTILJ:TIES 1 4 500 24 a 9 3' 3 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 670 2•170 730 1 LF LS A·CRE EACH EACH EACH EACH EACH EACH cr.cH EACH EACH EACH EACH EACH EACH EACH EACH EACH EACH EACH EACH EAt~H EA,\CH E(~CH EACH LF LF LF LS 17.12 62,044.56 12,158.20 99.13 421' .. , 948. (;.O 136,308.00 117,132.00 144t4SS.OO 51Y 570.81 3.24, 910. oo., j,E\77,264.00 1,877t264.00 1•089r~75.00 1f039P375t00 2,837,414.00 285r324.00 704,186.00 674!1951.00 908,244.00 1r232r577.00 107,271.00 2•747•9.!15 .• oo 1·959'1854.00 307•913.00 159,71.:1.00 68, IJ25 • 97 89.54 1a9,27 ;!38. 75 226,881.00 AMOUNT date: 13-JAN-83 file! WAAPPCOST.DATi pasje: 40 TOTAL REMARKS ,, -------------------------------------- $ 1,000's $ 1tOOO's 169 62 49 50 10,247 1J090 1J054 433 155 325 1•877 1,877 1,089 1r089 29837 285 704 675 908 1r233 107 2r748 1·960 308 160 69 60 302 174 227 ---------31,995 ... >, I 4 t 4 • 1 ( ( ( ( (. ,·.-...·. \~ ,_.... SUSITNA HYDROELECTRIC PROJECT F.E.R.c. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE ---------~--------------------------------------------------------------- .131 tMTER SUPPLY SYSTEM INTAKE 3.4 HG POND PIJHP STATION 600 GPH BOOSTER PUMP STATION 600 GPH SUPPLY LINE 6<a fii P.i!PE 4" JH 'PIPE HEAT TRACING ~ INSULAT 6" PH'E 4" PIPE UTILJDOR UTII.lDOR TREATHEHT PLANT o.9 tmD 'BACK-UP l~E:LLS BACK-UP ~JELLS DISTR1JWTION HAT.H TO CAHP 6" DX PIPE 4" DI PIPE HEAT TRACING ~ INSULAT 6" PIPE' 4• PIPE UTILIDORS UTrL.lDORS RESERIJOIRS 1 EA R 0.8 HG ~ 1.2 MG PIJHP STATION 4750 GPH CAMP DISTRl9UTXON SYSTEM DIS.TRJR LINES-BURIED 12• 6• DIBTRIB LINE UTILIDO~ PIPING 12• JHAHfTE'R 6 • iHAHETER 4" DlAHETER 1 1 1 1o,ooo tOrOOO 10,000 10r000 10,000 1 1 3r500 3t500 3r500 3r500 3,500 1 1 2., 130 300 2r530 31470 6t05 LS LS ts LF LF LF LF LF lS LS LF LF LF L.f LF LS LS LF LF LF lF LF $ 349,521.00 158r229.00 42.96' 38.14 30.90 27.94 86.11 42.98 38.14 30.90 27.94 86.11 293,914.00 95.92 61.15 82~· 81 -42.98 38.14 date: 13-JAN-83 filet WAAPPCOST.DAT; r~a!:fe: 41 AMOUNT TOTAL REMARKS -------------------------------------- $ 1,ooo's $ 1,ooo's 350 158 153 430 381 J09 279 861 2P348 300 150 133 108 98 301 284 94 204 18 210 149 23 i 1 ... l '1 ( ( { ( ( ( ( ( ( t. ( ( <...- t ~ • '. iol \. 'SiJSITNA HYDROF.:LE:CTRJ:C PROJECT F.E.R.C. LICENRE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITF.:H DESCRIPTION -~-------------------------------------- HE:AT TRACING & INSULAT 12 • PIPE 6• PIPE 4• PXPF.: HYDRANTS HYDRANTS VALVES VALVES UTILlDORS UTILJBORS .132 SF-WAGE COLLECTION SYSTEH PIPING 16• f'lf'E 12• PIPE a• PIPE 6• PIPE ·• 4 • Plf'F. HE:AT TRACING & INSULAT 16. 12 D a• 6. 4• UTILXDORS UT!!LJDORS TREATHENT PtANT SI\HHHNG TANK LAGOONS -[1 a 385' x 205' & 2 ~ 280' X 155'J ROTATING BIO CONTACTORS PHYS/CHEt1 UNJ T CLARIFIER DISINFECT JON HEAT PUHP THICKENER FILTER PRESS DRYING BEDS BUILDING CONTROLS/JNSTRUHENTATJON PIPING, VALVES, FITTINGS QUANTITY UNITS -------------------- 4,660 LF 3.J770 LF 605 LF 12 EACH 1 LS 7,500 LF 650 LF 1F850 LF 27950 LF 1r600 LF 1,200 LF r 605 LF 1,850 LF 2,950 LF 1,600 LF 1,200 LF 1~200 LF 1 EACH 3 EACH 6 E:ACH 1 EACH 1 EACH 1 E'ACH 1 EACH 1 EACH 1 EACH 2 EACH 1 EACH 1 LS 1 LS UNIT PRICE ------------- $ 54.82 30.90 27.94 1,637.15 13,746 .. 06 a1.21 113.74 82.81 53.87 42.98 38.14 74.40 54.82 35.09 30.90 27.94 86.11 257126.67, 136,912.00 204,!28.00 135,235.00 2:51r927.00 135,235.00 11r976.16 149,240.00 145v830.00 67,688.3B 407,946.00 170-t272.00 483,932.00 dste: 13-JAN-83 file: WAAPPCOST.DAT; pa·:!e: 42 AMOUNT TOTAL REMARKS -------------------------------------- 255 116 17 20 14 609 /4 153 159 69 4!6 45 101 104 49 34 103 25 411 1P225 13:;:i 252 135 12 149 146 135 408 170 484 ... .,. -~' ~ .... -' ... .. .I ... . . ' . ~. . .., . ' r I • • fJ : • • • ·• f .~ ( .._( c ( (, ~J • ,I I - \ ) SUSITNA HYDROELECTRIC PROJECT F.E,R.C, LICENS~ APPl.ICATION ESTIMATE -ACRES AMERICAN WATAtM QUANTITY UNITS UNIT PRICE ITEM DESCRIPTION ------------------------------------------------------------------------- LAJJORATORY OUTFALL OUTFALL LINE <fP) OUTFALL S'fRUGTURE .133 EL.EGTRICAL GENERATING STATION BUll. DING GENERATORS DAY TANK FUEL. STORAGE TANK SUBSTATION DISTRIBUTION SYSTEM DISTRIRUTJON SYSTEM LIGHTING POLE t10liNTEII LtJHJNftlRS FLOOD LIGHTS .1:14 CAl1P HEATING FUF.L O:U. JHSTRIRliTION .135 FI.RE PROTECTION FIRE HOUSE FIRE HOtiSE ALARM SYSTEM ALARM SYSTEM SPRINKLER SYSTEM HESS HALLS REC HALLS HOSPlTAL. SCHOOL .136 TELEPHONE SYSTEM TELEPHONE SYSTEM CAMP HJIRE) MiCROWAVE .137 TV/RADIO STATION TV/RADIO STATION .138 SOLID WASTE FACILITY SOLID WASTE FACILITY INCINERATOR .139 PETROL.E\Jtt STORAfiE FACILITY GARAGE/MAINTENANCE BLDG GARAGE/MAINTENANCE llUlLD:UW TANKS 50,000 GAL 1 2,000 1 1 4 1 2 1 1 60 25 1 1 1 1 1 1 1 1 1 1 1 1 1 4 EACH lF EACH EACH EACH EACH EACH E.ACH LS EACH EACH LS l.S LS LS LS LS LS LS LS LS LS LS EACH EACH 75,2F.J1.36 75.52 79,336.35 26o,ooo,oo 1,009,400.00 t3o,ooo.oo 2.SOrOOO.OO 100,153.00 200,266.00 2,019.65 750.89 159,776.00 507,767.00 259,263.00 53,634.01 44r699.55 23,843.39 3:::h·765 .09 655,797.00 3d97r497.00 250,384.(.)0 149,752.00 96r200.00 225,273.00 25,460.:16 AMOUNT date! 13-JAN-83 file: WAAPPCOST,DATJ ?ase: 43 TOTAL REMARKS --------- ----------------------------- $ 1r000's $ t,OOO's 75 151 79 260 .t\r038 130 520 100 200 121 19 160 508 259 54 45 24 36 656 3r 197 .250 150 96 225 102 .., • • • ~.· • \. .• S'iJSITNA HYDROELECTRIC PROJECT F.E.R.C. L.JCF.NSE APF'I.JCATION ESTittATF. -ACRES MIERICAN WATANA ITEM ~ESCRIPTION QUANTITY UNITS -------------·------- 10Q,OOO GAL EARTHWORK CLEARING ~ GRUBBING BERMS PIPING PIPING FUEL STATION FUEL STATION • 2 MAIN CONSTRUCTION VILI~AGE .21 SITE PREPARATION CLEARING CLEARING INSTALL GRANULAR PAD INSTALL GRANUlAR PAD SITE REHABILITATION SITE RfHABJlJTATION CONSTRUCT ROADWAYS MAJN ROAD 34' WIDE SECONDARY ROADS 24' WIDE CONNECTION TO ACC RD 34' DRAINAGE DITCHING CULVERTS -360 LOTS PERIMETER FENCING PERIMETER FENCING PARKING AREAS PARKING AREAS ELECTRICAL PLUG-INS SHHH.E FAMILY UNIT -2 BT.IRtl SHtGLE: FMHL. Y UNIT -3 BDRM SINGLE FAMILY UNIT -2 BDRM 36 14 45.000 1 1 116 116 2P200 t7,600 1P600 10,700 36,000 25 74 188 16 tACH ACRE CY l.S LS ACRE CY ACRE LF LF LF LF LF LF SF EACH EACH EACH EACH UNIT PRICE ..,;,.~ __ , ________ _ $ 13 d.40. 9?. 30.68 224r821.00 387,ssc.oo 4•550.93 5.73 lh692.68 25.71 21.37 98.51 3.71 30.15 17.12 0.36 99.13 40•265.94 42,2134.82 61,875.14 datef 13-JAN-83 file: WAAPPCOST.DAT# pa~e: 44 AMOUNT TOTAL REMARKS $ l•OOO's $ 1P000's 184 1,381 225 388 ====:.:==== 66,743 528 4•257 1•008 57 376 158 159 256 183 13 2 ---------6•998 2,980 7P950 990 • " ~· ll f l l 1 ' 1 1 "' • j. l' 0 t ~ ~J • '· i"' ; • -,, SlJSITNA HYT.tROf.LECTRlC PRO.JECT F,E,R.C. LICENSE APPLICATION FSTIMATE -ACRES AMERICAN IJATANA IT~H DESCRIPTION GUANTITY liN ITS --------------------------------------~----------~----------- SINGLE FAMILY UNIT -3 BDRH SINGlE FAMILY UNIT -4 BDRM SCHOOL GvtiNASitHI SIHNMING POOL RECREATION CENTER STORE GAS STATION .23 IJTtLITIES .231 WATER SUPPLY LINE 4. PUMP STATION -160 GPM WATER STORAGE TANK -1.0 HG DISTRIBUTION SYSTEM PIPING 12° JJI to• DI a• nr &• DI HEAT TRACING ~ INSULAT 12• PIPE 10~ PIPE a• PIPE 6 1 PIPE 4• PIPE VALVES 12 1 10" a• 6. HYTIRAHTS HYftRANTS .232 SEWAGE COLLECTION SYSTEM PIPING 14 • Plf'F. !;:P PIPE to• PJPE 16 16 1 1 1 1 1 1 a,3()() 1 1 1,300 11000 1r500 8r500 b300 t,ooo 1,500 8r500 8J300 2 2 2 17 18 700 BOO 1r 100 EACH EACH LS LS LS LS LS LS FT LS EACH LF LF LF LF LF LF LF LF LF EACH EACH EACH EACH EACH LF LF LF -----·---~~~--.. --. ......,..._,,~ . . -~ . UNIT PRICE -------------$ 64,759.25 76,a90.69 11642,493.00 993,496.00 705t744.00 864,793.00 1r225,533.00 219r649.00 37.74 110,374.00 145,630.00 82.81 64.91 53.87 42.98 54.82 47.72 35.09 30.90 27.94 b845.15 1P348.34 1r063.05 719.93 1r637.15 96.75 82.81 64.91 date: 13-JAN-83 filet WAAPPCOST,DAT; p~~=h~: 45 AMOUNT TOTAL REMARKS • . ,\1 -------------------------------------- 1,036 1r230 1r642 993 706 a65 1P226 220 313 110 146 108 65 at 365 71 48 53 263 232 4 3 2 12 29 68 66 71 ... ' .. ' . ~ . : " • .. . ; l . ')_'\ b ·("t f" f· .,. e • c • • e e (.' c: I 4 (· (. ( : ··J • I t - "-. • SIJSXTNA HYDROEL.E:CTRIC PROJECT ~.E,R,Cc LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE --------------------·----------------------------------------------------- a• PIPE o• PlPE HEAT TRACING 3 INSULAT 14• PIPE 12• PIPE to• f'XPE a• PIPE o• PIPE PUMPING SYSTEM PUMP STATION BOOSTER PUMP STATION BOOSTER PUMP STATION o• FORCE MAIN UTIL.JDORS MAlN RUNS IN VILLAGE STREET CROSSING 50 LF EA PUMP STA TO TREATMT PLANT STUBS TO HSE 360 LOTS ~ 20' STUBS TO BLDGS -10 ~ 25' .233 INTEGRATED OFC AREA OWNER/MGRS OFFICE .2.14 El.ECTR!CAL GENERATING STATIONS BUILDING GENERATORS DAY TANK FUEL STORAGE TANK SUBSTATION DISTRIBUTION DISTRJllliTJON .235 FIRE ALARM SYSTEM FIRE ALARM SYSTEM .236 TELEPHONE SYSTEM TELEPHONE SYSTEM 700 aoo b100 4P500 1a,900 1 1 :t3,aoo 12,200 11000 81300 7,200 250 1 1 4 1 2 1 1 1 1 LF LF LF LF LF LF LF LS LS LF LF LF LF LF LF EACH EACH Ef.ICH EACH EACH EACH LS LS LS $ 53.B7 42. 5I a 66.17 54.a2 47.72 35.09 30.90 1411330.00 141,327~00 42.9a at.77 81 •. 77 a5.46 81.77 a1.77 26o,ooo.oo 11009,400.00 t3o,ooo.oo 26o,ooo.oo 100,15~.00 250,379.00 18,3a1.39 437,149.0() AMOUNT date: 13-JAN-83 filet WAAPPCOST.DAT; pa<;;~~: 46 TOTAL REMARKS --------- ----------------------------- 242 219 46 44 52 158 5a4 141 141 593 99a 82 709 5a9 20 904 260 4J03a 130 520 100 250 18 437 ---------13r388 ========= 40,222 . ' ''• ; ~· e ~- ·, lj t..• • 0 . ..... SUSITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTJHATE -ACRES AMERICAN WATANPI ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE ------------------------------------------------------------------------- .4 .5 .6 .7 ACCESS ROAD CAMPS .31 ACCESS ROAD/RAILHEAD CAHP FACS, CATERING ~ OPER SUPT .32 RAILHEAD CAHP OPERATION FACS, CATERING t OPER SUPT CAliP CREDIT SALVAGE VALUE FOR RUILDINGS' EUUIPKENT & UTILITIES PERHANElH TOI4N PERMANENT TmJN HAIN 'ONSTR CATERING I SUPPORT CATERING t SUPPORT ELECTIUC POWER .71 34.5 KV SYSTEM .711 TRANSFORMER STATION ,712 DISTRIBUTION SYSTEM (9 MI> .72 CONSTRUCTION CAMP .72l DIESEL GENERATION ,73 CONSTRUCTION POWER .731 DIESEL GENERATION 8o,ooo 90,000 1 1 3d40,000 1 1 105,000 817000. HAN DAY HANitAY HAIHIAY LS LS MWhr HWht• $ 84.42 62.28 62.28 710,300.00 17314,339.00 195.00 195.00 M10UNT date: 13-JAN-B3 filet WAAPPCOST.DAT; P.:l!~~ t 47 TOTAL REMARKS -------------------------------------- 6r754 --·-·--------.------- ------·------------ ---------______ .. __ _ 16,739 ===:.====== 19~), 559 2r025 20,475 15,795 ========= ' . . ~ ' . · .. ·~.·- e (:l c (. ,. r.. ~~ • .. 'i """ ' . . , SUSITNA HYDROELECTRIC PROJECT F.E.R~C. LICENSE APPL1CATION ESTIMATE -ACRES AMERICAN WATANA QUANTITY UNITS UNIT PRICE lTF.M DESCRIPTION --~---------------------------------------------------------------------- 64 • a CONSTRUCTION HEATING a VENTIL • .81 HEATING t VENTILATION PLANT .811 HEATING ~ VENTIL. PLANT .82 HEATING l VENTIL. OPERATION .821 HEATING g VENTILATION OPER CONTINGENCY l-ABOR EXPENSE LABOR E!<PENSE <INCLUDE£! IN lliRECT COSTS> 65 SUPERINTENDENCE SUPERINTENIIENCE <INCLUDED IN DiRECT COSTS) 66 INSURANCE INSURANCE <INCLUDED IN lllRECT COSTS) 1 LS 2,3os,soo.oo DAY 3,794.65 to.o r. AMOUNT datet 13-JAN-83 file: WAAPPCOST.DATf pa~,~: 48 TOTAL REMARKS •• --------- ----------------------------- $ 1•000'~ $ 1rOOO's 2J306 --------- ========= 12r551 373r303 ------------------0 0 ====:==~=== 0 0 ====-·==-==== 0 0 (I\ ("' ({ (' ( . • SUSITNA HYDROELECTRIC PROJECT f.E.R.C. l.JCENBE APPLICATION ESTJHATE -ACRES AMERICAN WATANA ITEH DESCRIPTION GUANTJTY 68 MITXGATtON OUT-OF--KIND COSTS 1 CONTINGF-NCY 10.0 " 69 FEE.S FEES ( INCUJDED JN DIRECT COSTS> SUBTOTAL 71 ENGINEERING TOTAL PROJECT COST UNITS liNIT PRICE AHOUNT $ Ls 29,2oo,ooo.oo =======-·=== 0 399r60B datP.: 13-JAN-83 file: WAAPPCOST.DAT; page: 49 TOTAL REMARKS 2r920 0 3J196r864 ====::::==== ====:.~==== 3r596,472 r (' ' • VAX/VHS HODY VAX/IJHS HODY VAX/IJHS HODY DDDDDDDD DDDDDDDD DD DD DD DD DD DD DD DD DD DD DD DO DD DD DD DD DD DD DD DD DDDDDDDD DDDDDDDlJ 000000 000000 00 00 00 no 00 •. :n 00 1]0 00 00 00 00 00 00 00 00 00 00 00 00 000000 000000 VAX/VMS HODY VAX/VHS HODY VAX/VHS HODY ~~~~~~~ft ~=~~~=l~~~ l8iJl DEAPPDETL B-HAR-1983 10~31 ·H H 000 ~~ H 0 0 u H {j 0 HHHHH 0 0 H H 0 0 H H 0 0 ~ H 000 EEEEEEEEEE AAAAAA EEEEEEEEEE AAAAAA EE AA AA EE M AA EE AA AA EE AA AA EEEEEEEE AA AA EEEEEEEE AA AA EE MAAAAAAAA EE AAAAAAAAAA EE AA AA EE AA AA EEEEEEEEEE AA AA EEEEEEEEEF. AA AA uu uu TTTTTTTTTT uu uu TTTTTTTTTT uu uu uu uu uu uu uu uu uu uu uu uu uu uu tiU uu uu uu uu uu uuuuuuuuuu UUIJIJUUIJUUU H H H H H h HHHHH H H H H H H TT IT TT TT TT TT TT TT TT TT TT TT 000 0 0 0 0 0 0 0 0 0 0 000 DDDD y y D D y y D D y y D D y D D y D D '( DDDD y PPPPPPPP PPPPPPPP PP PP pp PP PP PP PP PP PPPPPPPP PPPPPPPP PP pp pp pp PP pp DDDD D D D D D D D D D D DDDD ...... ' ''' .... ,,,, ... 41 • , ', .... ,,,, .... ,,,, .... ,,,, ;;;; •• C; • ,,,, .. ,, .. , , .. '' .. , , y y y y y y y y y y DEAPPDETL 8-HAR-1.983 10t31 DEAPPDE'i;. B-HAR-1983 10:31 DEAPPDETL B-HAR-1983 10t31 PPPPPPPP DDDDDDDD PPPF'PPPP DDDDDDDD PP PP DD DD PP PP DD DD PP pp DD DD PP PP DD DD PPPPPPPP DD DD PPPPPPPP DD DD PP DD DD PP DD DD PP Dll DD PP DD DD PP DDDDDDDD PP DDDDDDDD 11 11 1111 11!1 11 11 11 11 11 11 11 11 111111 111111 TTD7t B-HAR-1983 11t12 TTD7: 8-HAR-1983 11:12 TTD7t 8-HAR-1983 11:12 DISK$TECHNICALtrHODY,SUFERCJDEAPPDETL,OUT;1 DISK$TECHNICAL:rHODY,SUFERCJDEAPPDETL.OUT;i DISKSTECHNICAL:rHODY,SUFERCJDEAPPDETL.OUT;1 EEE\EEEEEEE TTTTTTTTTT ll EEE',EEEEEEE TTTTTTTTTT LL EE TT LL EE TT LL EE TT LL EE TT LL EEEE1EEEE TT LL EEEEIEEEE TT LL EE TT LL EE TT LL EE TT LL • t •• EE TT LL •• t • EEEEEEEEEE TT LLLLLLLLLL t I) • t EEEEI£EEEEE TT LLLLLLLLLL ..... DISK$1ECHNICAL:rHODY.SUFERCJDEAPPDETL.OUT;1 DISKST!ECHNICAL:rHODY.SUF~RCJDEAPPDETL.OUTi1 DISK$T£CHNICAU rHODY, SUFERCJ[tEAPPDETL, OUH 1 VAX/VHS VAX/VHS VAX/VHS VAX/VMS VAX/VMS VAX/VMS II · .... · .. -. ,· .. · ' . ' ' .. :_ . . . -.. ·;~ "~~..,...., ~--'""~"' -~.~:. '"-" "" ~ .. -~ .... ""''·" _ _..,..,.,_,.. ""~" ,. ... ,, (. • SUSITI~A HYDROELECTRIC PROJECT dt~tel 13-JAN-83 F.E.R.C. LICENSE APPLICATION ESTIHATE -ACRES AHERl~AN filel DEAPPCOST.DAT :>a!lel 1 DEIJIL CANYON • lABOR JOll HATERIALS PERH. MATERIALS SUBCONTRACTS EOPf, OIIHERSHIP EUPT. OPERATION ----------------- ---------------------------------·------------------ ----------------------------------EllUIIJ, TOTAL NEW ITEH DESCRIPTIO~ OUANTITY UNITS I!NIT AMOUNT UNIT AMOUNT UNIT AMOUNT UNIT AI'IOUNT UNIT AKOUHT UNIT IIHOUNT UNIT AHOUNT FACTOR JOT til --------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE 1M ----------------------------------------------------------------------------------------------------- t $ 000 $ • 000 ~ • 000 t $000 , • 000 i $ 000 • s 000 $ 000 • PRODUCTION PLANT • 330 lAND t LAND RIGHTS .1 LAND lANil 1 LS 0 0 0 22:050 0 0 22,050 1.00 22,050 • .2 LANl.l RIGHTS LAND RIGHTS -IH ABOVE 1 LS .3 HISC CH~RGES I CREDITS KISC CHhR~S/CREDIT-lH ABO~E 1 LS -----___ .. ---------~----------------------- 8 0 i) 0 22,050 0 0 22.05Q rc-331 :POWERPLAHT STRUCTURE IHPROIJEKENTS .1 POIIERIIDUSE .11 POWERHOUSE & DRAFT TUBE .111 EXCI'IVATION POWERHGUSE VAULT RODr. 9:if80U CY H.ao h418 4o99 47!1 o.oo 0 o.oo 0 5.46 523 6.68 640 :U.93 3t059 t.55 ... 741 DRAFT TUBE ROCK u,aoo C'i' H.ao 249 ~~99 8~ o.oo 0 o.oo 0 :;.~6 92 6.68 112 31.93 536 loSS &31 .113 SUP./~~ PREPARATION/GROUTING POIIERIIDUSE SURFACE PREPARATION S8t10~ SF () .• 59 52 0.06 5i o.oo 0 o.oo 0 o.t8 16 0.21 19 1.04 92 1.55 143 DRI'IFT TUBE SURFACE PREPARATION 51!300 SF \},59 30 0,06 3\ ;),00 0 o.oo 0 0.18 9 0.21 11 1e04 53 t.s5 83 GROUT CURTAIN-!U/S OF P-H> DRill HOlES .. 3,800 LF 6.05 265 0.25 11 o.oo 0 o.oo 0 1.21 53 1.49 h5 9.00 394 1.55 611 CEHENT 17,SOO CF 11.18 196 0.62 11 1o.5o 184 o.oo 0 1.75 31 2.13 37 26.18 458 1.55 710 .114 CONCRETE l SH&TCRETE POWERHOUSE CONCRnE 23,800 tY 90.00 21142 29.96 71'3 44.60 h06l o.oo 0 26.50 631 32.39 771 223.45 s.Jta t.s5 8,243 t t:OHCRBE OVF.R~F.AK 12"il/6"V h&OO CY 56.68 102 3.00 5 44.60 80 o.oo 0 17.95 32 21.95 40 144.18 260 1.55 402 REINFORCING STEEL 1t200 TUN 235.00 282 19.00 23 540.00 648 o.oo 0 59.00 71 72.00 :a6 92s~oo h110 1.55 1r721 2' SHOTCRETE 1t900 SF 0.57 1 o.oo 0 0.92 2 o.oo 0 0.09 0 o.u 0 1.69 3 1.55 5 3" SHOTCRETE '3t400 SF o.8o 3 o.oo 0 1.39 5 o.oo 0 0.13 0 0.15 1 2.47 II 1.55 • 13 DRAFT TUBE r&£RETE a,ooo CY 90.00 720 29.96 240 -44.60 '357 o,oq 0 26.50 212 32.39 259 223o45 h78Q 1.55 2t771 CONCRETE UVERBREt~ 6' lr650 CY 56.68 94 3.00 5 -\4.60 74 o.oo 0 17.95 30 21.95 36 144.18 238 1.55 369 P.fiHfORCING STEEL 660 TON 235.00 155 19.0() 13 540.00 356 o.oo 0 59.00 39 n.oo 48 925.00 611 1.55 946 1.' SHOTCREIE 800 SF 0.57 0 o.oo 0 0.92 1 o.oo 0 0.09 0 o.u 0 1.69 1 1.55 2 .115 SIJFFORT t ANCHORS roiiERHOUSE R9CI'\BOL1S 1' @ 2!)' If( 780 EACH 183.63 143 o.oo 0 911.90 77 o.oo 0 54.12 42 66.15 52 402.80 314 1.55 407 C: kOCKB3LTS 1' ·~ 1~1 500 EI'ICH 12Q,86 64 o.oo 0 27.50 14 o.oo 0 37.98 19 46.42 23 240.76 120 1.55 187 4 1 ... 4J I ~ .. ~.-7-' :_·'·~~·;:;;~:::~ -~,:.: __ :,_, -,;..;,.. .. ~=-~~.:.::::::"*-· --or~.-'"011'l't' .~:r~.~....-;;:-~t"-:·~'l-.~-"' =-· •':•.• ~~ .. ~ ~1""3 .. -··--->;-~~-----:-:---:::-.~~_:;::-'"· --/. • • ~~ . .. SUSITNA HYDROElECTRIC PROJECT date: 13-JAH-83 F ,£,R,C. I.ICEHSE APPLICATION ESTIHAYE -ACRES AHERICAH file: DEAPPCO~T.DAT DEVIL CANYON Pa!!e: 2 • LABOR JOB MATERIALS PERKo liATERtALS SUBCONTRACTS EOPT, OIIHERSHIP EOPT, OPERATION ----------------- -------------------------------------------------------------------- ----------------- EOUIIJ, TOTAL tiE II ITEH DESCRIPTION llUANTITY UNITS UNIT AMOUNT UNIT AMOUIH UHIT AHOUHT UHlT AHOUHT UNIT AHOUHT UNIT AHOUMT UlfiT AttOUHT FACTOR TOTAL --------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE • --------------------------------------------------------------------------------·---------------------------------------------- f ' 000 $ $ 000 $ • 000 s • 000 • • 000 • • 000 $ • 000 s 000 STEEL MESH 3h000 SF t.oo 31 0.02 1 o.5a 18 o.oo 0 0.14 4 0.16 5 1.90 59 1.55 91 • STEEL SUPPORT 105 TOH 1383.00 145 o.oo 0 2125.00 223 o.oo 0 272.70 29 333.30 :~s 4!14,()0 432 1.55 670 DRAFT TUBE ROCKFOLTS 1' @ 25' HY 100 EACH 183.63 18 o.oo () 98.90 10 o.oo 0 54.12 5 66.15 7 402.30 40 1.55 62 • ROCKBOLTS 1'@ 12' 140 EACH 90~20 13 o.oo 0 23.50 3 o.oo 0 26.59 4 32.49 5 172.78 24 1.55 37 ROCKBOLTS 1.' @ 9' <'i) EACH 74.10 5 o.oo 0 18.70 1 o.oo () 21.84 2 26.69 2 141.33 10 1 •. 55 15 STEEL itESH 12.~0 SF 1.oo 13 0.02 0 o.se 7 o.oo 0 0.14 2 o.16 2 1.90 24 1.55 37 .117 DRAINAGE • HOLES (U/S OF POWERHOUSE) 1St000 lF 10.30 155 0.26 4 o.oo 0 o.oo 0 2.50 38 '3.05 46 1&.11 242 1.55 375 HOLES CPOIIERHOUSE CROYN) 21r960 LF 10.30 226 0.26 6 o.oo 0 o.oo 0 2.50 55 3.05 67 Hull 354 1.55 548 .us STRUCTURAL -KISC STEELWORK POWERHOUSE & nRAFT TUBE ,. STRUCTURAL STEEL/CRANE RAILS 1 lS 213 0 725 0 13 16 967 1.55 1r.,99 STEEL COHP. WATER PIPECB'> 1 LS 446 0 765 0 29 35 1r275 1.55 1r976 .119 ARCHITECTURAL P~'ERHOUSE ARCHITECTURAL 1 lS 121 0 363 0 0 () 484 1.55 750 ,11C MECHANICAL DRAFT TUBE GATES 2 SETS 15000 30 0 0 252000 504 0 0 1350 3 1650 3 210000 540 t.oo 5.,0 DRAFT TUBE GATE GUIDES 4 SETS 55000 220 0 0 43500 i74 0 () 5170 21 6330 25 110(100 440 1.00 440 DAAIT TUBE CRANE 1 EACH 65 0 340 0 20 25 450 1.oo 450 PUHP J~TAKE TRSHRKS & GUIDES 1 lS 10 0 145 0 2 3 160 t.oo 160 PUhP OUTltJ STPPLOGS/GUIDES 1 lS 25 0 40 0 2 3 70 1.oo 70 .12 ACCESS JUHHtlS & Pu~TALS .121 EXCAVATlfJN TUHHELS -ROCK t!AIN TUNNEl 106r000 CY 14.39 1r525 6.41 683 o.oo 0 o.oo 0 6.13 650 7.50 795 34.46 Jr653 1.55 5r662 TRANSFORHF.R GALI.ERY TIJHHEL 17,000 CY 12.19 207 5.11 87 o.oo 0 o.oo 0 5.32 90 6.51 111 29.13 49:> 1.55 768 ,. GROUTJHG GALLER\' TUNNEL 2r300 CY 66.93 154 27.4~ 63 o.oo 0 o.oo 0 2Q.70 48 25.31 56 140.38 323 1.55 500 SURGE CHAMBER ACCESS TUHHEL 7r800 CY 22.46 175 7.36 57 o.oo 0 o.oo 0 8.45 66 10.32 80 48.59 379 1.55 587 PENSTOCK ACCESS TUNNEl 50r000 CY 23.93 h197 7.54 377 o.oo 0 o.oo 0 8.99 450 10.99 550 51.45 2·573 1.55 3r9B7 PENSTOCK ELBOW ACCESS TUNHEl 10r000 CY 23.93 239 7.54 75 o.oo 0 o.oo 0 8.99 90 10.99 110 51.45 515 1.55 797 • ACCESS SHAFT TUNNEL 3.300 CY 66.93 221 21.60 71 o.oo 0 o.oo 0 20.70 68 25.31 84 134.54 444 1.55 688 COHHECTOR TUNNEl h600 CY 66.93 107 21.60 35 o.oo 0 o.oo 0 2!>.70 33 25.3! 40 134.54 215 1.55 334 HAIN PORTAL ROCK 5r000 CY 4.44 22 4.22 21 o.oo 0 o.oo 0 3.82 19 4.66 23 17.16 96 !.55 !33 .123 SURFACE PREPARAYIOH TUHHtlS H.4IN TUNNEL SLAB U2r000 SF 0.38 43 0.04 4 o.oo 0 o.oo 0 0.13 15 0.16 18 0.71 80 1.55 123 PENSTOCK .~~ TUHHEL SLAB 52.560 SF 0.38 20 0.04 2 o.oo 0 o.oo 0 0.13 7 0.16 8 0.71 37 1.55 58 • tiAIH PORTAL HORIZOHTAI.. 200 SF 0.37 0 0.04 0 o.oo 0 o.oo (i o.t3 0 ,0.1~ 0 0.70 0 1.55 0 IHCLIHED 2•100 SF 0.57 1 o.o6 0 o.oo 0 o.oo 0 0.18 0 0.21 0 1.02 2 1.55 3 .124 CONCRETE l SHOTCKETE • HAIH PORTAlS CONCRETE SlAB 30 CY 46.50 1 3.00 0 -t4,6Q t o.oo 0 15.70 0 19.20 1 129.00 4 1.55 6 • • • it ,..J -' - " t.f __ " ~ - f l ·~ • -• I • l I r .. SUSITHA HYDROELECTRIC PROJECT date: 13-JAN-83 F,E,R,C, LICENSE APPLICATION ESTIHATE-ACRES AHERICAN file: DEAPPCOST,DAT j DE1JIL CANYON Pa!le: 3 l .. LABOR JOB MATERIALS PERH. HATERIALS SU!tCOiiTRACTS EOPJ, OIIHERSHIP EOPT, OPERATION i ------------------------------------------------------------------------------------- ----------------- EOUIV, TOTAL HEll } Iitri DESCRIPTION GUAHTITY UNITS UNIT AHOUHT UHIY AltOUHT UNIT AHOUHT UNIT AHOUNT UNIT A~;OUHT UNIT AHOUNT UNIT AHOUHT FACTOR TOTAL i ----------------------~-------------------~ --------PRICE PRICE PRICE PRICE PRICE PRICE PRICE l • -------------------------------------------------------------------------------------------$ $ 000 • t 000 $ t 000 • $ 000 • t 000 t $ 000 • • 000 s 00(1 ' r " CONCRETE \:ALLS 570 CY 46.50 27 3.00 2 44.60 25 o.oo 0 15.70 9 19.20 1! 129.00 74 1.55 114 i CONCRETE OVERFREAK 12'H/6"\I 40 CY 39.50 2 1.00 0 44.60 2 o.oo 0 14.35 1 17.55 1 117.00 5 1.55 7 I REIHFORCING STEEL 40 TON 226.00 9 19.00 1 540.00 22 o.oo 0 59.00 2 72.00 3 916.00 37 1,55 57 TUNNELS i ~ CONCRETE SLAB HAIN TUNNEL 4t030 C'l' 68.00 274 6.60 27 44.60 180 o.oo 0 19.53 79 23t87 96 !62.60 655 1.55 1t016 • l COHC PlUGS PEHS EJ.BOII ACCESS lOtOOO f.Y 97.24 972 36.00 360 44.60 446 o.oo 0 29.65 297 36.25 363 243.74 2r437 1.55 3r778 COHC OVERBREAK HAIH TUN 6' 2t130 CY 35.88 76 t.oo 2 ..,4,60 95 o.oo 0 13.45 29 16.45 35 111.38 237 1.55 368 t REIHFORCIHG STEEL MAIN TUN HO TOH 235.00 33 19.00 3 540.00 76 o.oo 0 59.00 8 . 72.00 10 925.00 130 1.55 201 t 2' SHOTCRETE HniM TUNNEl 7t950 SF 0.57 5 o.oo 0 0.92 7 o.oo 0 o.o9 1 o.u 1 1.69 13 1.55 21 ' 2' SHOTCRETE TRI\HSFORHER GAL lt260 SF (),57 1 o.oo 0 0.92 1 o.oo 0 o.c9 0 o.u 0 1.69 2 1.55 3 ;f: l • ! 2' SHOTCRETE SURGE CHAHB ACC 800 SF 0.57 0 o.oo 0 Oe92 1 o.oo 0 o.o9 0 o.u 0 1.69 1 1.55 2 2• SHOTCRETE PENSTOCK ACCESS 3r750 SF 1),57 2 o.oo 0 0.92 J o.oo 0 0.09 0 o.u 0 1.69 6 1.55 10 2' SllOTCRETE FEHST ELB!H! ACC 3t750 Sf 0.57 2 o.oo 0 0.92 3 o.oo 0 0.09 0 o.u 0 1.69 6 1.55 10 ! 2' SHOTCRETE ACCESS SHAFT 750 SF 0.57 0 o.oo 0 0.92 1 o.oo 0 o.o9 0 o.u 0 1.69 1 1.55 2 .... \ • 1 2v SHOTCRETE GP.OUT GAlt~Y 470 SF 0.57 0 o.oo 0 0.92 0 o.oo 0 (),09 0 o.u 0 1.69 1 1.55 1 2' SHDTCRETE COHHECTOR ri.JN 330 SF (),57 0 o.oo 0 Oe92 0 O.QO 0 0,09 0 o.u 0 1.69 1 1.55 1 .125 SUPPORT t llHCHOR!) I • HAIH TIJHtiEL ., I ROOODLTS 1' @ 12' 1t-440 EI'ICH 90.20 130 o.oo 0 23.50 34 o.oo 0 26.59 38 32.49 47 172.78 249 1.55 386 ! ! ROCKBOlTS 1" @ 9 I 190 EACH 74.10 14 o.oo 0 18.70 4 o.oo 0 21.84 4 26.69 5 141.33 27 1.55 42 1 STEEL HESH 132t500 SF 1.04 138 o.oJ 4 0.68 90 o.oo 0 0.15 20 0.18 24 2.08 276 1.55 427 4 STEEL SUPPORT 120 TOM 1383.00 .166 o.oo 0 ?.125.00 255 o.oo 0 272.70 33 333.30 40 4114.00 494 1.55 765 ... l HAIH TUIIHEt. PC-RTAL ! ROC~OLTS t• @ 15' 50 EAI;H 123.91 6 o.oo 0 27.50 1 o.oo 0 37.98 2 ~6.42 2 235.81 12 1.55 18 'I TRAHSFO~~~~j~ERY1 J~~, I • 230 EACH 90.20 21 o.oo 0 23.50 5 o.oo 0 26.59 6 32.49 7 172.78 40 1.55 62 .. ! l ROCKBOLTS 1• e 9' 30 E~CH 74.10 2 o.oo 0 18.70 1 o.oo 0 21.84 1 26.69 1 141.33 4 1.55 7 STEEL MESH 20r940 SF 1.04 22 o.oJ 1 0.68 14 o.oo 0 0.15 3 0.18 4 2.08 44 1,55 68 '-STEEL SUPPORT 20 TON 1383.00 28 o.oo 0 2125.00 43 o.oo 0 272.70 5 333.31! 7 4114.00 82 1.55 128 I GROUTING S~.tLER'I' TUHHEl. ROCKBOLTS 3/4' @ 6' 220 EACH sa.oo 13 o.oo 0 11.10 2 o.oo 0 17.09 4 20.89 5 107.08 24 1.55 37 l SUPPORT STEEL 3 TON 1383,00 4 o.oo 0 2125.00 6 o.oo 0 272.70 1 333.30 1 4114.00 12 1.55 19 ! STEEL HESH 100 SF 1.04 0 0.03 0 0.68 0 o.oo 0 0.15 0 o.t8 0 2.08 0 1.55 0 • SURGE CHAHBER TUNNEL ROCKBot.TS 11 @ 12' 150 EACH 90.20 14 o.oo 0 23.50 4 o.oo 0 26.59 1 32.49 5 172.78 26 1.55 40 RDCKBOLTS 1'@ 9' 30 EACH 74.10 2 o.oo 0 18.70 1 o.oo 0 21.84 1 26.69 1 141.33 4 t.ss 7 STEEL Sllf'PORT 13 TON 1383,00 18 o.oo 0 2125.00 28 o.oo 0 272.70 4 333.30 4 4114.00 53 1.55 83 .. STffi HESH 13r200 SF 1.04 14 0.03 0 0.68 9 o.oo 0 0.15 2 o.t8 2 2.08 27 1.55 43 PENSTOCK ACCESS TINlHEL ROCKBDLTS P @ 12' 680 EACH 90.20 61 o.oo 0 23.50 16 o.oo 0 26.59 18 32.49 22 172.78 117 1.55 182 ROCKBOLTS 1' @ 9' 90 Elif.H 74.10 7 o.oo 0 18.70 2 o.o~ 0 21.84 2 26.69 2 141.33 13 1.55 20 -STEEL stR:mT 60 TON 1383.00 83 o.oo 0 2125.00 128 o.oo 0 272·70 16 333.30 20 4114.00 247 1.55 383 STEEl MESH 62r150 SF 1.04 65 o.oJ 2 0.68 42 o.oo 0 0t.LJ 9 o.ta 11 2.08 129 1.55 200 PENSTOCK ELBOW ACCESS TUNNEL ROCKBOLTS 1' @ 12' 280 EACH 90.20 25 o.oo 0 23.50 7 o.oo 0 26.59 1 32.49 9 172.78 48 1.55 75 -ROCKBIJL TS 1' @ 9' 80 EI\CH 74.10 6 o.oo 0 18.70 1 o.oo 0 21.84 2 26.69 2 141.33 11 1.55 18 - • -l .. , .. f • 'I .. .,. I • .. • • ;, : l j ~ I • t; • t ~ d 'il : . I -.. SUSITNA HYDROELECTRIC PROJECT F.E.R,C, liCENSE APPLICATION ESTIMATE-ACRES AHERICAt~ DEVIL CANYON date: 13-JAN-83 file: DEAPPCOST,DAT Pa!fel 4 ITEH DESCRIPTION STEEL SUPPORT STEEL tiESH ACCESS SHfiFT TUNNEL ROCKBOLTS t• @ 12' ROCKBOLTS 1' @ 9' STEEL SUWDRT STEEL HESH CONNECTOR Tl.itiiiEL ROCKFOLTS 3/4' @ 6' STEEl SUPPORT STEEL flESH A129 ARCHITECTURAl tiAIH PORTAL DOORS .12C MECHANICAL VENTILATING SYSTEK <INDL IN 63,71 l &3.72) .13 ACCESS SHAFT .131 EXCAVATION ROCK .133 SURFACE PREPARATION SHAFT ,134 CONCRETE & SHOTCRETE CONCRETE LINING CONCRETE OVERBRF.AK 6' ,135 SUPPORT I ANCHORS ROCKBOLTS 3/4' @ 6' .138 SffiUCTURAL -IUSC STEEI.WllRK KISCEllAHEOUS STEELWORK .139 ARCHITECTURAL <INCL IN 331.2 CHTRL BLDG) ,13C tiECHfu~ICAl ElEVATORS .14 FIRE PROTECTION HEADTANK .141 EXCAVATION . ROCK .143 SURFACE PREPARATION HEAD lANK .144 CONCRETE & SHOTCRETE CONCRETE COHC, OVERBREAK 6' REINFORCING STEfl .145 SUPPORT & nHCH!JRS ROCKBDLTS 1' ~ 12' ROCKBOLTS 1' @ 9' STEEL KESH STEF.L SUPPORT OUAHTirt 20 14r760 50 50 20 2r500 160 2 70 2 14r500 70r200 3r600 lf300 1rl20 50 1 h150 2r800 250 45 10 25 10 1r200 2 LABOR JOB tiATERIAlS PERH. HATERlAlS SUBCONTRACTS EUPT, OUNERSHXP EOPT. OPERATION £0UIV, UNIT PRICE ---------------------------------------------------______ w__________ ---------------------------------- UNITS UNIT AHOIJHT UNIT AHOUHT UNIT AHOUHT UNIT AHOUNT UHIT AHOUNT UNIT AKOUN~ --------WRICE PRICE PRICf PRICE PRICE PRICE -------------------------------------------------------------------------------------------------• • 000 • • 000 • $ 000 • • 000 • • 000 • $ 000 • TON 1383.00 7.8 o,oo 0 2125,00 43 ,o,oo 0 272,70 5 333.30 sF 1.04 15 o.o3 o o.68 10 o.oo o 0.15 2 o.t8 EACH 90.20 5 0.00 0 23.50 1 (1,00 0 26,59 1 32.49 EACH 74,10 4 Q,OO 0 18o70 1 o,oo 0 21.84 1 2h.69 TON 1393.00 28 o.oo 0 2125.00 43 o.oo 0 272.70 5 333,30 SF t.04 3 0,03 0 0,68 2 OtOO 0 0,15 0 ~.18 EACH 58.00 TON 1383.00 SF 1.04 SETS 6300 CY 40.40 SF (1,59 CY 79,56 CY 48,36 EACH 59,oo TOH 592.00 LS CY :1.00,40 SF 0.3B CY 163,130 c·r 46.28 TON 235.00 EACH 90.20 EACH 74,10 SF 1.04 TON 1383,00 9 o.oo 3 o.oo 0 0.03 13 0 586 10.04 41 o.o6 286 69.00 63 30.00 65 o.oo 30 o.oo 250 115 27.44 1 0.04 41 20.00 2 2.00 2 19.00 2 o.oo 1 o.oo 1 0.03 J o.oo 0 11.10 0 2125.00 0 0.68 0 41200 146 o.oo 4 o.oo 248 44.60 39 44,60 0 11.10 0 1660.00 0 32 o.oo 0 o.oo 5 44.60 0 44.60 0 540.00 0 23.50 0 18.70 0 0.68 0 2125.00 2 o.oo 4 o.oo 0 o.oo ..... \71.0 0 () o.oo 10 o.oo 161 o.oo :sa o.oo 12 o.oo 83 o,oo 700 0 o.oo 0 o.oo 11 o.oo 2 o.oo 5 o.oo 1 o.oo 0 o.oo 1 o.oo 4 o.oo 0 17.09 0 272.70 0 0.15 0 450 0 13.65 0 0.18 0 49.45 0 24.25 0 17.09 0 53.00 0 0 31.06 0 0.13 0 37.75 0 17.05 0 59.00 0 0 0 0 26.59 21.84 ;).15 272.70 1 550 . 198 16.68 l3 0.21 178 60.45 32 29.65 19 20.89 3 65.00 23 36 37.96 0 0.16 9 46.15 1 20.85 1 72.00 1 32.49 0 26.69 0 0.18 1 333.30 7 41,14.00 3 2.08 2 172.78 1 141.33 7 4114.00 0 2o08 3 1o1~o8 1 411-t.OO 0 2.08 1 46500 242 8o.n 15 1.~ 218 303.06 39 176.86 23 107.08 J 2370,00 28 44 196.86 0 0.71 12 312.30 1 130.78 1 925.00 1 172.78 0 141.33 0 2.08 1 4114.00 TOTAL HEW AHOUNT FACTOR TOTAL • 000 • 000 82 1.55 128 31 1.55 48 9 t.55 13 1 1.55 11 a2 1.55 12a 5 1.55 8 17 1.55 27 8 1.55 13 0 1.55 0 97 1.55 150 1r171 1,55 1JB15 73 1.55 113 1s091 1.55 1,691 230 1.55 356 120 1.55 186 119 1.55 184 hOOO 1,00 hOOO • 226 1,55 351 2 1.55 3 78 1.55 121 6 1.55 9 9 1.55 14 4 1.55 7 1 1.55 2 2 1.55 4 8 1.55 13 I h! I. {: • • • • • • • • ;. • • • u I • I ... SUSITNA HYDROELECTRIC PROJECT F,E,R.C, LICENSE ~PPLICATION ESTIHATE-ACRES AHER!CAN DEVIL CANYON date: 13-JAN-83 file: DEAPPCOSJ,DAT P~!lel 5 lABOR JOB KATERIALS PERK, MATERIAlS SUBCONTRACTS EOPT, OWNERSHIP EOPT, OPERATION EOUIV. TOTAl NEW UNIT AlflJUlU FACTOR TOTAL ---------------------------------- --------------------------~---------------------------~,------------ PRICE ITEH DESCRIPTION QUANTITY UNITS UNIT AHOUHT UNIT AHOUHT UNIT AMOUNT UNIT AHOUNT UNIT AHDUNT UNIT AHOUHT ------------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------------------------------------~----------- .148 STRUCTURAl. -HISC STEELWORK HISCEllAHEOUS STEELWORK ,l,.C HECHANICAL PIPING/VALVES -<INCLUDED IN 335.12) .15 BUS TUNNELS <TOTALS FOR 4 BUS TUIIHElS) .151 EXCAVATION ROCK H!IRIZotiTAL ROCK INCliNED • 153 SURFACE PREPARATION TUt!NFl ,154 COHCRETt & SHOTCREJE CONCRETE Sl!tB CONCRETE R~RBRtAK 12' REIHFORC~HG STEEl 2' SHOTtRETf ,155 SUPPORT I HHCH$S ROCKBill.lS 1' @ 2!i' ROCKBOLTS t• @ 12' ROCKFOllS 1' @ 9' STEEL HESH STEEL SUPPORT ~16 TRANSFORMER GAllERY .161 EXCAVATION ROCK ,163 SURFACE PREPARATION TRANSFORMER GALLERY ,164 CONCRETE & SHOJCRETE CONCRETE BASE SLAB CONCRETE OVERBREAK 12'HI6'V REINFORCING STEEl 3' SHOTCRET! .165 SUPPORT I ANCHORS ROCKBOllS 1" @ 25' HY ROCKBOLTS 1' @ 15' STEEl HESH STEEL SUPPORT ,167 DRAINAGE tlOLES UH GAllERY CROIIH) .17 CADLE SHAFTS <TOTAlS FOR 2 SHAFTS> .171 EXCAVATION ROCK .173 SURFACE PREPARATION SHAFTS 1 3r200 2r000 1h300 800 360 40 520 80 110 30 8r600 14 28r800 26r500 2r810 820 140 1r100 170 90 22r200 17 Br900 3,ooo J6r000 ' ~; • • 000 $ • 000 • $ 000 $ s 000 $ $ 000 $ s 000 $ $ 000 $ 000 ts CY 37,88 CY 115.35 SF (1,38 CY 121,16 CY 67,08 TON 235.00 SF 0,57 EACH 183.63 E!ICH 90.20 EACH 74.10 SF 1,04 JON 1383.00 CY 12.19 SF 0,38 CY 165,88 CY 41.08 TON 235.00 sF o.ao EACH 183.63 EACH 121J,86 sr 1.oo TON 1383,00 lF 10,30 CY 115,35 SF 0.59 4 121 9.64 231 16.26 4 o.o4 97 16.00 24 o.oo 9 19.00 0 o.oo 15 o.oo 10 o.oo 2 o.oo 9 0.03 19 o.oo 351 s.u 10 0.04 466 100.0!! 34 3.00 33 19.00 1 o.oo 31 O,(iO 12 o.oo 22 0.02 24 o.oo 92 0.26 346 16.26 21 o.o6 0 31 o.oo 33 o.oo 0 o.oo 13 44.60 0 44.60 1 540.00 0 0.92 0 98.90 0 23.50 0 18.70 0 0.68 0 2125.00 147 o.oo 1 o.oo 281 44.60 2 44.60 3 540.00 0 1.39 0 98.90 0 27.50 o o.5a 0 2125.00 2 o.oo 49 o.oo 2 o.otl 11 0 0 0 36 16 22 0 B 3 1 6 3() 0 0 125 37 76 2 17 2 13 36 0 0 0 o,oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo 0 0 12.73 0 36.88 0 0.13 0 37.30 0 18.40 0 59.00 o o.o9 0 0 0 0 0 54.12 26.59 21.84 0.15 272.70 0 5.32 0 0.13 0 38,65 0 14.80 0 59.00 0 {} •,3 0 54.12 . 0 37.98 0 0.14 0 272.70 0 2.50 0 36.88 0 0.18 0 41 15.56 74 45.07 1 0.16 30 45.60 7 22.50 2 n.oo 0 o.u ~ 66.15 'S 32.49 1 26.69 1 o.t8 4 333.30 153 6.51 3 0.16 109 47.25 12 18.10 8 72.00 o o.1s 9 66.15 3 46.42 3 0.16 5 333.30 22 3.05 111 45.07 6 0.21 1 50 75.81 90 213.56 2 o.11 36 264.66 8 152.58 3 925.00 0 1.69 5 4~2.80 4 172.78 1 141.33 2 2.08 5 4114.00 187 29.13 4 0.71 133 396.38 15 121.58 10 925.00 0 2.47 11 402.80 4 240.76 4 1.90 6 "114.00 27 16.11 135 2!3.56 8 1.04 15 1.55 243 1.55 427 1.55 0 1.55 212 t.ss 55 1.55 37 t.55 1 1.55 32 1.55 19 1.55 4 1.55 18 1.55 58 1.55 839 1.55 19 1.55 1r114 1,55 100 1.55 130 1.55 3 1.55 68 1.55 22 1.55 42 loSS 70 lo55 143 1.55 641 1.55 37 1.55 23 376 662 12 328 85 57 1 50 29 7 28 89 h300 29 h726 155 201 4 106 34 65 108 222 993 58 ·~ . (· • • • .. •• i I ~ l • • • • • ~·.' \!P SUSITNA HYDROELECTRIC PROJECT f,E.R.C. LICBISE APPLICATION ESTIHATE-ACRES AHERICAH DEVIL CANYON di!te• 13-JAif-83 file! llEAPPCOSf .DAT Pa!fel 6- LAIIOR JOB MATERIALS PERK. KATERiALS SUBDOHTRACTS EGPT. OVHERSHIP EOPT. UPERATIOH EOUI\1, TOTAL HEW ----------------- -------------------------------------------------------------------------------------UNIT AKOUHT FACTOR TOTAL PRICE ITEH DESCRIPTION OUANTITY UNITS UHii AMOUNT UNIT AHOUNT UNIT AHOUHT UNIT AHOUHT UNIT AMOUNT UHIT AHOUMT ------------------------------------------~---------------PRICE PRICE PRICE PRICE PRICE PRICE .174 CONCRETE S SHOTCRETE CONCRETE LIIUNB CONCRETE OVF.RBRF.AK 6' .175 SUPPORT t ANCHORS ROCKFOLTS 3/~1 @ 6' .178 STRUCTUR~L -HISC STEELWORK HISCEllANEOUS STEELWORK .179 ARCHITECTURAL ENCLOSURES .17C KECHAHICAL HAHJIOIST .18 DEWATERING (DURIHG Co~qTRUCT) .1S1 DEWATERING <POWER FACS) DEY!lTE!RIHB .19 IHSTRUHEHTATION .191 lHSTRUHBITATION IHSTRUHBITATIOH .2 KISC, BUILDINGS t STRUCPJRES HISC. BUILDINGS I STRUCTURES 332 RESERVOIRr DAHS t WATERWAYS .1 . RESERVOIR ,11 l:lEARIHG CLEARING .2 DIVERSION TUNHELS/COFFERDAKS .21 DIVERSION TUHNELSIPORTALS .211 EXCAVATION lUHHEl ROCK EXCAVATE CONCRETE FOR PLUG \JPSTREAlt PORTAL OVERBURDEN ROCK DOIIHSTREAH PORTAL OVERBURDEN ROCK ,213 SURFACE PREPARATIOH/GROUTIHG UPSTRF.AH PORT~L HDRIZ!h.."':.AI. INCLINED DOWNSTREAM PORIAL HORIZONTAL INCLINED 920 670 570 13 1 2 1 ! 1 6r350 -1BrJC~ 450 h950 50r·200 6r600 54 rOOD •b400 15r300 hJOO 2r900 ------------------------------------------------------------------------------------------------------------------------ • $ ouo • $ 000 • • 000 $ • 000 $ • 000 f • 000 $ $ 000 $ 000 CY 131.56 CY 77.48 EACH sa.co TON 1200.00 lS EACH 60000 LS LS LS 121 164.00 52 60.00 33 o.oo 16 3500.0(1 1B 120 0 45 2B3 26 18r103 ACRE 275.00 1r746 100.00 CY 17,22 832 5,37 CY 17.22 a ~.37 CY 2.74 5 0.00 CY 4,44 223 4,22 CY 2.74 18 0.00 r,y 4.44 240 4.22 SF 0,37 2 0.01 SF 0.57 9 0.06 sr o.J7 o o.o4 SF 0,57 2 0,06 151 44.60 40 44.60 0 11.10 46 o.o~ 0 0 160000 396 0 0 5r151 635 o.oo 259 o.oo 2 o.oo 0 o.oo 212 o.oo 0 o.oo 228 o.oo ·G o.oo 1 o.oo 0 o.oo 0 o.oo 41 o.oo 30 o,oo 6 o.oo 0 i>.OO 29 320 0 0 178 97 10r098 0 (l,()O 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 (l,OO 0 o.oo 0 o.oo 0 o.oo 0 101.20 0 45.40 0 17.09 0 135.00 0 0 4000 0 0 0 0 0 281.00 0 7.29 0 7.29 0 1.45 0 3.92 0 1.45 0 3.92 0 0.13 0 0.18 0 0.13 o o.t8 93 123.70 30 55.50 10 20.~ 2 165.00 5 8 6000 17 3 lt784 344.00 352 8.92 3 8.92 3 1.78 192 4.68 10 1.78 206 4.68 1 0.16 3 0.21 0 0.16 1 0.21 114 565.06 37 292.98 12 107.08 2 5000,00 6 12 230000 5 21 3 6r711 2r184 1000.00 431 38.80 lj 38.80 3 5.97 235 17.16 12 5.97 253 17.16 1 0.70 3 1.02 0 0.70 1 1.02 520 1.55 190 1.55 61 1.55 65 1.55 59 1.55 >\60 1.00 450 1.55 499 1.55 129 1.55 45r553 6r350 1,55 1r874 1,55 17 1.55 12 1.55 861 1.55 39 1.55 927 1.55 3 1.55 16 1.55 1 1.55 3 1.55 806 294 95 101 90 460 698 773 200 9r843 2r905 27 18 1r335 61 1r436 5 24 1 5 L ... -----:;-.~":-~~--~~~--~-:-.,..-·7-~---~--:-·~~;::-;-~~;;;::;;;;-,:-:~~::~~~~-BBI\Ii----------------= ~ SUSITHA HYDROElECTRIC PROJECT date: 13-JAN-83 file! DEAPPCOST.DAT Pa!te: 7 • lTD! ., F.E,R,C. LICENSE APPliCATION ESTIMATE -ACRES AMERICAN DEVIL tAHYOH LABOR JOD Y.ATERlAlS PERK, HATERIALS SUBCOifTRAtTS EOPT, OWNERSHIP EOPT, OPERATION ---------------------------------~ --------------------------------------------------------------------DESCRIPTION OIJAIITITY UNITS UHII AMOUNT UNIT AI!OUHT UNIT AHOUifT UtliT AHOUNT UNIT AHOUHT UNIT AMOUNT ------------------·---------PRICE PRICE PRICE PRICE PRICE PRICE -----~-------------------------~ ---------~------------------------------------------------------' s 000 s $ 000 $ $ 000 ' sooo $ s 000 ' s 000 GROUT llH~ncL PLUG DRil.l HOLES 2,0'50 lF 2.47 5 0.25 1 o.oo 0 o.oo 0 0.53 1 0.65 1 CEHENT -410 CF 7.05 3 0.25 0 12.50 5 o.oo 0 0.78 0 0.95 0 .214 CONCRETE & SHOTCRETE TUHNEL CONCRETE LINING 9,100 CY 5~.60 442 52.10 422 44.60 361 o.oo 0 13.86 112 16.94 137 CONCRETE PLUG J,ooo CY -'18.10 144 6.25 19 44.60 134 o.oo 0 17.50 53 21.40 64 CONCRETE OVERBREAK 6" 3~o20!) CY 28.60 92 1.oo 3 44.60 143 o.oo 0 12.10 39 14.80 47 REIHFORCIHG STEEl 1'" ;:, TON 235.00 4 19.00 0 540.00 8 o.oo 0 59.00 1 72.00 1 2" SHOTCRETE 4J400 SF (1,57 3 o.oo 0 0.92 4 o.oo ~ 0.09 0 o.u 0 UPSTRf]ii PORTAL CONCRETE HEADWAll 2JB00 CY 86.10 241 19.20 54 44.60 125 o.oo 0 25.70 72 31.40 88 CONCRETE LINING 11550 CY 5~.50 81. 52.10 81 44.60 69 o.oo 0 13.86 21 16.94 26 CONCRETE PIER 400 CY 52.50 21 52.10 21 44.~0 18 o.oo 0 13.86 6 16.94 7 OVERBREAK 12"H/6'1J 500 CY 64.50 32 o.oo 0 44.60 22 o,oo 0 18.40 9 22.50 u REIHFORCIH6 STEEL 310 TON 226.00 70 19.00 6 540.00 167 o.oo () 59.00 18 72.00 22 DOWHSTREAH PORTAl COIICRETE IIEADIIAll hOO.O CY 86,10 84 19.20 19 44.60 45 o.oo 0 25.70 26 31.40 31 OVERBREAK 12'H/6"1J 100 Cll 64.50 6 o.oo 0 44.60 4 o.oo 0 18.40 2 22.50 2 REINFORCING STEEl 65 TOll 226.00 15 19.00 1 540.00 35 o.oo 0 59.00 4 72.00 5 .215 SUPPGRT & ANCHORS TUNHE!. ROCKllOLTS 1" @ 12' 800 EACH 90.20 71. o.oo 0 23.50 19 o.oo 0 26.59 21 32.49 26 ROCKBOLTS 1" @ 9' 90 ·C:AilH 74.10 7 o.oo 0 18.70 2 o.oo 0 21.84 2 26.69 2 STEEL HESH 76,901) SF 1.04 eo o.oJ 2 ~.oe 52 o.oo 0 0.15 12 0.18 14 STEEl SUPPORT 90 THH 1383.00 124 o.oo 0 2125,00 191 o.oo 0 272.70 ?,5 333.30 30 UPSTREAM PORTAL ROCKBOLTS t• @ 15' 80 EACH 123.91 10 o.oo 0 27.50 2 o.oo 0 .37 .98 3 46.42 4 ROCK ANCHORS l' @ 25' 40 EACH 176.57 7 o.oo 0 98.90 4 o.oo 0 54.!2 2 66.15 3 ROCK DOIIELS 60 EACH 77.45 5 o.oo 0 20.60 1 o.oo 0 23.74 1 29,01 2 DOWHSTREAK PORTAl RDCKBOlTS t• @ 15' 170 EACH 123.91 15 o.oo 0 27.50 3 o.oo 0 37.98 5 46.42 6 ROCK ANCHC~~ t• @ 25' 30 EACH 176,57 s o.oo 0 98.90 3 o.oo 0 54.12 2 66.15 2 o21C HECHANICAL UPSTREAM GATE GATE EQUIPH£NT 2 EACH 255000 510 0 0 925000 11850 0 0 45000 90 55000 110 DOYNSTREAH OUTLET STOPI.OG GUIDES 1 SET 19 0 13 0 1 2 ST0Pl06S IHCL FOll~ERS 1 LS .22 UPSTREAii COFFERDM .222 FILL CORE 4t600 CY 0.98 5 1),()0 0 o.oo 0 o.oo 0 1.17 5 1.42 7 FINE/FILTER 2J800 CY 3.43 10 0.12 0 o.oo 0 o.oo 0 3.48 10 4.25 12 COMSE FILTER 2r700 CY 2.90 8 0.07 0 o.oo 0 o.oo 0 3.10 8 3.78 10 ROCK SHELL 19J800 C'f 0.92 18 o.oo 0 o.oo 0 o.oo 0 1.13 22 1.39 28 CLOS~E DIKE 41t900 CY 0.98 41 o.oo 0 o.oo 0 o.oo 0 1.17 49 1.4?. 59 EOUIIJ, TOTAL UNIT AltOUHT PRICE -------------- $ ' 000 3.90 8 21.53 9 182.10 1.475 137.85 414 101.10 32-'9 925.00 14 1.69 7 207.00 580 180.00 279 180.00 72 150.00 75 916.00 284 207.00 207 150.00 15 916.00 60 172.78 138 141.33 13 2.08 160 4!14.00 370 235.01 19 395.74 16 150.80 9 235.81 28 395.74 12 1280000 2J560 35 3.57 16 11.28 32 9.85 27 3.44 68 3.57 150 HEll FACTOR TOTAL --------------- $ 000 1.55 i2 1.55 14 1.55 2t236 t.ss 641 1.55 501 1.55 22 1,55 12 1.55 898 1.55 432 1.55 112 1.55 116 1.55 440 1.55 321 1.55 23 1.55 92 1.55 214 1.55 20 t~55 243 1.55 !574 1.55 29 1.55 25 1,55 14 1,55 44 1o55 18 1.oo 2t560 1.00 35 1.55 25 1.55 49 1.55 41 1.55 106 1.55 232 - '. '' 'l ' . , , ----··"-' ~·--·-"--~ . ··-.-~--· ...... . ___ ,.....,;_.__ __ -~-- • SUSITNA HYDROB.ECTRIC PROJECT F.E.R,C, liCENSE APPLICATION ESTIMATE-ACRES AMERICAN DEVIL CANYON dat.e: 13-JAH-93 til@: DEAPPCOST.DAT Pa!te: 8 ITEH DESCRIPTION QUANTITY RIP RAP .223 s~qfACE PREPARATION/GROUTING CUTOFF l GROUT HOLES GROUT o22D DEWATERING INITIAL DEWATERING DEIIATERIHij HIUNTEHANCE ,23 tiOIINSTREAK COFFF.RDAI'I .231 EXCAVATION REMOVAL OF COfFER~~ .232 FILl RIP RAP CLOSURE DIKE o233 SURFACE PREP/GROUTING CUTOFF Z GROUT UQlES CEHEHT ,;; KAIH DAH .31 HAIH FAit .311 EXCAVATION OVERBURDEN ROCK .J13 SURFACE PREPARATIONVGROUTIHG SURFfiCE PREPARATIOH UNDER DAK/THRUST FLOCKS CONSOLIDATION GROUT DRILL HOLES CEHEHT GROUT CURTAIN DRILl HOLES CEHEHT o314 CONCRETE l SHOTCRETE DAK CONCRETE CONCRETE OVERBREAK REINFORCING STEEL THRUSTBLOCKS CONCRETE CONCRETE OVERBREAK REINFORCING STEEL JOINT GROUTING GROlllJNG .315 SUPPORT l ANCHORS ROCKBOLTS 1' @ 25' STEEl HESH (OH SI.OPES) lr600 2S6r000 1 1 ~2.000 lt650 47r000 2r300 368r000 '35r600 320r700 171r000 176r900 176r900 259r000 103r600 1r2Bh000 10t400 4r500 105r500 1r100 375 1 530 275r000 lABOR JOB KATERIALS ~ERH. MATERIALS SUBCONTRACTS EOPT, OWNERSHIP EGPT, OPERATION UNITS lmlT AHOL~T UNIT AHOUHT UNIT AKDUNT UNIT AHOUHT UNIT AHOUNT UNIT AHOUNT EOUIV, UNIT PRICE --------PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------~----------------------------------------------------- ' t 000 $ s 000 • • 000 • • 000 • • 000 s • 000 • CY 2o85 20 0.00 0 0.00 0 0.00 LF s.a2 9 o.2s o o.oo o o.oo CF 10,75 2,752 0,62 159 10.50 2r6B8 OtOO LS 119 279 0 lS lr576 143 0 cv 1,32 55 o.o1 o o.oo o o.oo CY 2.85 5 0.00 0 0.00 0 0.00 Ci 0,98 46 o,oo 0 o,oo 0 o.oo lF 5.82 13 0.25 1 o.oo 0 o.oo CF 10,75 3t956 0.62 228 10.50 l•864 0.00 CY 1.09 39 0.00 0 0.00 0 0.00 CY 6t12 1r963 4.24 lr360 0.00 0 0.00 sr o.57 97 o.o6 10 o,oo o o.oo LF 2.47 ~37 0.25 44 OtOO 0 0.00 CF 7.05 1r247 0,25 44 12:50 2r211 0.00 LF So82 1r507 0,25 65 0.00 0 0.00 CF 10.75 1r114 0.62 64 to.so troea o.oo CY 53,25 CY 53.25 TOM 226.00 CY 5J,2:$ CY 53,25 Totf 226,00 lS EACH 176.57 SF 0.25 68r213 10,50 554 10.50 h017 19,(l0 5r618 10,50 59 10.50 85 19.00 lt090 102 o.oo 69 o.oo 13r451 33.55 109 33.55 86 54(1.00 h10B 33,55 12 33.55 7 540.00 375 0 98.90 0 t.17 42r978 349 2J430 3r540 37 203 0 57 322 o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo 0 2.30 0 1.21 0 1.75 0 0 0 1.51 0 2.30 0 1.17 0 1.21 0 1.75 0 1.32 0 3.20 0 0.18 0 0.53 o o.78 0 1.21 0 1.75 0 14.70 0 14.70 0 59.00 0 14.70 0 14.70 0 59.00 0 0 54.12 0 0.07 16 2.80 2 1.49 448 2.13 41 350 63 1o84 4 2.80 55 1.42 3 1.49 644 2.13 47 1.61 1r026 3.90 31 0.21 94 0,65 138 0.95 313 1.49 181 2.13 18r831 . ta,oo 153 18.00 266 n.oo 1r551 18.00 16 18.00 22 72.00 79 31 66o15 19 o.oa • ~. + ~. ". ' • 20 7.95 2 8.77 545 25.75 50 428 77 4.68 5 7.95 61 3.57 3 8.77 794 25.75 '36 1.02 115 '3.90 169 21.53 386 8.77 221 25.75 231059 130.00 187 130.00 32t1 916.00 1r899 130.00 20 130.00 27 916.00 96 38 395.74 22 1.57 TOTAL HEW AHOUHT FACTOR TOTAL • 000 • 000 56 1.55 ~~ 1.55 6,592 1.55 489 ·t.55 2t497 1.55 197 1.55 13 1.55 168 1.55 20 1.55 9r476 1.55 H3 1.55 5r599 1.55 174 1.55 690 1.55 3r809 1,55 2r271 1,55 2r668 loSS 166,530 1.55 1J352 1.55 4r122 1.55 13,715 1.55 143 1.55 344 1.55 1r640 1.55 230 1.55 432 1.55 ' .. (16 22 l0t21B 758 3r870 305 20 260 31 14r688 222 8t679 270 1r069 5r903 3r521 4J135 25!h121 2r096 6r'389 2b258 222 ~i32 2,542 356 669 • ' ~i ·"" • '·. I ~ I c. I , I [ l "' l t, "' ~I ,, i 1 "' I> i' fA to- ll I· ., r• h t·- • ; i ' SUSITHA HYDROELECTRIC PROJECT f.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AKERICAH DEIJll CANYON date: 13-JA!t-83 file: DEA!>PCOST ·OAT pase: 9 ITEH DESCRIPTIOI1 .317 DRAIIfAGE HOLES ,32 GROUT GALLERIES/PORTALS .321 EXCAUATIUH TUHHELS/SHAFTS -CORE AREA ROCK HORIZONTAL ROCK INCLINED ROCK VERTICAL TUNNElS/SHAFTS nCCESS ROCK HORIZONTAl PORTAlS OVERBURDEN ROCK ,323 SURFACE PREPARATlOM PORTALS HORIZONTAl. INCLINED .32'. CONCRETE 1 SHOTCRETE TUHHELS -f.ORE AREA CONCRETE SLAB CONCRETE OIJERBRF.fll, 6' REIHFORCIHG STEEl. 2' SHOTCRETE TUNNElS -ACCESS CONCRETE SLAB CONCREiE OIJERBtfAK 6" REIHFURCIHG ST~ 2' SJIOTCRETE SHAFTS -CORE AREA 2' SHOTCRETE PORTALS (4 PllRTAl..S) CONCRETE REIHFORCIHG STEEL ,325 SUFPOR'f l ANCHORS TUHHELS -CORE AREA ROCXBOlTS 1' @ 12' ROCKBOLTS 1" @ 9' ROC~OllS 3/4' @ 6' STEEL KESH STER StlfPORT TUHHEI..S ACCESS ROCKBOLTS 3/4' @ 6' STEEL HESH STEEL SUfPORT SHAFTS -CORE AREA ROCKBULTS 3/4" @ 6' QUAHTlTY 65r800 13r100 5r300 3t400 12,.100 28J700 16r500 5I) 410 h800 900 62 3r300 1J400 700 so 29500 6rSOO 40 3 1SO 30 1J2SO .t2r200 27 lt200 500 12 300 LABOR JOll MATERIALS PERM. iiATERIAlS Stll!CONTRACTS EOPT. OWNERSHIP EOPT. OPERATION ---------------------------------- ---------------------------------------------------~----~-----------EOUIV, UNIT PH ICE UHITS UNIT AHCUMT UNIT AHOUHT UNIT AKOUHT UNIT AHOUHT UNIT AHOUNT UNIT AKOUHT --------PRICE PRICE PRif.E PRICE PRICE PRICE ----------------------------------------·~-------------------------------------------------------$ $ 000 $ $ 000 $ s 000 $ • 000 t $ 000 • $ 000 t LF 9.91 CY 66.93 C'f 100.40 CY 100.40 CY 66.93 tY 2,74 CY .,,44 Sf 0.37 SF 0.57 CY 160.68 C'l 127.40 TON 235.00 SF 0.57 CY 160.68 CY 127.40 TON 235.00 SF 0.57 SF 0.57 C'l 46.50 TON 226,00 EACH 90.20 EACH 74.10 EACH s8,oo SF 1.05 JON 1383,00 EACH 59.00 SF t.os TON 1383.00 EACH sa.oo 652 0.26 877 27.4~ 532 27.44 341 21.60 830 2i'.44 79 o.oo 73 4.22 0 Oo04 o o.o6 289 20.00 115 10.00 15 t9.oe 2 o.oo 225 20.00 89 10.00 12 19.00 1 o.oo 4 o.oo 2 3.oo 1 19.00 14 o.oo 2 o.oo 73 o.oo 13 o.o3 37 o.oo 70 o.oo 1 o.o3 17 o.oo 11 o.oo 17 o.oo 359 o.oo 145 o.oo 73 o.oo 340 o.oo 0 o.oo 70 o.oo 0 o.oo 0 o.oo 36 44.60 9 44.60 1 540.00 0 0.92 28 44.60 7 44.60 1 540.00 0 0.92 0 0.92 0 44.60 0 540.00 0 23.50 0' 18.70 0 11.10 0 0.71 0 2125.00 0 11.10 () 0.71 0 2125.00 0 o.oo 0 u.oo ·o o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 80 o.oo ~0 o.oo 33 o.oo 3 o.oo 62 o.oo 31 o.oo 27 o,oo 2 o.oo 6 o.oo 2 o.o~, 2 o.oo 4 o.oo 1 o.oo 14 o.oo 9 o.oo 57 o.oo 13 o.oo G o.oo 26 o,oo 3 o.oo o ~.so 0 20.70 0 31.06 0 31.06 0 20.70 0 1.45 0 3.82 0 0.13 0 0,!8 0 36.4() 0 28.30 0 59,00 0 0.09 0 36.40 0 28.30 ' 0 59.00 0 0.09 0 0.09 0 15.70 0 59.00 0 26.59 0 21.84 0 17.09 0 0115 0 272..70 0 17.09 0 0.15 0 272.70 0 17.09 165 3.05 271 25.31 165 37.96 106 37.9/t 2~7 25.31 42 1.78 63 4.68 0 0.16 0 0.21 66 44.50 25 34.60 4 72.00 0 o.u 51 44.50 20 34.60 3 72.00 0 o.u 1 o.u 1 19.20 0 72.00 .. 32.49 1 26.69 21 20.89 2 0.19 7 333.30 ,21 0 3 20.89 0.19 333.30 5 20.89 201 15.72 332 140.~8 201 196.86 129 ~91,02 314 140.38 51 5.97 77 17.16 0 0.70 0 1.02 80 306.18 31 244.'i'0 4 925.00 0 1.69 62 306.18 24 244.90 4 92S.OO 0 1.69 1 1.69 1 129.00 0 916.00 5 172.78 1 141.33 26 107.08 2 2.13 9 4114.00 25 0 4 6 107.08 2.13 4114.00 107.08 TOTAL NEW ~~T F~TOR TOTAl ____ ... ,__ --------------- • 000 • oou hB~9 1.:55 2rB50 1104.3 t.:ss h617 649 1~55 JJ007 1J741 1.55 2r698 171 1.5~. 266 283 1.55 439 0 ~.55 0 0 l.S5 1 551 1.55 854 220 1,55 342 57 1.S5 89 6 loSS 9 429 1.5S 664 171 1.55 266 46 1.55 72 4 1.55 7 11 1.S5 17 5 1,55 B J t.ss 4 26 1.55 40 4 t.ss 1 134 1.51 207 26 1.55 40 111 1,S5 172 128 t.ss 199 1 1.55 2 49 1.55 77 32 1.55 50 t 1 1 • SUSITHA HYDRil: .. ''TRIC PROJECT f,£,R,r~ LICEH~~ .~~LICATION ESTJHATE-ACRES AMERICAN DEIJIL CA.IfYotf date: tJ-JAH-83 file: DEAPPC05T,DAT Pa!le: 10 LABUR JOB MATERIALS PERH, HATERIALS SUBCONTRACTS EUPT, OWNERSHIP EOPT. OPERATlON • ---~--------------------------------------------------------------------------------------~-----------EGUIV. 'rOTAl HEll !TEH DESCRIPTION QUANTITY UNITS UHIT AHOUHT UNIT AHOUHT UNIT AMOUNT UNIT AKOUHT UNIT AMOUNT UNIT AHOUHI UNIT AMOUNT FACTOR TOTAL -----------------------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE STEEl HESH PORTALS ROCKBot TS 1' @ 15' .328 STRUCTURAL -HISC STF.ELWORK STEEL/GUIDES SHAFT STEEl STAIRWAY .329 ARCHlTECTIJRAl PORTAL OOIIRS HEADSHAFT STRUCTURE .32C MECHANICAL ELEVATOR 0\IERHE:\D CRANE HISC MECHANICAL EOUIPKEHT ,33 IHSTRIJKEHTATIOH .331 IHSTRUKEHTATIOH <DAli) INSTRUHEHTATIOH ,4 SADDLE DAK • 41 KAIH SADDLE DAK .411 F.XCAVATIOH OVERBURllEH ROCK ,412 Fill Il1PERIJIOUS CORE FINE FILTER COARSE FILTER ROCK SHELl. (UPSTREAM) RIP RAP ROCK SHEll (DOWHSTREAHl ROCKFILL FILTER FABRIC FILTER FAilRIC .413 SURFACE PREPARATIOH/GROUTIHG SURFACE PREPARATION lmDER DAH CORE UHDER DAH SHELL DENTAL CONCRETE DENTAL CONCRETE COHSOLIDATIOH GROUT DRILL HOLES CEMENT GROUT CURTAIK (SEE 332,313) .417 DRAINAGE (SEE 332,317) .5 OUTLET FACILITIY VALVES <IN DAK) .51 OUTLET fACiliTT VALVES .51C HECIIANICAl TRASHRACKS/GUIDES !i300 !50 50 1 4 1 1 ! 1 1 h14!h000 JOhOOO 313r500 23h000 193t000 534J000 174r500 345r000 127r000 190t000 191t500 432,500 7r100 571500 57t500 1 ------------------------------------------------------------ • $ 000 $ t 000 s • 000 • $ 000 s $ 000 s • 000 • • 000 • 000 c;r t.os EACH 123,91 TON 592.00 LS EACH 2600.00 LS LS LS LS LS CY (!,99 C'r' 3.46 CY 9.15 C'r' 3,91 CY 3,37 CY 0.93 CY 2.85 CY 0.93 CY Oe93 SF o.o7 SF 0.57 SF 0.37 C'r' 40.50 LF 2.47 CF 7,95 LS 1 o.~J 19 o.oo 30 o.oo 6 10 o.oo 85 185 129 36 2r449 1t134 (1.00 1r041 4.24 2t869 o.oo 903 0.12 650 0.07 497 o.oo 497 o.oo 321 o.oo 118 o.oo 13 o.oo 109 o.o& 160 0.04 288 3.(!0 142 0.25 405 0.25 470 o o.·11 0 27.50 0 1660.00 0 0 9900.00 1,) 0 0 0 882 0 o.oo 11276 o.oo i) o.oo 28 o,oo H o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 0.19 11 o.oo 17 0<00 21 4~.60 14 o.oo 14 12.50 0 1 o.oo 4 o.oo 83 o.oo 50 40 o.oo 167 525 258 72 0 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 36 o.oo 0 o.oo 0 o.oo 317 o.oo 0 o.oo 719 o.oo h170 0 0.15 0 37.98 0 53.00 0 0 190.00 0 0 0 0 0 0 1.19 0 2.17 0 10.67 0 4.03 0 3.65 0 0.98 0 2.30 0 0.98 0 0.98 0 0.01 o o.t8 0 0.13 0 12.55 0 0.53 0 0.78 0 0 0.!9 6 46.42 3 65.00 2 1 220.00 12 17 19 5 85 1r363 1,45 653 2.66 3t345 13.05 931 4.93 704 4.46 523 1o20 401 2.80 339 1.20 124 1.20 2 0.27 34 0.21 56 0.16 89 !5.35 30 0.65 4$ 0.95 95 0 2.13 7 235.81 3 2370.00 3 1 12900.00 16 23 24 7 104 h660 3.63 801 12.53 ·h091 32.87 1P139 12.99 861 11.55 641 :;.u 489 7t95 414 J,U 152 3.11 51 0.54 40 1.02 69 0.70 109 116.00 37 3.90 55 21.53 116 3 1.55 35 1.55 119 1.55 61 1.55 52 1.55 290 1.55 750 t.oo -i30 1.00 120 t~oo 2r520 1e55 4t156 1.55 3•772 1.55 10r305 1.55 3r001 t.ss 2r229 1,55 1r66! 1.55 lt387 1.55 tr073 t.5a 395 1.55 1G3 lo55 195 1.55 303 1.55 824 1.55 224 1.55 11238 1.55 !r850 1.00 4 55 184 94 80 434 750 430 120 6r442 5r846 15,972 4r651 31455 2r574 2Q150 1r663 612 159 303 469 1.277 348 1r919 1r850 • • • • • • • • •· .. Liati? ~ZV·MM!l~ .~ •. ~~-_} ....... _ .-~: .. ~ .. ·-~=-~~~,~~~~-: :!~r--~·-;t;-·--~~!;_!:~~;.~,-~~-~'-~~~~-~.::~-t_ ---~?:t~;~~~~~~~~~-~-~~~~·;·~-~~-!~Q~~ ~ "'""~-· .. -;,-_--"~"'-" '--"""""""""0!-~=-~.,., .-:.:.'" ~'·-·,-.,··-~" ·-,_ ,~=,~ ;:--~ ,.,~.,..,..--~&\-..-· .... ~-:~"""'-'·-"--"""'-"""•"· -., ... ' .,~., .. ,;,., '. ~~· ''"'"'" {c' • ' ~ -...... ". ' SUSITHA HYDROELECTRIC PROJECT date: 13-JAM-83 f,E,R.C. LICENSE Af·PLICATIOH ESHHATE -ACRES AHERICAN file: DEAPPCOST.DAT DEVIL CANYON pase: 11 ,, LABOR JOB HATERIALS PERK, HATERIALS SUBCONTRACTS EOPT. OIINERSiliP EOPT I OPERATION ------------------------------------------------------------------------------------------------------EOUIV. TOTAL HEW ITEH DESCRIPTION GUANiiTY UNITS UNIT AMOUNT UNIT AMOUNT UNIT AHOIIHT UNIT AHOUHT UNIT AKOUHT UNIT AKOUNT UNIT AHOUNT FACTOR TOTAL t ------------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE -----------------------------------------------------------------------------------------------------------------------------• ' 000 $ $ 000 • • 000 • • 000 ~ • nnq • • 000 • • 000 • 000 c BUlkHEAD GATE GUIDES 1 LS 750 0 330 0 63 77 1,220 1.00 1r220 BULKHEAD GATES ' fOLLOWERS 2 EACH 30000 60 0 0 180000 360 0 0 4500 9 5500 11 220000 440 t.oo 440 GANTRY CRANE 1 LS 150 0 400 0 69 83 7110 1.00 700 FIXED CONE VALVES ' (7 PLUS 2 SPARE> 1 LS 600 0 2r460 0 63 77 3r200 t.oo 3r200 RlHG FOLLOWER GATES (7) 1 LS 11130 0 4r920 0 113 138 6r300 t.oo 6r300 1USC, tiECHA!HCAL E!lUIPHENT 1 lS 250 0 500 0 23 .28 800 t.oo 800 HISC, ELECTRICAL SYSTEMS 1 LS 45 0 50 ~ 2 3 100 1.oo 100 ' ,52 HAIH ICHIJTE> SPILI.IIAY .521 EXCAVATION APPROACH OVERI.!URDEH 44r000 CY 1.24 55 o.oo 0 o.oo 0 o,oo 0 1.77 78 2.17 95 5.16 228 1.55 353 ROCK USEABLE 80r000 CY 3.46 ?.77 4.24 339 o.oo 0 o.oo 0 2.17 174 2.66 213 12.53 h002 1.55 h554 ~ ROCK WASTE 17r000 CY 3.46 59 4.24 72 o.oo 0 o.oo 0 2.17 37 2.66 45 12.53 213 1.55 330 CONTROL STRUCTURE <TO Ftul OF ROLUIAY) OVERBURDEN 21t500 CY 1.24 27 o.oo 0 o.oo 0 o.oo 0 1.77 38 2.17 47 5.18 111 1.55 173 " ROCK USEABlE 87r000 CY 3.64 J17 4.34 378 o.oo 0 o.oo 0 2.23 194 2.72 237 12.93 11125 1.55 lr744 i " ROCK WASTE 15r000 CY 2.84 43 4.30 65 o.oo 0 o.oo 0 1·99 30 2.43 36 11.56 173 1.55 269 i CHUTE l FliP i • <END ROLLIIAY TO END FLIP> ~ OIJERBURDEH 128r50v CY 1.24 159 o.oo 0 o.oo 0 o.oo 0 1.77 227 2.17 279 5.18 666 1.55 1t032 [ . ROCK USEABLE (INCLINED> 38r000 CY s.o9 193 5.15 196 o.oo 0 o.oo 0 2.59 98 3.17 120 16.00 608 1.55 942 I ROCK USEAFLl (qERTICAL) 40t.OOO CY 5.09 2t041 5.15 2r065 o.oo 0 o.oo 0 2.59 h039 3.17 1r271 16.00 67416 1.55 9t945 I ROCK IIASTE 9:Jr500 CY 3.46 324 4.24 396 o.oo 0 o.oo 0 2.17 203 2.66 249 12.53 1•172 1.55 1r316 f O!JTFALL .... <FROH END OF DASIH> OVERBURDEN 44,500 CY 1.24 55 o.oo 0 o.oo 0 o.oo 0 t.n 79 2.17 97 5.18 231 1.55 357 ROCK USEABLE 1411500 CY 4.57 647 5t15 729 o.oo 0 O,Ol.l 0 1.83 259 2.24 317 13.79 lr951 1,55 3r024 "' ROCK IIASTE 41t500 CY 2.94 122 4.24 176 o.oo 0 o.oo 0 1.41 59 1.72 71 10.31 428 1.55 663 DRAIN TUNNEL RUCK HORIZOHTAL 1r500 CY 66.93 100 27.44 41 o.oo 0 o.oo 0 20.70 31 25.31 38 140.38 211 1.55 326 ROCK lHCLIHED 2r300 CY 100.40 231 27.44 63 o.oo 0 o.oo 0 31.06 71 37.96 87 196.86 453 1.55 702 <.. RIVER CHAif11~ ALLUVIUM EXCAVA7IOH 6.7,000 CY 1.01 68 o.o.t 1 o.oo 0 o.oo 0 1.42 95 1.74 217 4.18 280 1.55 434 .523 SURFACE PREPARATION/GROUTING "' SURFACE PREPARATION SPII.LIIAY ROCK HORIZOitTAl 108r000 SF 0.37 40 o.o-1 4 o.ou 0 o.oo 0 0113 14 0.16 17 0.70 76 1.ss 117 ROCK INCliNED 41r500 sr 0.57 24 o.o6 2 o,oo 0 o.oo 0 0.18 7 0.21 9 1.02 42 1.55 66 \. CCHSOLIDATIOH GROUT DRILL HOLES 22t000 LF 2.47 54 0.25 6 o.oo 0 o.oo 0 0.53 12 lh65 14 3.90 86 1.55 133 CEHEHT 22r000 CF 7.05 155 0.25 6 12.50 275 o.oo 0 0.78 17 Ot95 21 21.53 474 1.55 734 GROUT CURTAIN (SEE 332,313) .. .ri24 CONCRETE & SHOTCRETE CONCRETE STRUCTURE ft. -- I l .· ~ ~j • ~ 1 ..... I ' I 1 i l 1 • I I ) II f' ,. f' ~ ~ p ~ ~ I ... (P SUSITNA HY~~OELECTRIC PROJECT F.E.R.C. IJCENSE APPLICATION ESTIHATE-ACRES AI!ERICAN DEIJII. CANYON LA BUR ' JOB HATERIAlS PERH, HATF.RIAlS SUBCONTRACTS EQPT, OWNERSHIP dat'" ·; 13-JAN-83 file: DEAPPCOST,DAT pa!fel 12 EOPT ,. OPERATION ----------------- ----------------------------------_____________ _. __ -------··--------------------------EUUIIJ, HEll DESCRIPTION TOTAL QUANTITY UNITS UNIT Almunr UNIT AKOUNT UNIT AliOUNT UNIT ~HOIIHT UNIT AHOIJHT UNIT AHOUHT UNIT AHOUHT -------------PRICE PRICE PRICE PRICE PRICE miCE PRICE --------------------------------------------------------------------~-------------------------------------------~ • 000 • s coo • • 000 • • 000 s t 000 • • 000 • • ooo (TO END OF ROllWAYl (INCLUDING STORAGE AREAS) CO»CRETE OUT[R VAllS 15,500 CY 44.70 693 13.55 210 44.60 691 o.oo 0 16.72 259 20.43 :U7 140.00 2,170 CONCRETE PIERS (FUll I.EHGTH) 7,700 CY 44.70 344 13.55 104 44.60 343 o.oo 0 16&72 129 20.43 157 140.00 lr078 CONCRETE DEC:( h£00 CY 44.70 72 13.55 22 44.60 71 o.oo 0 16.72 27 20.43 33 140.00 224 CONCRETE ROllWAY SLAB 33r000 CY 44.70 1r475 13.55 447 44.60 1,472 o.oo 0 16.72 552 20.43 674 140.00 4,620 CONCRETE OVERBREAK 12"HI6'V 1,400 CY 32.50 46 5.0(1 7 44.60 62 o.oo 0 12.55 18 15.35 2t uo.oo 154 REIHFORCIHG STEEL 2r300 TON 226.00 520 19.00 44 540,00 1r242 o.oo 0 59.00 136 n.oo 166 916.00 2r107 CONCRETE CHUTE I FLIP <END ROLLWAY TO END FLIP) <IHCL BOX DRAIN GAllERIES) CONCRETE SU\n 13r000 CY 51.10 664 7.30 95 44.60 580 o.oo 0 18.00 234 22.00 286 143.00 1dl59 CONCRETE WALLS 20,500 C'l 56.15 h151 11.30 232 44.60 914 .:J.oo 0 17.98 369 21.97 450 152.00 3r116 CONCRETE OVERBkEAK 18'H/6'V 6r300 CY 24.50 154 2o00 13 44.60 281 o.oo 0 13.00 82 15.90 100 too.oo 630 REIHFORCIHG STEEL 1,300 TON 226.00 294 19.00 25 540.00 702 o.oo 0 59.00 77 72.00 94 916.00 {,191 CONCRETE DRAIN GALiERY CONCRETE SLAB 400 CY 129.50 52 .-)J,OO 17 44.60 18 o.oo 0 37.30 15 45,60 18 300.00 120 CONCRETE OVERBREAK 6' 200 CY 69.50 14 13.00 J 44.60 9 o.oo 0 23.80 5 29.10 6 t8o.oo 36 REINFORCING STEEL 14 TOH 226.00 3 19.00 0 540.00 8 o.oo 0 59.00 1 n.oo 1 916.00 13 2" SHOTCRETE DOME 2r500 SF 0.55 1 o.oo 0 0.92 2 o.oo 0 0.09 0 0.11 0 1.67 4 ,525 SUPPORT & ANCHORS DRAINAGE TUHNEL STEEL SUPPORT 4 TON 1383.00 6 o.oo 0 2125.00 9 o.oo 0 272.70 1 333,30 1 4114.00 16 STEEL MESH 500 SF 1.05 1 o.o3 0 0.71 0 o.oo 0 0.15 0 0.19 0 2.13 1 ROCKBOLTS DRAINAGE GAllERY 3/4 1 I! 61 400 EACH 58.00 23 o.oo 0 u.to 4 o.oo () 17.09 7 20.89 a 107tOB 43 ROCKBOLTS APPROACH 1• @ 15; 140 EACH 128.86 18 o.oo 0 27.50 4 o.oo 0 31.98 5 46.42 6 240.76 34 ROCKBGLTS CWJTE ~ STRUCTURE 1" @ 15' e5 EACH 128,86 11 o,oo 0 27.50 2 o.oo 0 37.98 3 46.42 4 240.76 20 SLAB/WAll AHCHORS 1'@ 10' 3,700 EACH .527 DRAtHAGE (t0,55 298 o.oo 0 20.6(1 16 o.oo 0 23.74 88 29.01 107 153.90 569 DRill HOLES BOX DRAINS (TO DRAIN TUNNEll 2Br000 LF 10.30 288 0.26 7 o.oo 0 o.oo 0 2o50 70 3.05 85 16.11 451 3• RELIEF 500 LF 10.30 5 0.26 0 o.oo 0 o.oo 0 2.50 1 3.05 2 16.11 8 ,52C JiECHANICAl GATE EOOIPKENT 3 EACH 373333 1r120 0 0 1410000 4,230 0 0 30000 90 36667 110 1850000 s,sso STOPLOG GUIDES 3 SETS 28333 85 0 0 15000 45 0 0 750 2 917 3 45000 135 STOPLOOS INCLUDING fOllOWERS 1 SET 20 0 452 0 4 4 480 HISCEllAHEOUS ElECTRICAl 1 LS 43 0 52 0 2 3 100 .53 EMERGENCY SPILLWAY .531 EXCAVATION <INCLUDING - BRI;)GE I FUSE Pli..'1H o.9;7 273 2.29 645 OVERBURDEN 281r500 C'l (1,52 146 o.oo 0 o.oo 0 o.oo 0 o.so 225 ROCK USEABLE 1•019r000 CY 3.64 3r709 4.34 4r422 o.oo 0 o.oo 0 2.26 2,303 2.76 2r812 13.00 13,247 l HEW FACTOR TIJTiil --------------- $ 000 \ 1.55 3r364 leSS 1r671 1.55 347 ,, 1.55 7r161 le5S 239 1.55 3r266 [ 1.55 2J881 1.55 4rS30 1.55 977 1.55 1r846 1.55 186 1.55 56 1.55 20 1.55 6 1.55 26 loSS 2 lo55 66 1.55 52 1.55 32 1.55 883 1.55 699 1·55 12 t.oo Sr550 1.00 1J5 1,oo 480 1.oo 100 1.55 999 !.55 20r533 , . .... r· ... ( t (. ( ' - - ' •• SUSITHA HYDROElECTRIC PROJEt~ F.E.R.C. llCENS£ ~PPLICATION tSTIHATE -ACRES AHERICAN DEVIL CAHYOft date: 13-JAH-83 file: DEAPPCOST.DAT Pa!fel 13 ITBK DE5CRIPTION ROCK WASTE .532 Fill FUSE PLUG ,533 SURFACE PREPARAHOM/GROUTIHG SIJRFACE PREP <UNDER FUSE PLUG) HOR110HTAL IHCLINED COHSOUDATIOH 6ROUTIH6 Df':ll.l HOlES CEHEfU GROUT CURTAIN <nEE 332.313) , S34 COt!CRETE 6ROU!fD SLAB CONCRF.TE OVF.RBRFJIK 12'if/12"V REINFORCING STEEL • ~5 SUPPORT t ANCHORS ROCKFOLT~ t• @ 15' ROCK ANCHORS t' 9 25' .531\ BRIDGE llRIDGE ,6 POW.t"li lHTI\KES ,61 POWER INTAKE STRUCf l APf' ,611 EXCAV~TIOH OVERBURDEN ROCK ,613 SURFACE rRtFARATIOH HORIZONTAL INCLINED .614 f~NCRETE I SHOTCRET£ STRUCTURE CONCRETE STRUCTURE CONCRETE OVERBREnK 12'U/o"V REINFORCING STEEL .615 SUPPORT & AHC~RS APPR~H ROCKBnllS 1' @ 15' ,61C ffECHANICAt TRASHRACXS/GUIDES BIJLKH~n SATE GUIDES BOLKHEAP GATf.S I FOLLOWERS INTAKE G~NJRY C~ANE INTAKE GATE EOOIPHENT MISCELLANEOUS ElECTRICAL .6tD INTAKE BUILDING INTAKE llUILDUIS iliJANTITY 21Sr500 26r000 75r500 2r500 23r000 23rOOQ· 6r000 3r000 210 :wo 760 1 97r600 216F200 15r900 74r000 37r900 1r340 2r500 150 4 4 1 1 4 1 1 LA&OR JOB MATERIALS PERH. HATERJALS SUBCONTRACTS EOPT, OWNERSHIP EOi'T. OPERATION UNITS UNIT AHOUifJ UNIT AHOUHT UlfiT AHOUIIT IP.fiT AHOUMT UNIT AHOUHT L'!fiT AHOUHT EOUIIJ, UNIT PRICE --------PRICE PRICE PRICf PRICE PRICE PRICE --------.------------------------------------.............. ____ ,.... ____ ,_ -------------------------- • • 0~0 • $ 000 t t 000 • • 000 • • 000 • • 000 • 12.75 CY 3.11 CY 1,86 SF 0.37 SF 1),57 lF 2o47 CF 7.05 CY 32e50 CY 32.50 TON 226.00 EACH 123.91 EACH 176,57 LS CY 1.24 CY 3.64 SF 0.37 SF 0.57 CY 57,90 CY 31,50 TON 226,00 EACH 123.91 SETS 4:H>OO SETS 36250 SET r''CH EACH 1£t7500 lS lS 670 4.30 4B o.e-1 28 0.04 1 0.06 57 0.25 H:? 0.25 195 s.oo 98 s.oo 47 19.00 37 o.oo 134 o.oo 262 121 o.oo 787 4.34 6 0.01\ 42 0.06 2,194 25.00 42 !i.OO 565 19.00 19 o.oo 180 ~ 145 0 15 200 750 0 45 39 927 o.oo 0 o.oo 3 o.oo 0 o.oo I. o.oo 6 12.50 30 44.60 15 44.60 ~ 540.00 0 27.50 0 98.91) 504 0 o.oo 938 o.oo 1 o.oo 4 o.oo 948 44;60 7 4~.60 48 540.00 0 27.50 0 108000 0 30000 0 0 0 685000 0 0 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 2138 o,oo 268 o.oo 134 o.oo 113 o.oo 8 o.oo 75 ~.oo 0 0 o.oo o o~oo 0 o.oo 0 o.oo h690 o.oo 60 o.oo 11350 o.oo 4 o.oo 432 0 120 0 255 950 2r740 0 50 77 0 2o40 0 2.03 0 0.13 o o.t8 0 0.53 0 ().78 0 12,55 0 !2.:55 0 59.00 0 37.98 0 54.12 0 o t.n 0 2.23 0 0.13 o o.18 0 20.48 0 11.65 0 59.00 0 37.98 0 7650 0 3938 0 0 0 16875 0 0 517 2.94 53 2o48 fo 0.16 0 0.21 12 0.65 18 0.95 75 15.35 38 15.35 12 n.oo 11 46.42 41 66.15 18 173 2.17 482 2e72 2 (),16 13 0.21 776 25.02 16 14.25 148 n.oo 6 46.42 31 9350 16 4613 2 45 68 20625 2 6 634 64 6.38 12 0.70 1 1.02 15 3.90 22 21.53 92 uo.oo 46 uo.oo 15 916.00 14 235.81 50 395.74 22 212 5.18 588 12.93 3 o.?.o 16 1.02 948 173.00 19 107.00 180 916.00 7 235.81 37 170000 19 75000 3 55 83 910000 3 7 TOTAL tiW AHOUHT FACTOR TOTAL • 000 s 000 2r74B 1.55 4r259 166 1.55 257 53 1.55 82 3 1.55 4 90 1.55 139 495 !.55 768 660 1.55 1,023 330 1.55 511 192 1.55 298 11 t.s5 110 301 1.55 466 '!l07 1.55 1t250 506 1.55 784 2r795 1,55 4r333 11 1.55 17 75 1.55 117 6,557 1.55 10,163 143 1.55 222 2,290 1,55 3r550 35 1.55 55 680 t.oo 680 300 t.oo Joo 275 1.00 275 1,250 t.oo 1r250 3,640 1.00 3,640 100 1.00 100 129 1.55 200 4 • .. ,.. ' •• SUSitHA HYDROELECTRIC PRO.ECT F.E.R.C. liCENSE APPtiCATIOH ESTIMATE-ACf~S AHERlOAM DEVIL CANYON date: 13-JAH-83 f.ilel DEAPPCOST .DAT Pa~: 14 lTEH DESCRIPTION .7 ~URGE CHAMBER .71 SURGE CHAHBER .711 EXCAVATION CltAHBER ROCK VENT SHAFT ROCK .713 SURFACE PREPARATION SURFACE PREP .714 CONCRETE I SHOTCRETf. CHAMBER CONCRETE CHAMBER CONCRETE OVERBREAK REIHFORCING STEEl 3' SHOTCRETE 2' SHOTCRETE VENT SIWT 2' SHOTCRETE .715 SUPPORT I .ANCHORS CHAMBER ROCKBOLTS 1' @ 25 1 HY ROCKBOlTS 1' @ 15' STEEl t:ESH STEEL SUPPORT VENT SHA.rr ROCKBOtlS 3/4' I! 6' STEEl HESH .717 DRAlHAGE HOlES UN CHAHBER CROWN) ,a PENSTOCKS ,81 FEiiSTOCKS .811 EXCAVATION TUNNElS ROCK HORIZONTAl ROCK INCliiiED • 813 SURFACE PREPARATIOH/GROUTING SURFACE FREPARATIOif TUNNElS CONTACT GROUTING COMTACT GRWJTlNB CONSOLIDATION GROUTIHS CONSOI.IDATIOII GROUTING .814 CONCRETE 1 SHOTCRETE CONCRETE LmER CONCRETE PLUG CONCRETE DVERBREAK 6' CONCRETE OIIERBREAK PlUG REIHFORCIHG STEEl WANllTY 153t800 2rJOO 6r100 h300 140: 65 3r200 .2;3GO 6r300 725 600 29t400 70. 400 11300 13t650 10t500 44t600 173t500 1 1 17t600 10r000 4r700 860 18 lA~OR JOB MATERIALS PERH. MATERIALS SUBCONTRACTS EOPT. or~SHIP EOPT. OPERATION ----------------------~---------------------------------------------------~----------------------"--EOUJV, UlfiT PRICE UNITS UNIT AHOUHT UNIT AKOUNT UNIT AKOUNT UNIT AKOUHT UNIT AHOUHT UNIT AKOUHT --------PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------• t ooo t s nQo t t ooo s t ooo t t ooo s s ooo $ CY 14.80 CY 11:7,35 SF 0.'38 CY 71.24 CY 56.68 TON 235,00 SF o.ao SF 0,57 SF 0,57 EACH 183,63 EACH 128,86 sF t.oo TON 138J.i>O EACH 58,00 SF 1,03 lF 10.30 CY 23,93 CY 50,89 lS lS CY 97.24 CY 97.24 CY 86,84 CY 86.84 TON 235,(;!> 2f276 4.99 265 16.26 2 0.04 93 6.00 8 2.00 15 19.00 3 o.oo 1 o.oo 4 o.oo 133 o.oo 77 o.oo 2;-o.o2 9"'! o.oo 23 o.oo 1 o.o3 141 o.?.; 251 7.54 2r270 11,02 66 0.04 28 59 lr71l 68.00 972 36.00 408 30.00 75 30.00 4 19.00 767 o.oo 37 o.oo 0 o.oo 8 44.60 0 44.60 1 540.00 0 1.39 o o.92 0 0.92 0 98.90 0 27.50 1 o.5a 0 2125.00 0 11.10 o v.67 4 o.oo ?9 o.~o 49\ o.oo 1 ~.oo 15 79 h197 44.60 360 44.60 141 44.60 26 .. 4.60 0 540.00 0 o.oo 0 o.oo 0 o.oo 58 o.oo 6 o.oo 35 f1tOO 4 o.oo 2 o.oo 6 o.oo 72 o.vo 17 o.oo 17 o.oo 149 o.oo 4 o.oo 1 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 0 785 o.oo 446 o.oo 210 o.oo 38 o.oo 10 o.oo 0 5.46 o u.sa 0 0.13 0 19.75 0 17.50 0 59.00 0 0.13 0 0.09 0 Ot09 0 54.12 0 37.98 0 0.14 0 272.70 0 17.09 0 0.15 0 2.50 0 IM''7 0 17.97 0 0.13 0 0 0 45.85 0 29.65 0 27.85 0 27.85 0 59.00 840 6.68 8'5 45.07 1 o.t6 26 24.15 2 21.40 4 72.00 0 0.15 0 0.11 1 o.u 39 66.15 23 46.42 4 0.16 19 :m.Jo 7 20.89 o o.1a 34 3.05 94 10.99 801 21.96 23 0.16 5 3 807 56.05 297 36.25 131 34.05 24 34.05 1 72.00 1r027 31,93 104 213.56 1 0.71 31 165.74 3 142.18 5 925.00 0 2.47 0 1.69 1 1.69 48 402.80 28 240.76 5 1.,90 23 41H.OO B 107,08 0 2.06 42 16.11 115 51.45 979 11)1.84 28 0.71 6 4 986 311.74 363 243.74 160 223.34 29 223.34 1 925.00 TOTAL HEW AHOUNT FACTOR TOTAL i 000 $ 000 4,911 1.55 491 1.55 4 lt55 215 loSS 20 1.55 60 1.55 s 1.55 4 1t55 11 1.55 292 1.55 14~ 1.55 56 t.s5 2aa t.ss 43 1.55 J t.5s 220 1.55 123 1.55 54 1.55 145 1.55 5,4s7 t.ss 2r437 1,55 lr050 1.55 tn t.ss 17 1.55 7,612 761 1 334 31 93 12 6 17 453 224 87 446 66 4 341 837 7r040 191 83 224 s,so4 3f778 1,627 298 26 I .. l • I 1 • ---><-~·-~~~--·-~---~-~-~-~---1 ---------------------------------·---------··~·~------------------------------------------------------~~.-·~-,-,-.~----~.--.·--·~-~.----.. --~---.--.. ~--~-~-~ }. ;' l j l i 1 ..l I I l J '; ! ' j. \ f ( ( ( ( ( { l (. l • ITEH DESCRJfTIOH ·----·---- 2' SHOttRETE .• :;;r>; SWPIJRl t 1\MCHOCS RllCKFOl TS 1.1 ~ .'25 I ROC~~TS 1' @ 6' STEil. .l'~"Sii .81~, STROCTl!P.:rt. -NISC STEaUORK Sittl lila • 9 fAilfACf ·~RKS !'91 TAILRACE lllliHElSII'IJR?'.~S • 911 EX(~~W.l!JM TUHMELS POffrAL fr,)CI( ·:&n~~liElf :~OC!': .913 :>ura·:~r.~ .f'REFMATI!lil TUHtrdS PORII.t W.lffiEL FDRIZIP.ITM. 1NIJ~~HI::D .. t.t::f COHCRSE I SHOTCRETE TUNHEl..S PORTAl CONCRETE tJI(IHG CfiRC OIJEfd.lR~K 6 • RE!t!FORCIHG STU:l 2 • SHOTCRETE CONtRE"f.. BASE Sl~B CONCRE: ~~ V!'t:.L~ CONC 6VERBREAK 12'H/6'V REIHfl1..l'CIHH STEEL .915 Stlftf'ORT l ANCHORS TUHHElS ROCKOO.US 1' I~ ~2' ROCKBU:.TS 1' @ 9p STEEL tiESH ~;. ..;U SUPPORT PURTI't.L ROCKBOI.TS 1' I! ·15' .91~ KECHAHICAL STOftGS SUlliES l9'r1(M) 1.00· 1r3~JQ. UrSO(I 2rGOPi 329,300 ~o.wo 2h000 5'1!2t000 409 2r700 100 650 50 50 3J160 490 291r000 232 100 1 • date: 13-JAH-83 file: ~AFFCOST .DAT PMe: 15 LAIIOR .JOB HATERIALS FERH. HATERIALS SUBCOHTRACTS EOPT. OWNERSHIP £OPT. OPERATION EQUIIJ. ---------------------------~-------------------------------------------------------------··--~--~------UKlTS UNIT AHOU~ UNIT AMOUNT 'UNIT AKOUNT UNIT AMOUNT UNIT AMOUNT UNIY AHOUNT -----PRJ~ PRICE PRICE PRICE PRICE PRIC~ UNIT PRICE -· ... ......_ -------------------------------------------_____ , ________ .. --------- ~ $ QOO S $ 000 S $ 000 S $ OGO $ f COO S $ 000 $ 1.69 s~ o.s7 11 o.oo o 0.92 18 o.o~ o o.~9 2 o.11 EACH 183.63 18 0.00 0 98.90 10 O.DO ~ 54,12 5 66.15 EAf.H 58.00 78 0.00 0 11.10 15 OtOO 0 17.09 23 20.89 SF 1t04 YO 0.03 3 0.6S 59 O,QU 0 0.15 13 0,18 CY 13.5() CY 2.7~ CY 4,44 SF 0.59 SF 0.37 SF 0.57 CY 48.36 CY 25.48 TON 235.00 SF 0.57 CY 86.10 CY 86.10 CY 64.50 TON 226.00 EACH 90.20 EACH 74.10 SF 1.04 TOM 1383.00 EACH 123.91 LS 1t934 o.oo 4s~46 6.47 110 o.oo 93 4.22 343 0.06 0 0.04 2 0.06 h533 t:,oo ~13 6.00 3 .w.oo 10 o.oo 9 19.20 56 19.20 3 o.oo 11 19.00 205 o.oo 36 o.oo 303 G.()J 321 ~.oo 20 1'58r250 f.\ !R60.0l' 2,131 ~.oo 0 o.oo 89 o.oo 35 o.oo 0 o.oo 0 o.oo 317 4~.60 '17 44.60 0 540.00 0 0 •. 92 2 44.60 12 ~4.60 0 4~.60 1 540.00 0 23.50 0 18.70 9 0.60 0 2125.00 0 27.50 0 3•720 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo o ~.oo 1·414 o.oo 723 o.oo 7 o.oo 16 o.oo 4 o.oo 1!9 o.oo 2 o.oo 27 o.oo 7ft o.oo 9 o.oo 198 1.00 493' o.oo J o.oo 1b I) 140.6~ 0 5.80 0 1.45 0 3.92 0 0.18 0 0.13 0 0.18 0 17.50 0 11.20 0 '59.00 0 ().09 0 25.70 0 25.70 li 18.4C 0 59.00 0 26.59 0 21.84 0 0.15 0 272.70 0 37.98 0 () 2!!0 170.00 1,910 7.08 sa 1.78 80 4.68 105 0.21 0 0.16 0 0.21 555 21.40 191 13.70 1 72.00 . 2 o.u 3 31.40 17 31.40 1 22.50 3 72.0() 84 32.49 11 26.69 4~ o.t8 63 333.30 4 46.42 2 54rB99 2 7 402.80 28 107.08 16 2.08 340 3137.00 2r331 32.8~ 71 5.97 98 17.16 122 0 1 678 141.86 222 100.98 925.00 ;~ 1.69 3 201,oo 20 207.00 1 150.00 4 916.00 103 112.78 n 141.33 52 2.08 77 4114.00 5 235.81 J .. -. ~ . TOTAL NEil AHOUNT FACTOR TOTAl. $ 000 s 000 32 1.55 50 40 1.55 62 1~5 1.55 224 tat t.ss 280 6,274 1,55 9r725 !Or818 1.55 16r7~7 239 1.55 370 360 1.55 559 605 1.55 938 0 1.55 0 3 1.55 4 4•497 !o55 6r970 1•636 1.55 2r53& 12 1.55 19 30 1.55 46 21 1.55 32 135 1.55 209 8 1.55 12 46 1.55 71 S46 t.~ 846 69 1.55 101 605 t.5s 938 954 1.55 1r479 24 1.55 37 41 1.00 41 427r524 • 1. • • ,, ' ' .. .. • • • ~USIT~A H1DROf.tECTRIC PROJECT f,E,R.c, LICENSE ~PPLICATIOH ESTlHAT~ -~CRES AKERICAN llEVIl .:ANYON LA II OR JOI) tfATERIALS PERK, HATERIALS SlibU!HTRACTS EOPT, IHIHERSH'-P date• t3~JAN-83 file! DEAPPCOST.DAT Pa!le: 16 EOPT • OPERATION ----------.,.; --·---------------... --------------------.-----------------------------------------------EOUJIJ, TOTAL HEll Irnt DESCRIPTION -------------------·--- 333 VATERWHEELS, TURBINES I ll£NERATORS .1 TURBINES I GOVERNORS .11 TURBINES t GOVERNORS .111 SUPPLY .112 INSTI\LL .2 GENERATORS l EY.CITERS .21 GENERATORS I EXCITERS (SUPrLY I VJSTALL) .211 GEH£RATOR'S & EXCITERS 334 ACCESSORY ElECTRIC»L E@JIPHEHI .1 CONNECTIONSt sut'PORTS I STRL~T • • 11 STRUCTURES .111 STRUCT (IMCL BELOW) ,1( CONDUCTORS l lHSULAJORS .121 GENERATOR ISOLATED PHASE BUS .122 HV POWER CABlES ~ ACCESS. .123 Lit POiiER CAllLES & ACCESS. .124 CONTROL tABLES & ACCESSORIES .125 GROUNDING SYSTEM .13 CONDUITS l FITIINGS .131 CONDUITS·& FITTINGS .2 SWITCHGEAR I CONTROL EUUIPHOO ~21 AUXILlARY TRANSFORHERS ,211 AUXILIARY TRANSFORHF.RS .22 ~IRCUIT BREAKERS .221 CIR BR!RS <NOT RE0 1D) .23 SURGE PROT & GEH CUBICLES .231 SURGE PROf I GEH CUBICLES .24 SWITCHBOARDS .241 SWITCHBOARDS .25 AUX. POWER EOPT-IHCL BAT .251 AUX. POWER EQUIPMENT ,3 CU~ICLES & APPURTEMEHCES ,:;1 COHTROLtRELAY : METER BRDS .311 CONT~Ol,RELAY I KETER BOARD .32 COHPUTER CONTROL SYSTEM .321 COK?UTER CONTROL SYS WICL IN 353) .33 SUPERVIS. & TELEMETtR. SYS .331 SLIPERIJ I TELEHETER SYS <Ih"Cl Itl 353) llUAHTITY ---------- 4 1 1 1 1 1 1 4 1 1 1 1 llHITS UNIT AtlnUHT UNIT l'lliilUHT UNIT At!OUNT UNIT AHOUNT UNIT AHOUHT UNIT AKOUNT UNIT AHOUNT FACTOR TOTAL ------PRICE PR~CE PR~CE PRICE PRif.£ PRIC~ PRICE -----------.----------------------------------...,. ______ -------------------------------------~~--- $ s 000 EACH· 0 ~ EACH 1010000 41280 E~CH 1100000 41400 lS 500 lS 500 LS 180 LS 250 LS 60 lS 75 EfiCH 4000 16 LS 56 LS 130 LS 35 LS 300 ' 0 0 0 0 ~ 000 $ '~00 0 J792500 15,170 0 0 0 o 425oooa t7,ooa 0 0 1,450 0 670 0 210 0 335 0 85 0 150 ti 2S;!OO 100 0 250 0 575 0 180 0 370 • $ 000 0 0 $ 0 25875 0 36000 0 67500 0 0 0 0 0 0 0 0 450 0 0 0 0 $ 000 $ 104 31625 144 44000 270 82500 518 23 14 5 7 2 35 2 550 2 7 2 14 ' 000 • ~ 000 $000 127 3850000 15,400 1.00 15,400 176 11soooo 41600 t.oo 4,6oo 3lo ~JDQOOO 22100~ t.oo 22,ooo 633 4~r000 28 21000 t.oo 2r000 17 1r200 1.00 11200 6 400 t.oo 400 8 600 1.00 600 3 150 t.QO 150 40 300 1.00 300 2 30000 1~0 t.oo 120 2 310 t.oo 310 8 720 1.oo 720 3 2?0 1.00 220 n 700 1.oo 700 ..... l 4 ,. i - ~ 1l ! ' i ~ t -I ; , I - 1 ' J • l - - <.. <.. ' - - - \ .... f ~ u -l- (. ,. ," • •• SUSITHA HYDROElECTRIC .PROJECT F.E.R.c~ LICENSE APPLICATION ESTIKilfE -ACi\ES AHERICAN DEVIL CANYON datet 13-JAN-93 file: VEAPPCOST.DAT Pa~e: 17 · LABOR JOB MATERIALS PERH. HATERlALS SUBCONTRACTS EOPT. OWNERSHIP EOPT. OPERATifHf -----------------------------~ ----------------------------------------------------- ----------------- EOUI!J, TOTAl HEW ITEH DESCRlPTlOil QUANTITY UNITS UNIT ~T UNIT AH~~~ UNIT AHOUNT UNIT AHOUNT UNIT AHOUHT UNIT AHCUNT UNIT AHOUMT FACTOR TOTAL -----·---------· -------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ,4 PU-F.R TRANSFORMERS .4:\ POWER TRfiHSFORHERS .411 POWER T~]SFORHERS .5 UGHHHG SYSTEH .51 POWERHOUSE I TR~S GALlERY .511 ~OWERHOUSE l TRANS GALLERY .52 ACCESS TIIHHELS & ROADS , 521 ~CESS TUriHElS I ROAns o6 ltJSC, ElECTRICAl EOOIPHEHT .61 HISC. ELECTRICAl EOUifHEH! .611 KISC, ELECTRICAL EQUIPhtNT .1 SURFACE ACCESSORY ELFC EOC!PHENT .71 4.16 KV & LV £0UIPnEHT .711 S~ITCHBOARD .712 CABLES .713 AUX TRANSFORhERS ,73 DiESEL GEr.ERATii~S -STANDBY ,731 DIESEL GENERATORS -STANDBY .7~ EXTERIOR LIGHTING .741 EXTERIOR LIGHHNG 335 HIS~q~ POWERPL~M! EaUIPHEHT .1 AUXILIARY SY&TEHS -uN~ERtiROUHD .11 STATION ~ATER SYSTEMS .111 STlT!DH~A7ER SY~TEHS .12 FIRE PRO.ItClatJN SYSJiEHS .121 . FIRE PROl~CTlffH SYSTEHS .13 COMPRESSED HIR SYSTEKS ol3J £0~0RESSED AIR SYST£HS .14 OIL HANDLING 5YSTEHS ,141 Cll nAHDLIHG SYSTEHS .15 DRAINAGE l DEWATERING ,151 DRAINAGE I D£WATERIH6 .16 HF-AT1 VENT & COOLING SYS .161 HEATr VEHT & COGLINS SYS .17 HISCELLANF.OUS .1n IUSCElli!NEOIJS .2 A!JXILIARY SYS -SURfACE F,;cs ,21 AUX SYS -SURFACE FACS .211 AUX SYS -SURFAf£ f~CS ,3 AlfAILIARY EOUIP~rt! ,31 POW£fi~OUSE CRANES .311 FOiiERHOUSE CRANES 13 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1 ! 2 --------------------------------------• --•-••w------------------------• ---------------• --------- $ ; 000 ' $ 000 s $ 000 t t 000 $ t 000 s • 000 f 0 000 $ 000 EACII 53077 690 0 307692 4r000 0 0 8654 113 10577 LS 180 0 430 0 23 LS 50 0 90 0 14 LS 50 0 150 0 9 ts 13 0 55 0 1 LS 87 0 121 0 5 LS 16 0 100 0 2 EACH 30000 60 0 0 115000 230 0 0 2000 4 3000 LS 90 0 150 0 4 3r338 0 9r701 0 284 ts 630 0 600 0 32 LS 485 0 450 0 29 LS 600 0 780 0 9 LS 450 0 500 0 23 LS 22g 0 1r250 0 14 LS 400 0 750 0 23 LS 315 0 540 0 20 LS 45 0 100 0 2 EACH 125000 250 0 0 700000 1r400 0 0 33750 68 41250 137 380G~O 28 17 11 1 7 2 6 150000 6 347 39 36 11 28 17 28 25 3 83 900000 660 t.oo 170 1.00 220 1.00 10 t.oo 220 1.00 120 t.oo 300 1.00 2ao 1.00 13r670 1r300 t.oo t,ooo t.oo h400 t.oo ttooo t.oo lr500 t.oo 1f200 1,00 90o t.oo tso t.oo hBOO 1.00 660 170 220 70 220 120 300 250 1r300 1r000 1r400 1r000 1r500 h200 900 150 1r800 '1'~,·~.-< .~ • ". ,__,_ ··--c~---.~ • • •• SUSUHA HYDR08.ECTRIC PRO.JECT F.E.R.C. LICEHSE ~PPLICATION ESTIHATE-ACRES AMERICAN DEVIl. CANYON 1rt:! AiA~P~H~.DAr ~ ~ Jl· f'< •"' c • r ~ '· ' l ...,_ ,_ ITEH DESCRIPTION QUANTITY 336 .32 ElEVATORS .321 ElEVATORS ,33 HISC, CRANES I UOIST ,331 HISC, CRANES & IIOIST .34 HACHINE SHOP tOUIPHENT .341 MACHINE SHOP EUUIPHEHT ,4 GENERAl STATIOK EQUIPMENT <IHCLUDED IH HECHAHICAL t ElEC~RICAL SY.SiF~S} ,5 COHHUHICATIONS EOUirHENT COIDIUiflCATiotlS EOUIPHENT ROADSr RAil I AlR FACILITIES .i ROADS .u PERHAHEHT ACCESS ROAD .111 WATAHA-DEVJL CANYON \36 HILES) CLEARING UASTE EXCAVATION COHHOH EXCAVATION ROCK EXCAVATION WRROW MFS SUBBASE HATF.RIAL GRADE 'A' BASE MATERIAl D-1 BASE MATERIAl GUARDRAIL 18~ CULVERTS U' CUlVERTS F~BRIC THAll PIPES TOPSOil. t SEE:D TRAFFIC CONTROL DEVICES. BRIDGES HAIMTENf!NCE HAIH19f(>J«:E .12 SITE ROADS SITE ROADS HAIIITEIIAUCE ol3 PERKfiNEHT ROADS AT SITE PfRMAHEHT ROADS .14 HAlHlENAHCE CAHTUEtl TO IIAT~IfA lflllk1ENI'IHCE 1 1 1 1 510 lr349r000 lt408r500 146r500 137r600 373100~ 203r500 169r800 6r050 ~3r000 1 i9r900 24r500 290 36 80r400 288 7 60 :1.5 650 pa!fei 10 lABilR JOB HATERI~LS PERH, HATERIALS SUBCONTRACTS EOPT, OWNERSHIP EOPT, OPERATION ----------------------------------------------------------------------·~-------------------------------UNITS UNIT AHOUNT UNIT AHOUHT UNIT AHOUHT UNIT AHOUHT UNIT AHOUHT PURNICITE AMOUNT --------PRICE PRICE PRICE PRICE ·PRICE LS lS LS lS -----------------------·------------------------------------------------------------------------- • $ 000 t s 000 s f 000 $ $ 000 s $ 000 • • 000 85 25 30 25 3r56.0 0 0 0 0 0 135 120 160 63 6r848 0 0 0 0 0 5 2 4 1 230 6 3 6 1 282 ACRE 1090.00 556 389.00 198 o.oo 0 (!,()() 0 1479.00 754 934.00 476 0 1.36 lr835 1.01 !.362 CY o.aa lr187 o.oo CY 0.77 !JOBS o.oo Ci 2.63 385 3.11 CY 1.30 119 o.oo CY lo02 679 o.oo CY 3o41 69 .. o.oo TOH 4.38 7~4 o.oo lf 5.84 35 21.60 lF 6.62 152 9.73 lS 52 SY 0.30 15 1.72 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 1.19 lr676 o.ae 1r239 456 o.oo 0 o.oo 0 1.a5 271 2o14 314 0 o.oo 0 o.oo 0 1.58 217 1.18 162 0 o.oo 0 o.oo 0 2.21 824 1.65 615 0 o.oo 0 o.oo 0 4o88 993 3.06 623 0 o.oo 0 o.oo 0 6.28 1r066 3.94 66':1 131 o.oo 0 o.oo 0 o.sa 4 1.17 7 224 o.oo 0 o.oo (I 1.36 31 1.75 40 135 0 0 6 6 86 o.oo 0 o.oo 0 o.oo 0 o.oo {I o.oo 0 2.04 50 2.63 64 EUUIIJ, UNIT PRICE • 3892.00 3o25 2o84 9.73 4.06 5.60 11.35 14.60 29.19 19.46 2o02 29.18 lF 9.92 243 14.59 ACRE 316.00 92 1727.00 357 o.oo 0 501 o.oo 0 o.oo 0 170.00 49 219.00 64 2432.0() HILE 2919.00 105 8513.00 SF 17.03 11505 96.08 J06 o.?o 0 o.oo 0 243.00 9 486,00 17 12161.00 Sr493 o,oo 0 o.oo 0 3.65 323 4.06 430 121.62 HI/YR!i 2162.00 623 o.oo 0 o.oo 0 o.oo 0 2635.00 759 196fJ,OO 564 6757.00 IULE 1004121 7r029 474 lti/YRS 20420 1r225 0 3 0 0 0 0 808875 5r662 975755 6f830 2789225 0 0 0 0 0 20019 1r201 23820 1r429 64259 11ILE 60811 213 128378 449 0 0 0 0 91216 319 574:i2 201 337837 HIIYRS 1945,95 h265 o.oo 0 o.oo 0 o.oo 0 2371.62 1r542 1763.51 h146 6081.08 TOTAl HEW AHOUHT I" ACTOR TOTAL --------------------- • 000 $ 000 230 1.00 230 150 1.oo 150 100 1.00 200 90 1,00 90 l0r920 17985 lo40 2r938 4,384 1.48 6r489 4r000 1,48 5r920 1r425 1.48 2r110 l;i59 1.48 827 2r119 1.48 3r136 27310 1.48 3r418 2r479 1.48 31669 177 1.48 261 448 1o48 662 199 1t48 294 101 1.48 149 715 1.48 h05B 705 1.48 1r044 438 1o48 6(8 10r751 1o4B 15r912 h946 1.48 2r880 19r52S 1.48 2Br896 3r856 1.48 5r706 1r182 1.48 1r750 3r953 lo4B 5r850 1 1 1' ·t ·1 1 1 1 (, ( ( £ (" ( ( ( ( ( ( ( { c J • I• " • • ~· • SUeiTNA HYDROELECTRIC PROJECT F,E.R.C. LXCEHSE APPliCATION ESTIMATE-ACRES nHERICAH DEVIL CANYON datel 13-JAH-83 file: DE~PCOST.DAT Pa!!et 19 · ITEH DeSCRIPTION .15 PERtfi:.fEHT RAILROAD U!fCl RLHD) GDLD CREEK-DEVIL CANYON -RAIL .15i GOLD CREEK -RAILROAD ClEARING WASTE EXCAVATION COHHON EXCAVATION ROCK .EXCI\VATION BORROW SUBB!ILAST GRADE 'A" £AS~ MATERIAL D-1 BASE MATERIAl A, C, SURFACING DOCK LUMBER 18' CULVERTS 36' t CULVERTS FABRIC THAW PIPES lOPSOIL l SES kAIL YARD COMTROL DEVICES TRACKAGI: 11AIHIEHANCE RAIL RAILHEAD TRANSifiSSIOH PLANT 350 LAIID l lAlfD RIGHTS 352 .1 tAifD I LAND RIIlHTS <INCLUDED IN WATAHA) SUBST~TION & SYIT~HI~G STATION SUBSTATION l S~ITCHING STATION STRUCTURES l IHPRO~~aEHiS SUITCHYI1RD .11 SWITCH'/ARD OUANT!TY 162 ~07t420 798r405 2r200 108r500 171r634 4r900 2r400 2r200 16 4r850 1 3r121 10r100 104 1 9Br975 9B 7 1 tABOR JOB MATERIAlS PERH. MATERlALS SUBCONTR~CTS EGPT. OUHERSHIP EGPT. OPERATION -----------·-•••-------------------------~------------------•-••••-• -----------------w•-------~-----~-UNITS UNIT AMOUIH UNIT AHOUHJ UIUT AHOUNT UNIT AHOUHT UNIT AHOUHT UNIT AMOutlT --------PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------------------------ $ • 000 • t 000 • $ 000 • $ 000 t • 000 $ • 000 ACRE 1090.00 177 389.00 63 o.oo 0 o.oo 0 1479.00 240 934.0{1 151 CY o.aa 359 o.oo 0 o.oo 0 o.oo 0 1;36 554 1.01 411 CY o.n 615 o.oo 0 (l,OO 0 o.oo 0 1.19 950 o.as 703 CY 2.63 6 3.11 7 o.oo 0 o.oo () 1.85 4 2.14 5 CY 1.30 1-11 o.oo 0 o.oo 0 o.oo 0 1.58 171 1.18 12B CY 1.74 299 o.oo 0 o.oo 0 o.oo 0 2.50 429 1.57 269 CY 3.41 17 o.oo 0 o.oo 0 o.oo 0 4,88 24 3.06 15 TON 4.38 11 o.oo 0 o.oo 0 o.oo 0 6.28 15 3.94 9 TON 3.75 8 40.67 89 o.oo 0 o.oo 0 s.J5 12 3.75 8 HBF o.oo 0 391.89 6 o.oo 0 o.oo 0 o.oo 0 o.oo 0 lf 6.62 32 9.73 47 o.oo 0 o.oo 0 1.36 7 1,7!i 8 LS 8 21 0 0 1 1 SY o.3o 1 1.72 5 o.oo 0 o~oo 0 o.oo 0 o.oo 0 I.F 9.92 100 14.59 147 o.oo 0 o.oo 0 2o04 21 2.63 27 ACRE 316.01> 33 1727.00 180 o.oo 0 o.oo 0 170.00 18 219.0{1 23 LS 0 0 0 0 0 0 LF 20.81 2,060 68.10 6J74(1 o.oo 0 o.oo 0 1.89 187 3.78 374 EOIJIV, UHIT PRICE t 3892.00 3.25 2.84 9.73 4.06 5.81 11.35 14.60 53.52 ;.m.a? 19.46 2.02 29.18 2432.00 94.58 HIIYRS 2930.00 287 o.oo 0 o.oo 0 o.oo 0 3570.00 350 2655.00 260 9155,1.)() YEARS 6183.78 43 o.oo 0 o.oo 0 o.oo c 7536.49 53 5604.05 39 19324.32 --------------------------------------------- 22r257 18r647 0 0 20r626 18r694 ------------------------------------------------- () 0 0 0 0 0 LS 721 0 Sr900 0 134 f?~ --------------------------____ """ ____ ------------------721 0 5r900 0 134 175 .. - TOTAL HEW AHOUifT FACTOR TOTAL t 000 • 000 631 h4B 933 1,324 t.4B !J960 2•267 1.48 3r356 21 1.48 32 441 1.~8 652 997 1.48 h476 56 1.48 82 35 1.48 52 118 1.48 174 6 1.48 9 94 1.48 HO 31 1.413 46 6 1.48 9 295 1.48 436 253 1.48 374 0 1.48 1 9J361 1.48 13,854 897 1.48 lr328 135 1.48 200 ------- 80,224 ---------0 6r930 t.oo 6r9JO --------6J930 - • • • • • ·~ • • • ! i l e j. \:: ' l ~ l j· I 0 l J ~ l l. lt 0 11 jll I ;l • ~ I \ t""""'."''; ..._.,.. ·c.. __ _ SUSITNI\ HYDROELECTRIC PRO . .IECT f,E,R,C, LICENSE APPLICATION ESTIHATE-ACRES fl~EP.ICAN DEVIL CANY3N date: 13-JAN-83 file: D~APPCOST,DAT Pa!!e: 20 t~ROR JOB MATERIALS PERH, HATERIALS SUBCONTRACTS EOPTo OWNERSHIP EOPTt OPERATION ------------------~~----------------------------------------------------------------------------------EOUI!J, UNIT PRICE TOTAL AHOOHT FACTOR lf£11 TOTAL ITEM DESCRIPTION QUANTITY UNITS UNIT AHUUNT UNIT AHOUHT UNIT AKOUHT UNIT AMOUNT UNIT AHOUNT UHIT AHOUNT ---------------------------------------- ------------------PRICE PRICE PRICE PRICE . PRICE PRICE ----------------~~-------------------____ ...,._.._ ---------------------------------------------___ ...,___ -----or-. ----·· ·--- 353 SUSSTATIOH/SWITCHING STATION EOPT SUBSTAiiON/SWITCHING STATION EOPT ESTER WILLOW KNIK ARH UNIVERSITY WILLOW ENERGY HANAGE SYS (EHS) WATANA ~ DEVIL CANYON IN-PLANT HONITr~ & CONTROL EOPT 354 STEEL !OWF.R!i a FIXTURES STEEL TOWERS & FIXTURES TOWERS (INCLUDING FOUND-ATIOH I HARDWARE) 356 CONDUCTORS & DEVICES CONDUCTORS & DEVICES COIIIIUCTORS SIJBHARINE CAllLES 359 ROADS l TRAILS Rfit'DS & TRAILS iltlCLUDED IN WATAHA> GENERAL PLANT JS9 LAND l LAND RIGHTS LAHD l I.AHD RIGHTS <INCLUDED IN 330) 1 1 1 1 1 546 124 3 $ $ 1)00 s 000 • 000 !.S 348 0 2r455 ts 840 0 6r000 LS 140 0 980 LS 1r06B 0 7,565 LS 354 0 770 ---------------------------2r750 0 17r770 EACH 18274 9r978 0 0 30280 16r533 9r97B {) 16r533 HILE 54791 6r794 EACH 2781250 8r344 0 0 35715 4r429 0 ~ ~166700 12r500 ------------------ 15r138 0 l6r929 0 0 0 0 0 0 • 000 • 000 • coo $ f 000 0 39 48 2r890 t.oo 0 95 115 7r050 t.oo 0 16 19 lr155 loOO 0 120 147 8r900 1.00 0 40 41J 1r213 t.oo ------------------ ________ ... --------- 0 310 378 21t208 0 0 2056 1J123 2513 1r372 53123 29r005 1,00 0 h123 h372 29r005 0 0 3868 480 5801 71~ 100175 12r422 1.00 0 0 156250 469 187500 563 7291700 21r875 1,00 ------------------------------------0 948 lr282 34r297 0 0 0 0 0 0 0 • 000 2;890 7r050 lr155 8r900 h213 29r005 12r422 2lr875 • • • • .. ttl • (f; ft. ~ f:: c:' ~ (' ( SUSITHA HYDROELECTRIC PROJECT F.E.R.C, LICEH~E APPLICATION ESTIHATE -ACRES AMERICAN DEIJIL CAHYOH LABOR JOB MATERIALS :I/ \~.·~ PERK. MATERIALS SUBCONTRACTS EUPT. OIIHERSHIP daiet 13-JAH-83 filet DERPPCOST.DAT Pa!Jel 21 EOPT • OPERATIOH ------------------------------------------------------------------------------------------------------EOUIIJ, TOTAL AltOOHT ITEH DESCRIPTION ---------------------------------------- 390 STRUCTURES & IHPROVEHENTS STRUCTURES & lHPROVEilENTS (INCLUDED IN 331.2) 391 OFFICE FURHITUREIEOUIPHENT OFFICE FURNITURE/EOUIPHEHT <INCLUDED IN 399) 392 TRANSPORTATION EOUIPHEHT TRANSPORTATION EOUIPHEHT (JNCLUDF~ IH 399) 393 STORES EQUIPMENT STORES EOUIPHEHT CINCLUDED IN 399} 394 TOOLS SHOP I GARAGE EOUIPHENT TOOLS SHOP t GARAGE EOUIFHEHT (INCLUDED IH 39S) 395 LABORATORY EQUIPMENT LABORATORY EOUIPHENT UNCUIDED IN 399) 396 POWER OPERATED EOUIPHENT OIIAHTITY UNITS -------------·· UNIT AHOUHT UNIT AHOIIUT UNIT AHOUNT UNIT AHOUNT UNIT ~HOUNT UNIT AltOUNT UNIT PRICE PRICE PRICE PRICE PRICE PRIC~ PRICE -------------~------------------------------------------------------------------------------------------------- $ s 000 s s 000 s s 000 $ $ 000 ' $ 000 s S OP.O s s 000 0 0 0 0 0 0 iO --------------.----------------------------_______ ,_ 0 0 0 0 0 0 0 ----------------------------------------------------- 0 0 0 0 0 0 0 0 0 0 0 0 --~----- 0 0 0 (I 0 0 0 0 0 0 0 -,.._. .!' ..• ' Htu FACTOR TOTAL ---------------s 000 .. • • • -----~. Ei ~ l l ! l I ; ',i \ I • • • • • • .Jt (~ '-. ~ (t\ t· • \... ---. ~ -.,: .. ·.~~.::.':-.:~· ~~ -~" --:-2:.~~~:: __ :::::~~-:..::-~~,~ • .,~~~~~.~~ -~:m:;;:~-=:nwo .;;;~....w;T~~~-~~~~~~~~::.,~:~~~~~#'!'*~~=~-~:c::-~ • ~-.;.»~.---"-:><.:;-'~··-,, _ __ _ -~·,">-~'i~-·_..;._."4~""'~-.4:;;..1....-~,,.,J.-.-,:,_.,_., _..,_,_, ~.,;..,~-----..._.,-~r,ii.,.._ ,;~,,_...,,-....;;;;.>...<,""'"--"- ~ -----~~--.. ~-.•:::-~"~' '"";; .... ,...,.-___ .,.,. ____ ·~----.--.. __ ._ SUSITNA HYDROELECTRIC PROJECT F.E.R.C. l.ICEHSE nFPllCATIOH ESTIMATE-ACkES AHERICAII DEVIL CANYON • date: 13-JAH-83 file; bEAPPCOST,DAT Pa!!el 22 lABOR JOD MATERIALS PERK. MATERIALS SUDCOHTRACTS EOPT. OWNERSHIP EOrT. OPERATIDH ----...---------------------------------------------------.. _________ .. ___ -------------- ITEH DESCRIPTION OUAIITITY UNITS UHIT AHOillU UNIT AHOUNT UNIT 1\~0UNT UNIT AHOUNT UHH AMOUNT UNIT AHOUHT ---~--------------------------PRICE PRICE PRICE PRICE PRICE PRICE 397 398 POUF.~ DrF.RATED EOUIPHENT <INCLUDED IN 399) f.OifHUNICATIONS EOUiPliENT COifHUHICATIONS EGUIPHrdNT CINCLUDED IH 399)' HISCEtlANEOUS EQUIPMENT HISCELLANEOUS EOUIP~ENT <INCLUDED IN 399) 399 OTHER TANGIBLE PROPERTY OTHER TANGIBLE PROPERTY OTHER TANGIBLE PROPERTY INDIRECT COSTS 61 TEMPORARY CONSTRUCTION FACILITIES TEMPORARY CONSTRUCTION FACILITIES {INCLUDED IH DIRECT COSTS> 62 CONSTRUCTION EOUIPifEHT CONSTRUCTION EOUIPKEHT <INCLUDED IN DIRECT COSTS) • 000 $ 0 ---------0 -------- 0 1 LS 0 0 0 0 • 000 • 000 • 000 • 000 $ 000 0 0 0 0 0 ----------------------------------0 0 0 0 0 ---------------~----------------0 0 0 0 0 0 s.ooo 0 0 0 0 s.ooo Q 0 0 0 0 0 0 0 0 0 0 EOU!IJ, TOTAL UHIT AHOUHT PRICE --------• $ 000 -----· 0 -------- 0 ----- 0 s.ooo 0 0 HEW FACTOR TOTAL ---------------t 000 t.oo --.-'t' ;..·._.,.,_ o•~~"-:;~"'1t'-,.:,;. --__ ,_:.::~_ ' ' .: .;" .-t·.-. l.'"'L~~..-~"':;: .. -.. -z. :-:"'~:::.;:.it:ifuJ:ti,;,.s;:~2! !!N1!iit'!f!'!SM45 iiki}#ililiiik'Af'tlt'f"!!i±i!i!ti:;!frli't·; £! ::t!'!i."t..'!::'ti"!!'fji&~~""-''l•''::!tt':~ :•: y~~~~ '---... "' : ~-; ..... ·.r.::·~~'W--7< "' •• • • ...,Y ' I• r I' ,. '" I; [. r: '· 1 ,. l 'l • I 45 l l 1 • 4 :I lC I l l r • ,. ' .l 1 1 " te l l ~-te ' J l {·~ SUSITHA HYDROELECTRIC PROJECT date: 13-JAN-83 1: F.E.R.C, liCF.HfiE ~PPLICATIOH ESTIMATE-ACRES AHERICAN file: DEAPPCOST,DAT ' DEVIl CANYON Pa!le: l3 LABOR JOB MATERIALS PERh, ltATF.RIALS SUBCONTRACTS EOPT. OWNERSHIP EOPT I OPERATION ----------------------------------------------------------------------------------------~-------------EOOIIJ, TOTAL NEU ITI:It llESCRIP'fiOH OUAHTIIT UNITS UlfiT AHOIIHT UNIT AIIOIIHT UNIT AHIJIJHT UNIT AHOUHT UNIT AHOIJHT UNIT AHOUHT UHIT AHCUHT FACTOR TOTAL --------------------------------fRICE PRICE PRICE PRICE PRICE PRICE PRICE ---------------------------------------------------------------------------------------------------------... ________ t • 000 t t 000 ' • 000 t • 900 $ • 000 ' t 000 t • 000 • 000 63 HAIN CONSTRUCTft~ CAMP •J .t MAIN CONSTRUCTION CAMP .11 SITF. PREPARATION tlEARIIIG CLEARING 51 ACRE 2201.00 125 270.00 15 o.oo 0 o.oo 0 3378.00 193 2451.00 140 8300.00 473 1a42 672 INSTALl GRANULAR PAD INSTALl GRANULAR PAD 301r800 CY 1.65 498 o.oo 0 o.oo 0 o.oo 0 1.99 601 1.45 438 5.09 h536 1.42 2r181 CONSTRUCT ROADWAYS HAIM ROADS IN CAHP [34'1 37950 lF 6.15 24 o~oo 0 o.oo 0 o.oo 0 e.u 32 5.83 23 20.09 79 1.42 113 • CONNECT, RD. TO ACCESS RD. 71200 tF 16.11 332 o.oo 0 o.oo 0 ~).()0 0 56.41 406 40.97 295 143.49 J,033 1.42 1•467 SECONDARY RD [24'1 300 lF 5.8a 2 o.oo 0 o.oo 0 o.oo 0 7.76 2 5,32 2 18.96 6 1.42 8 DRAINAGE DITCHING 26,900 lf Oo9B 26 o.oo 0' o.oo 0 o.oo lj \),68 18 0,39 10 2.05 55 1.-42 78 CULIJF.RTS 640 I.F 6o89 4 10.09 6 o.oo 0 o.oo 0 1.48 1 1.86 1 20.32 13 1.42 18 PERIHETER FENCING PERIMETER FENCING 6t200 LF 6.56 41 4.20 26 c.oo 0 o.oo Q 0.33 2 0.40 2 11.49 71 1.42 101 PARKING AREAS INSIDE CAHP 18:500 .... o.u 2 o.oo 0 o.oo 0 o.oo 0 0.14 3 o.to 2 0.35 6 1.42 9 lJr PARKING LOT -OUTSIDE CAHP 2 ACRE 2663.00 5 o.oo 0 o.oo 0 o.oo 0 3212.00 6 2340,(10 5 8215.00 16 1.42 23 ELECTRIC. PLUG-INS -IN CAHP 250 EACH 13.00 3 53.00 13 o.oo 0 o.oo 0 o.oo 0 o.oo 0 66.00 17 1.42 23 SITE RF.HABILITATIOH SITE REHABILITATION 57 ACRE HB3.00 85 404.00 23 o.oo 0 o.oo 0 2276.00 130 1652,00 '94 5S15.00 331 1.42 471 .12 BUILDINGS \.t:' lt (f 4.(' .-/ ;_t «.' ,~f BACHLR DORHS-108 HAN CHPLX 13 EACH 90800 hl80 99540 1t294 0 0 0 0 4400 57 5600 73 200340 27604 1.22 3t177 P(lCHI.R DORHS-HGHHT-TYPE A 4 EACH 31000 124 31920 128 0 0 0 0 1600 6 1800 7 66320 265 1.22 324 BHCHLR DORHS-HGIIHT-TYPE B 5 EACH 27600 138 26640 133 0 0 0 u 1300 7 1800 9 57340 287 1.22 350 GUEST HS£S-J F.A OWN/~GRICON 2 EACH 34500 69 33600 67 0 0 0 0 1400 3 1800 4 71300 143 1.22 174 CAMP HA~AGER'S OFFICES 2 EACH 12600 25 16000 32 G 0 0 0 600 1 700 1 29900 60 1.22 73 STAFF CLUBHOUSE 1 EACH 60 73 0 0 2 3 137 1.36 186 DIHitlS HALL 1 EACH 595 710 0 0 35 -42 h382 1.22 h686 RECRF.ATIOH BUILDING 1 EACH 244 255 0 0 17 20 536 1.27 681 GYHHASIU!t 1 EACH 449 648 0 0 20 22 17139 1.36 1r548 SECURITY OFFICE 1 EACH 75 66 0 0 4 5 150 1.36 204 SOILS/HATERIALS LABORATORY 1 EACH 175 135 0 0 9 12 331 1.36 450 KAIHTEHAHCE BUILDING 1 Ef:CH 128 132 0 0 16 20 296 1.36 403 WAREHOUSE -MANAGERS 1 EACH 368 307 0 0 17 18 710 1.36 965 WAREHOUSE -FOOD SERVICE 1 EACH 116 346 0 0 8 9 479 1.36 651 COHHUHICATION .BUJLDING 1 EACH 7 20 0 0 0 0 28 1.36 37 HOSPITAl 1 EliCH 96 826 0 0 65 73 lr061 1.22 1J274 ICE RIHK 1 EACH 805 598 0 0 44 53 h500 1.36 2,039 l!AHK 1 EACH 53 70 0 0 3 4 130 1.22 159 STORE 1 EACH 35 38 0 0 2 3 77 1.22 94 I. ' ' !.( ! I( .. ll~ '. ' ,,,.. !~ • i, ,_ !• ,_ i J • • SUSITHA HYDROEI.ECTRIC PRO.JECT F.E,R.C. liCENSE APPLICATION ESTIHATE -ACRES AMERICAN DEVIL CANYON date: i3-JAH-83 file: DEAPPCOST,DAT Pa!fe: 24 ITEH DESCRIPTION lAU:IDRY PERHAWALK 6 FEET WillE 10 FEET WIDE .13 UTILITIES .131 VATER SUPPLY SYSTEH INTAKE POOL I CRIB IN SUSITNA RIVER PUHP STATION 400 GPH BOOSTER PIJXP STAliOH 4()0 6PH SUPPLY LINE 4" HF.AT TRACIHG I INSULAT 4' IITillDORS UTIIIDORS TREATHF.NT PLANT ,8 KGD RESERVOIRS 900,000 GALLONS 500,000 GALLONS PUMP STATION 4000 GPH CAMP DISTRIBIITION SYSTEH DISTRIB liNES -BURIED 10' a• &· DISTRIB liitE UTII.DOR PIPING 10' DI 8' DI 6' ill 4' DI !!EAT TRACING & INSUL 10' PIPE 8' PIPE 6" PlPE 4' PIPE PIPE FITTINGS HYilRANTS VALVES UTILIDORS OUANHTY 1 300 1r420 4r500 1 1 1 1 aoo 240 100 h800 2r300 1J300 1r380 2t,600 2r540 1r400 1r380 12 J LABOR JOB MATERIALS PERH, HIITERIALS SUBCONTRACTS EOPT, OWNERSHIP EOPT. OPERATION ---------------------------------------------------------------------------··--------------------------EOUIV. UNITS UNIT AHOUHT UNIT AHOIIHT UNIT AMOUNT UNIT AHOUNT UNIT AHOUHT UNIT AHOUHT UNIT --------PRICE PRICE PRICE PRICE . PRICE PRICE PRICE ------------------------------------------------------------------------------- • $ 000 S $ GOO S S 000 S $ 000 $ $ 000 $ $ 000 S EACH 25 23 0 o 2 3 LF 20.45 6 15,56 5 OoOO 0 0.00 0 o,oo 0 O,OG 0 36.01 LF 31.83 45 24.22 34 o,oo 0 0.00 0 0.00 o 0.00 0 56.02 LS LS LS Lf 10.47 tF a.oo LF 10.01 LS EACH EliCit LS LF 2Do57 LF ta.oo LF 16.76 Lf 17.06 I.F 14.50 LF 12.08 LF 10t24 LF 10,75 Lf 9.38 lF 9,55 LF SJ.oo EA 267,{10 LS 5 36 17 94 6.3(1 72 10.68 45 40.00 98 23 13 12 16 12.28 4 10.08 2 7.14 31 12o8B 33 10.88 16 7.14 14 6.30 28 21.10 24 14.07 12 12.11 11 10.68 3 825.00 2 2 75 39 57 o.oo 96 o.oo 180 o.oo 474 95 53 30 10 o.oo 2 o.oo 1 o.oo 23 o.oo 25 o.oo 9 (l,OO 9 o.oo 55 o.oo 36 o.oo 17 o.oo t5 o.oo 1:) o.oo 4 0 0 0 0 o.oo 0 o.oo l' o.o& 0 0 0 0 " o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 0 0 0 0 3.87 0 o,oo 0 1.84 0 0 0 0 0 9.62 0 8.79 0 7.78 0 6.16 0 5.23 0 4.36 0 3.87 o o~oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 7 2 0 35 4o74 0 o.oo 8 2.25 27 18 10 0 8 11.76 2 10.74 1 9.::o 11 7.52 12 6.40 6 5.33 5 4.74 0 0100 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 5 2 1 43 25.'38 0 18.68 10 54.13 33 13 7 0 9 54.23 3 47.61 1 <11r1S 14 43.62 15 37.01 7 29.91 7 25.15 0 31.85 0 ~;3.45 0 2(J,g o ta.~a TOTAL HEW AHOUHT FACTOR TOTAL s 000 s 000 53 1.22 65 11 1.42 15 80 1.42 113 19 1.42 27 115 1.42 163 57 1.42 81 228 1.~2 324 168 1.42 239 244 1.42 346 632 1.~2 897 149 1.42 212 83 1.~2 118 43 1.13 49 43 1.42 62 11 1.~2 16 4 1.~2 6 7~ 1.42 111 85 1.~2 121 38 1.42 53 35 1.42 49 83 1.42 118 60 1.42 85 29 1.42 41 26 1.42 37 13 lo42 19 6 1.42 9 ~' """" .-.-..._.. "• ,-.-, ,_ , .. ,. .. ~-"-= .. -~-~:--~.-,·~::~,-~';:-):e:~~;:.~;;;;~:;z:;~~~'E:;~.e:;:::::cnt··~T~CA:~~.;p~~~7..:~~0;;·_~.:r~~~"'"~~--'·· --~-!It"'~~~~~ lJil!) • • II f • f. . I • SUSITNA HYDROELECTRIC PROJECT date: 13-JAH-03 I I F.E.R.C. liCENSE APPLICATION ESTIHATE-ACRES AHERICAH file: DEA?PCOST,DAT I DEVIL CAHYOH pa!fel 25 t· • lABOR JOll HATERIALS PERK, MATERIALS SUDCONTRIICTS EUPT, Ollt/ERSHIP EOPT. OPERATION ---------------------------------------------------· ___ " _____________ ----------------------------------EOUIV, TOTAL HEll t ITEH DESCRIPIIOH OIJAHTITY UNITS UNIT AHOUNT IJMIT AHOUNT UNIT AHOUNT 1)NIT AKOUHf UU!T AHOUNT UNIT AHOUNT UNIT rotOUHT FACTOR TOTAL -------------------------PRICE PRICE PRICE fRICE PRICE PRICE PRICE • ------------------------------~~ --------~-------------------------------------------------------------------------------I $ $ 000 $ $ 000 $ $ 000 $ ~ 000 $ • 000 $ $ 000 $ tOOO • 000 ! -UTILIDORS 6,780 LF 10.04 68 40.00 271 o.oo Or o.oo 0 1.94 12 2.25 15 54.13 367 1.42 521 .132 SEWAGE ~ COLLECTION SYS-UTILIDOR PIPING I 12' PIPE 2r800 Lf 24.00 67 24.15 68 o.oo 0 o.oo 0 10.-16 29 12.79 36 71.-40 200 1.42 284 • 10' PIPE 400 lF 21.48 9 16.94 7 o.oo 0 o.oo 0 7.75 J 9.47 4 55.64 22 1.42 32 ·I B' PIPE 2J200 LF H.so 32 10.08 22 o.oo 0 o.oo 0 5.24 12 6.41 14 36.23 so 1.42 113 I 6' PIPE 2f300 LF 12.08 28 7.14 16 o.oo 0 o.oo 0 4.36 10 5.33 12 28.91 66 1.42 94 4' PIPE 1f580 LF 10.74 17 6.30 10 o.oo 0 o.oo 0 3.87 6 4.74 7 25.65 41 1.42 58 .l • HEAT TRACING I JNSUL r 12 1 2J800 LF 13.50 38 23.11 65 o.oo 0 o.oo 0 o.oo 0 o.oo 0 36 .• 61 103 1.42 1JJ6 ,. to• 400 lF 10.75 4 21.10 8 o.oo 0 o.oo 0 o.oo 0 o.oo 0 31.85 !3 1.42 18 } { a• 2r200 LF 9.38 21 14.07 31 o.oo 0 o.oo 0 o.oo (, o.oo 0 23.45 52 1.42 73 ,. • 6• 2r300 LF a.ss 20 12.11 28 o.oo 0 o.oo 0 o.oo 0 o.oo 0 20.66 48 1.42 67 4' 11590 LF 8.00 13 10.68 17 o.oo 0 o.oo 0 o.oo 0 o.oo 0 18,68 30 1.42 42 TREATHENT PLANT ·t llllJHHING TANK 1 EACH 7 17 0 0 1 1 26 !.13 29 • L~GOOHS C! @ 385 1 x l 205' l 1 @ 280' X 155') 2 EACH 32766 66 67446 135 0 0 I) 0 27016 54 19883 40 147111 294 1.42 418 !"" ! RuTATING BID COHTACVORS 3 EACH 32612 98 54351 163 0 0 0 0 0 0 0 0 86963 261 1.13 295 (. f'HYS/CHEH UNIT 1 EACH 29 40 0 0 0 0 69 1.13 78 ~-• CLARIFIER 1 EACH 54 76 0 0 0 0 130 1.13 147 DISINFECTION 1 EACH 2~ 40 0 0 0 0 69 1.13 78 ' HEAT PU!tP 1 EACH 2 7 0 0 0 1 1() 1.13 11 ·' . l nucr.EHER 1 EACH 32 45 0 0 0 0 77 1.13 87 • FILTF.R PRESS 1 EACH 32 44 0 0 0 0 76 1.13 86 DRYING BEDS 1 EACH 19 3Y 0 0 3 4 65 1.13 73 BUILDIH6 1 EACII 162 29 0 0 6 8 206 1.13 232 l . t COHlROLS/INSTRUI!EtlTATION 1 LS 16 74 0 0 0 0 90 1.13 102 \ PIPIHGr VALVES, I FITTINGS 1 LS 46 208 0 0 0 0 254 1.13 287 l ! LABORATORY 1 EACH 5 23 0 0 0 0 28 1.13 31 OUTFALL \" OUTFALL LINE (10') 41200 lf 27.91 117 H'.48 82 o.oo 0 o.oo 0 12.48 52 15.24 64 75.11 315 1.13 356 ' 6; ~ OUif~ll STRUCTURE 1 EACH 42 30 0 0 19 23 114 1.42 162 L UTILIDORS \ UTIUDORS 1,1oo LF 10.66 12 40.00 44 o.oo 0 o.oo 0 2.85 3 3.49 4 57.00 63 1.13 71 .133 F.lECTRICAL ~ 6EN£F_4TING STATIONS BUII.JIING 1 EACH 18 15 0 0 0 0 33 1.36 45 GF.HERATORS (850 KV> 2 EACH 17160 34 14300() 286 0 0 0 0 858 2 1049 2 162067 324 1.10 357 MY "TANK 1 EACH 0 3 0 0 0 0 3 t.to 4 ., FUEL STORAGE TANK 1 EACH 16 86 0 0 11 a 122 1.42 173 SUBSTATION 1 EACH 25 60 0 0 1 1 87 1.13 98 DISTRIBUTION DISTRIDUTIOH 1 LS 89 85 0 0 3 3 180 1.22 219 e liGHTING C• ·"• ~~ ;. (:• ' 1, (.,.. Jj {It j- fi d ;:..* .'j • • j ....., SilSITNA HYDROELECTRIC PROJtCT f,E,R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN DEIJll CAHYOH da~e: 13-JAN-83 fi1e: DEAPPCOST.DAT pa!le: 26 ITEH DESCRIPTION POLE HOUHTED LUKINAlRS FlOOil LIGHTS .134 CftHP HEATING FUEl OIL DISTRIBUTION .135 FIRE PROTECTIOH FIRE HOUSE FIRE HOUSE Flii£ AI.ARit SYSTEfi FIRE ALARK SYSTEH SPRINKLER SYSTEH HESS HALL RECREATION HALL HOSPITAL SCHOOL ,136 TELEPHONE SYSTEH TELEPHONE SYSTEH CAKP (WIRE) tfiCROIIAVE .137 TV/RADIO STATION TV/RADIO STATIOH .13B SOLID UASTE fACiliTY SOLID WASTE FACiliTY INCINERATOR .139 PETROLEUK STORAGE FACILITY GIIRAGE/HAIIHEt!ANCE l.lLDG GARAGEIHAINTEIIAHCE BUILDIJro, T{:NKS 50J<l00 GAL lOOtOOO liAL £!4RTHIIORK CLEARING 1 GRUBBING BERHS PIPING PIPING FUEL STATION FUEl STATION .2 HAIH COHSTRIJCTIOH VIUAGE .21 SITE PREPARATION CLEARING CLEARING INSTALL GRAHIJLAR PAP. IHSTALL GRANULAR PAD SITE REHABILITATION SITE REHABILITATION CONSTRUCT ROADWAYS HAIN ROAD 34' UIDE OUAIUITY 24 15 1 1 1 1 1 1 1 1 1 1 1 1 4 10 6 20,000 1 1 62 Joo,ooo 62 2i300 LABOR JOB MATERIALS PERH, HATERIALS SUBCONTRACTS EDPTo OWNERSHIP EOPT. OPERATION EOUlV, UNIT PRICE ----------------------------------------------------------~-------------------------------------------IJIIITS UNIT AHOIINT UNIT AHOUHT UNIT ~MOUNT UNIT AHDUNT UNIT AHOUNT UHIT AKOUHT -----PRICE PRICE PRICE !PRICE PiUCE PRICE --------------------------------------------~--------------------------------------------------- $ s 000 t • 000 $ • 000 $ • 000 ' • 000 • • 000 • EACH 267.00 6 1067.00 26 0.00 0 0.00 0 0.00 0 0.00 EACH 1oo.oo 2 ~oo.oo 6 o.oo o o.oo o o.oo o o.oo ts 8B 104 o o 2 LS LS LS LS LS LS LS LS LS LS LS EACH EACH 0 EACH 0 ACRE 3794,00 CY 2,82 LS LS ACRE 2091.00 CY t.Cl ACRE 1410.00 lF 6t14 112 96 7 10 4 5 236 10 17 32 23 91 0 16667 () 30000 23 270.00 56 12.53 53 139 130 270.00 483 o.oo ·B7 404 •. 00 14 o.oo 83 62 -4 12 2 3 62 662 125 20 42 75 67 0 300 0 2 o.oo 251 o.oo 56 72 17 o.oo 0 o.oo 25 o.no 0 o.oo 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o.oo 0 o.oo 0 0 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 0 0 0 -!) 0 0 0 0 0 0 0 0 0 0 0 0 5824.00 0 2.36 0 0 0 3390.00 0 h97 0 2286.00 0 8.16 7 0 0 \} 0 0 0 2 0 2 0 5 0 0 0 0 35 4226.00 47 1.72 0 3 210 2648.00 59.t 1.47 142 1786.00 19 5.65 .. ;: 0 1334.00 0 500.00 9 0 0 0 0 0 0 3 0 2 0 6 0 16667 0 30000 25 14114.00 34 19.43 0 3 164 8399.00 441 5.05 111 5886.00 13 19.95 • ~ • ;w ' TOTAL UEW AHOUHT FACTOR TOTAL tOOO 32 1.13 8 1.13 tOGO 36 a 1Y7 1.22 240 211 1.36 287 158 1.22 192 11 1.22 14 22 1.22 27 6 1,22 8 a 1.22 10 298 1.22 364 677 ,,01 684 142 1.10 156 56 1.42 79 65 1.42 92 176 1.36 239 67 1.42 95 300 1.42 426 85 1.42 120 339 1.42 552 !09 1.42 155 217 1.42 JOB 521 1.42 h515 1.42 365 1.42 46 1.42 739 2,151 518 65 .. tl I ~ ""' _(, \. .,.:.,_ \\ 4 <. '•:~~"" .. ~' .l • S~)ITHA HYDROElECTRIC PROJECT date: 13-JAH-83 ,.; ilJ .,. l F ,£,R,C. llCEi~~ Af'PLICATIOH ESTII".AT£ -Af.RES AMERICAN filet DEAPFCOST,DAT ""t ') ~i ,DEVIl CANYON . paJte: 27 ~1 -LABOR JOB lit\TERIALS PtRH, HATERIALS SUBCONTRACTS EOPT. OIIHERSHIP EflPT, OPERAUOH ---a-------------,-------------------------------------------------------------------------------------EOOJIJ, TOTAL NEll ~ lTEK DESCRIPT!ON OUAHTITY liN ITS UNIT AMOUNT UNIT AKOUNT UNIT AHOUNT UNIT AHOUifr UHIT AHOUifT UHIT AKOIJlfT UHIT AHOUNT FACTOR TOTAl.. l; -------------·-------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE "' • ~~·! ---------~.,... -------------------------------------------------------------------------------• ·' f $ $ 000 $ $ 000 $ $ 000 $ $ 000 $ f 000 $ $ 000 $ • 000 $ 000 .;~ t ~~' SECONDARY ROADS 24' IIIDE 12r600 lF s,aa. 74 o.oo 0 o.oo 0 o.oo 0 7.81 98 5o40 b8 19.01 241 1o42 342 ,,{ t.j • CONNECTION TO ACCESS RD 34' .. ,ooo LF 50.01 200 o.oo 0 o.oo 0 o.oo 0 61.82 247 45.61 182 157.44 630 1.42 894 fi· DRAINAGE ' t DITCHING 37r600 lF 1.oo 38 o.oo 0 o.oo 0 o.oo 0 0.69 26 0.39 15 2.08 78 1.42 111 ,. I rq CULVERTS -170 lOTS 3r950 LF 6.89 27 10.03 40 o.oo 0 o.oo 0 1.47 6 lo86 7 20.25 80 1.42 H4 ~ • PERIMETER FEHCINV PERIHETERfEN~iNG 7t100 lF 6.56 47 4.20 JO o.~o 0 o.oo 0 0.33 2 Oo40 3 11t-i9 82 1.42 116 PARKING t\~EAS • PARKING AREAS 37t500 SF o.u 4 o.oo 0 o.oo 0 o.oo 0 0.14 5 0.10 4 0.35 13 lo42 19 • ElECTRICAL PLUG-INS 25 EACH 13.00 0 53.00 1 o.ao 0 o.oo 0 o.oo 0 o.oo 0 66.00 2 lo42 2 > .22 BUf.:.'DIHGS ! , t 370.(.$;) 460.00 17 18710.00 674 1.22 ~: l Sih~LE FAMilY UNIT -2 BDRK 36 EACH DSOO.OO 306 9380.00 338 o.oo 0 o.oo 0 13 822 tl • SIHGLE FilltiLY UNIT -l BDRH 92 EACH SSOO.UO 782 9BOQ.OO 902 o.oo 0 o.oo 0 370.00 34 460.00 42 19130.00 hi60 1.22 2r147 SINGLE FAHilr UHIT -2 BDRK 9 EACH !3SDO 122 14.1160 130 0 0 0 0 520 5 660 6 29140 262 1.22 320 ',/ SIHrn.E FAHILY·UHIT-3 BDBH 9 EACH 1~00 122 15060 136 0 0 0 0 520 5 660 6 29740 268 1.22 327 '·,! SINGlE F~KILY UNIT -4 BDRK 9 EACH 15000 135 16940 152 0 0 0 0 600 5 770 7 33310 300 1.22 366 •, ' • SI:HOOL 1 LS 200 250 0 0 9 12 471 1.24 584 '1 Ci'fHMASIUH 1 lS 'J Ji5 0 0 4 5 333 1.36 453 ; t SIIIIIIIING POOL 1 LS 231 310 0 0 4 5 550 1.36 748 ~ RECRFATIJN CENTER 1 LS 196 276 0 0 3 4 479 1.36 652 • 3TORE 1 LS 250 160 0 0 10 12 ·132 1.36 588 GAS STATIOil 1 lS 46 124 0 0 1 1 171 1.36 232 ~ \ o23 IJTIUTIES ~· ,l 1: "'[ • .231 VATER ~! , ! SUPPlY liNE ! 6" 4,9i)0 FT 12.08 59 6.30 31 o.oo 0 o.oo 0 3.87 19 4.74 23 26.99 132 1.42 189 ( PW;fP STATION 3500 GPM 1 EACH 10 50 0 0 0 0 61 1.42 86 ~ ~ RESERVOIR (800,000 GAL> 1 EACH 20 82 0 0 15 11 128 1.42 182 1 'DISTRI8UYION SYSJEtt I DISTRIBUT liNtS-FURlED 11.76 W DI 553 lf 1l1.57 11 12.18 7 o.oo 0 o.oo 0 9.62 5 7 54.23 30 1.42 43 .. s• Dl 198 lF UJ.OO 4 10.08 2 o.oo 0 o.oo 0 8.72 2 10.65 2 47.45 9 1.42 13 6' Dl 169 lF 16.76 3 7.14 1 o.oo 0 o.oo 0 7.78 1 9.51 2 41.19 7 1.42 10 DISTRIBUT Ll~tS-IJTILIDOR t~· 3t650 LF 17.06 62 12.08 -t4 o.oo 0 o.oo 0 6o16 22 7o52 27 42.82 156 1.42 222 ., a• 2t250 lf H.so 33 10.88 24 o.oo 0 o.oo 0 5.23 12 6.40 14 37.01 83 1.42 118 6" 11850 lF 12.C8 22 7.14 13 o.oo 0 o.oo 0 4.36 8 5o33 10 28.91 53 1.42 76 --1 HEAT TRACitiG 1 IHSULAT 21.10 0 :u.8s 135 1.42 191 10• PIPE 4r230 LF 10.75 45 89 o.oo 0 o.oo 0 o.oo 0 o.oo t ... B' PIPE 21448 l.F 9.38 23 14.17 35 o.o<t 0 o.oo 0 o.oo 0 o.oo 0 23.55 58 1.42 82 6' PIPE 2t019 LF a.ss 17 12.11 24 o.oo 0 o.oo 0 o.oo 0 o.oo 0 20.66 42 lo42 5~ VAl liES 0 0 r; 1.42 13 1o•, a•, & 6' 1 LS 2 7 0 0 ~ft. HYDRANTS ~.t' " •''··" ~~ (. ·~ <....· i.\,li. • \.·• ·-· --· -~-~~-~--"~~·--!(--,-. - J_. '· i i 5USIT~ HYDROElE!:TRlC Plr.JJECT F.E.R.C, liCENSE APPLICATION ESTIMATE -ACRES AHERICAN DEIJ3L CAN~ON date: 13-JAN-83 file: DEAPPCOST.DAT pa!fel 28 LABOR JOB HATERIALS PERH. HATERIALS SU»CONTRACTS EOPT. OWHERSHIP EOPT, OPERATION ---~----------------------------------------------------------------QUANTITY UNITS UIUT AHQIJNT UNIT AHOUNT UNIT 1\HOUHT UUIT AHOUNT UNIT AHOIIHT UNIT AHOUNT ...,,.._ -----------------------PRlCE PRICE PRICE PRICE PRICE FRICE EOUIIJ, UHIT PRICE HYDRANTS ... 1:1~~AGE COlltCl1llN SYSTEi'i ~nPIMG !2~ P!F:E 10' PIPE S' PJFf ·.~:'}'.PIPE HE1W TRACING l .INSUI.AT 12' PIPE 10' PIPE :a• ~1ft o• ~'IPE 'IPUHF'.tNG Sl'STEH f;JJI!f' STAU~ 6' ~{J{'T 11/J.;,{N ·~mt~ooRi .. fl~IH IWN~ JH VILLAGE. STREET C\~tiittlNG 50 lF EA PUHP STA 1.() JR~'YHEHT f'I.AHT STUBS TO flliiJSE tOTS STUBS TO Blm.tiJtlSS .?JJ iNTEGRATED QFtf~£ ~REA DHHEr.r.:rt.'S ornt£ .234 EU'CTRict· ~ENtAAf.AHG Si~JTllmS ~II\l11ING G£f!'t:i1 \TORS %.;~' KW DAY lAtt~S FUEL STO~tif YhHKS SUBSHtTIOII5 ~HH WIImlG l.liSJRIBUHOll DISTRIBUTUJH , 235 FIRE t'ILARJi SYST.f:ii FIRE AL({~ SYS!EK .236 TELtpHOHE SYSTEM TELEFk~NE SYSTf.H ,3 ACCESS ROAD CAHPS ACCESS ROAD/RAILHEAD CAHP FACSr CATERING & OPER str~ T .4 tllHP CREDIT SALVAGE VALUE FOR BUILDIN6S £RUIPHEHTt & UTILITIES ,5 PF.RHAtiEHT TOIIIf PERMANENT lOW 21 10Q 45\1 2~100 '3r95Q 1 !~)!950 MJOO 900 St5Q.O lt4iM 15G 1 1 2 1 1 1 1 .1 1 1 1 ---~---------------------------~ ---------------------------------------------------------------- $ EACH 266.00 LF 21.48 .LF 17.06 Lf l·MiO lF !2.08 LF 13.50 tF 11),75 LF 9o3EI lF 8&55 lS l.F 12.09 LF 10.42 LF 10.42 lF 10.66 tf' 10,42 lf 10.42 lS EACIJ EACH 17!60 EACB EACH f,ACH lS lS LS 1.S L'l> 2 !6. '14 a 12.8a 32 1().08 48 7.14 1 ~~.11 5· 21olC 21 1 ... 07 34 12.1! 7 121 7.14 71 40.00 9 40.00 59 40.0l\ 35 .w,oo 2 M,OO 146 18 34 143000 0 J.6 15 Sl 9 110 0 375 $ 00& J7 2 6 22 23 2 9 31 48 47 72 272 36 220 136 6 1B1 15 286 3 j6 60 49 6 29 ,,~93 i o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.,oo o.oo ·o.oo o.oo o.oo 0 o.oo t 000 0 0 0 0 (i 0 0 0 i) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $ o.oo o.oo o.oo o.oo o,oo o.oo o.co <lt90 o.oo o.oo O,Q,~ o,u'O o.oo o.oo o.oo 0 o.oo $ 000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 () 0 0 $ o.oo 7.75 6.12 5.23 4.36 o.oo o.oo o.oo o.oo 4.36 1.94 1.84 2t85 1.84 1.84 958 9.29 s 000 • 0 o.oo 1 9.47 3 7.49 12 6.40 17 5,33 0 o.oo 0 o.oo 0 o.oo 0 o.oo 2 4~ 5,33 13 2.25 2 2.25 16 3.49 6 2.25 0 2.25 10 0 2 1049 0 H '1 1 0 0 650 11.30 0 31 • 000 • 0 1091.00 1 55.64 J 43.54 14 36,21 21 28.91 0 36,61 0 31.95 0 23.45 0 20.66 2 54 28.91 15 54.51 2 54.51 19 57.00 a 54,51 {) 54.51 13 0 2 162067 0 a 1 2 0 0 791 59.15 0 37 TOTAL AltOOHT FACTOR tOOO 23 1.42 6 1.42 20 1.42 eo 1.42 114 1.42 4 1.42 14 1.42 52 1.42 82 1.42 58 1.42 291 1.42 371 1t.42 <19 1.42 314 1.42 185 1.42 8 1.42 350 1.22 33 1.36 324 1.10 3 1.10 122 1.42 87 1.13 103 1.22 14 1.22 139 !.22 -2r500 1.00 h507 1.42 NEll TOTAL $ 000 33 a 28 113 162 5 20 73 116 82 413 526 70 445 263 12 427 45 357 3 174 98 126 17 170 5r8BO 2rl40 ., ,..; .. ; ·----------· ' ', ~·· , .. ! t I ~ . f i SUSrTHA HYDROEI.ECTRIC PRO.IECT F .~.R.C, LICENSE APPliCATION ESTltfATE -ACRES AltERICAt: DEVIL CANYOH I.ABOR JOB HATERIALS PERM, HATERIALS date: 13-JIIfl-o.S file: DEAPPCOST,DAT Pil!le: 29 SUBCOHTRP~IS EOPT, OWNERSHIP EOPT, OPERATION • ' \ EOUIV, TOTAL fl'£11 lTEH DESCRIPTION OUA!fTITY UNITS UNIT AIIOUNT UNIT AIIOUNT UNIT AHOUNT UNIT AltOl!NT UIUi Ai10UHT UNIT AtiOUNT UNIT AHOUHT FACTOR TOTAL 64 6S 66 68 ----------------------------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE .6 HAili CONSTR CATERING l SUPPORT tfAIN CONSTR CATERING I SUPT 1•550,000 ,7 ElECTRIC POWER .11 34,S KV SYSTEH o711 TRANSFORMER STATION 1 .112 DISTRIBIJTIOif SYSTEM 1 ,72 CONSTRUCTION CAHP POWER .721 CONSTRUCTION CAHP POWER 140,300 ,73 CONST~JCTION POWER .731 CONSTRUCTION POIIER so,ooo .8 COnSTRIJCTtON HEATING l VENTIL .81 HEATING & VENTILATION PLANT .811 HEATING I VENTILATION PLANT 1 .82 HEATING & VEHTlL OPERATION ,821 HEATING I IJENTIL OPERATION 1r870 I.ABOR EXPENSE LABOR EXPEt!5E UHCI.UDF.D IN DIRECT COSTS> SUPERINTENDENCE SUPERINTENDENCE UNCLIIDf.D IN DIRECT COSTS> INSURANCE INSURANCE tlHCLUDED IH DIRECT COSTS) HITIGATION .111 OUT-OF-KIND COSTS 1 ------------------------------------------------------------------------------------------------~ $ QOO S S 000 S S 000 $ S 000 $ t OOD S t 000 s sooo sooo HANDilY 41.17 LS LS HIIH 0.00 HWH o,oo LS FAY 807,00 LS 6Sr363 14,93 80 406 0 70.00 0 70.00 220 1r509 0.00 83r093 0 0 0 0 378 476 9r82l 3r500 0 0 53rBG8 0 0 0 0 0 o.oo o.oo o.oo o.oo 0 0 0 0 0 0 0 -------- 0 0 0 0 0 0 o •. oo o.oo o.oo o.oo 0 0 0 0 0 0 0 0 0 0 0 1.22 o.oo o.oo o.oo 1JB91 l.SO 6 0 0 o.oo 0 o.oo h370 0 1810.00 0 0 0 0 0 2r325 59,82 8 0 0 70.00 0 70.00 0 3r3B5 2617.00 0 0 0 0 0 92.721 1.12 473 1.55 aa2 1.ss _9,821 1.oo 1rS90 1.55 4r894 loSS 0 0 0 4r300 1.00 733 1r367 9r821 3r500 2r465 7r5BS 4r300 .;··~~--~-----~~-~~~-~~-~,:~--~~-~·~··~--~-~-~~~?~~7~~~~~~~~~~~~~--~--.. ~----- l ) ) I (t (t ~ (t (t (\: (t' ~ t:: f.l {. ~ ( (.: {a t& \~ SUSITNA HYDROELECTRIC PROJe:CT f,E,R,C, LICEHS( APPLICATION ESTIMATE -ACRES AMERICAN DEVIL CANYON daw: U-JAH-83 file:. DEAPPCOST ,DAT Pa!fe: 30 LAJ.IOR J{JB HATERIALS PERil, HATERIALS SUBCONTRACTS Ellf"T • OUUERS!UP EllPT, OPERATION EOUIIJ, TOTAL HEW ITEM DESCRIPTION QUANTITY UNITS UNIT AMOUNT UNIT AHOIIHT UNIT AHOUNT UNIT AHOUNT UNIT AHOUHT UNIT AIIOUHT ----------------------------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE UNIT AMOUNT FACTOR TOTAL PRICE -----w• -------------------------------------------------------------------------------~ ---------• • 000 $ $ 000 • $ 000 • $ 000 $ • 000 $ $ 000 $ ~ 000 $ 000 69 FEES FEES (lUftUDED IN DIRECT COSTS) --------- -----------------------------------------------------0 0 0 0 0 0 0 --------========= --------- ------------------========= ======== =======::= ----.. ·--------··------------------SUBTOTAL 325ri3t9 1201020 225rn9 26r350 92r369 106r879 897r215 1J20.Sr8U ********* ********* *******'* ********* ********* ********* ********* '*=****** TOTAL PROJECT DETAIL 325r869 120r020 225r729 26r350 92•369 106,879 897r215 1.35 1r206r811 f' ., t) ) ) .) ) ) } . .) ... • • VAX/VHS VAX/IJI1S VAX/VHS ww ww t~W ww ww ww ww ww ww ww WWt-IW wwtm ww ww HODY HfJDY HODY ww WM ww WM ww ~~~~ ww t~W ww ww W~J ~~~J ~JWWW WtdW~J ww ~~~~ 000000 000000 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 000000 000000 VAX/VHS VAX/VJ1S VAX/VHS HCIDY HODY HODY DEAF'F'DETI. f.IEAPPDETJ.. IIEAF'F'fiETL H H 000 H H 0 0 H H 0 0 HHHHH (1 0 H H 0 0 H H 0 0 H H 000 AAAAAA AAAAAA AAAAAA AAAAAA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AAAAAAAAAA AAAAAAAAAA AAAAAAAAAA AAAAAAAAAA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA AA Uti uu TTTTTTTTTT uu tJIJ TTTTTTTTTT llll uu TT uu uu TT Ull iJll TT uu uu TT uu IJlt TT uu uu TT uu Uti TT uu uu TT uu uu TT uu uu TT IJlltHJUUUUUU TT uuuuuuuuuu TT tn:mn '( y n u y y J) 1) y y {I J) y D J) y n D y DDDD y F'F'F'F'F'F'F'F' PPPPF'F'F'P F'F' PF' PP PP F'F' f'F' PP F'P PPF'f'F'Pf'P PF'PPPPF'P PP pp pf• PP F'F' pp ..... , ' , ' ........ , , 1 , ...... , , , ' ; ; ; ; ; H; ; ; ; ; ; ; ; ; ..... , , , , .. , ' .. ' , ; ; ; ; H H H H H H HHHHH H H H H H H 000 0 0 (l 0 0 0 (l 0 0 0 [IJ)J)J) D 0 y y '( y {IEAPF'J)F.Tl. DF.APPDETL DEAF'f'JlETL 0(1(1 II D o n n D o n nnrm y y y y y y B-HAR-l9B3 10:3l 8-NAR-1983 10t31. B-MAR-1983 10:31 TTf17• TTD7l THI7: F' F'F' F' F' F' F' F' PPPPPPPP F'F' pp F'P PP F'F'F'f'Pf'PP F'PPF'PPPP PP pp F'P PP pp PP 11 11 1111 1111 11 11 11 11 11 11 11 11 111111 111.111 Ilflfl J) {I [I f1 D 1)[11)1)[1[11)[1 F'f' l'lfl {I [I PF' DD [If.! Pf' fiJ) nn PP DII tiD [Ill IID II II 1)[1 [1[1 DD DII [11) DD nn DD [11) DIIDDHT.IDJJ DDDDDD[IT.l TTD7: TTD7: TTD7: B-HAR-1983 1l: 32 8-HAR-1983 :1.1:3'2 B-MAR-~983 11;32 EEEEEEEEEE TTTTTTTTTT LL EEEF.:EEEEF.:E TTTTTTTTTT LL EE TT LL EE TT LL E'E TT LL EE TT LL EEEEEEEE TT LL EF.:F.:EEEEE TT LL EE TT LL EE TT LL E'E TT LL .. " . EE TT LL •••• EF.:EEEEF.E'EE TT LLLLLLL.LLL •• t • EEEEF.:F.:EEEE TT LLLLLLLLLL •••• fiJSK$TECHNICAL:CHODY.SUFERCJWAAPPDETL,OUT;1 OISK$TECHNICAL:CHODY.SUFF.:RCJWAAPPDETL.OUT91 DISK$TECHNICALtCHCIDY.SUFERCJWAAPF'DETL.OUT;1 ~*~~~~§ IJAX/VMS VAX/VMS VAX/VHS VAX/VHS f i! J J J ~ J J ~· J ~ J J l j ,,. ~~ ~ ~~ ·~ ~ ~~ r :1 ~~I ~'l ;~( ,·j -I ,-, d J l I ~ . f j 1 ! I l ! 1 I l 1 f i I I f l ·' d l ! ! '""" • • • • • • • • ~ ( ( ( ( -~ t • - - "·. ~" SUSITNA HYDROELECTRIC PROJECT date: 13-JAN"S3 F.E.R.C. LICENSE APPLICATION ESTIHATE -ACRES AHERICAN file: WAAPPCOST.DAT WIT ANA pa!fei 1 LABOR JOB lfATERIALS PERit. HATERIALS SUBCONTRACTS EOPTt OWNERSHIP EOPT. OPERATION ------------------------------------------------------------------------------------- ----------------- EUUIIJ. TOTAL NEW ITEH llESCRlPTION OUANTITY mms UNIT AHOUNT II HIT AHOUHT II HIT AHOUNT UNIT AHOUNT II NIT AHOUNT IJHIT AHOUHT UNIT AHOUHT fACTOR TOTAl ~-------------------------"------------------------"--PRICE PRICE PRICE PRICE PRICE PRICE PRICE ---------------------------------------------------------------------------------------------------------------.,. _______ t $ 000 $ • 000 • • 000 • • 000 • • 000 • • ~0 • ' 000 • 000 PRODUCTION PLANT 330 LAND & LAND RIGHTS .1 LAND LAND 1 LS 0 0 0 5t,ooo 0 0 51t000 1,00 5h000 .2 ~NO RIGHTS LAND RIGHTS -JM ABOVE LS .3 HISC CHARGES & CREDITS HISC CHARGES/CREDIT-IN ABOVE LS ---------------------------~"----··-----------------------0 0 0 51r000 0 0 51r000 331 POWERPLAHT STRUCTURE IHPROVEHEtlTS .t POWERHOUSE .11 POWERHOUSE l DRAFT TUBE .111 EXCAVATION POWERHOUSE VAULT ROCK 122r500 CY 14.80 11813 5.08 622 o.oo 0 o.oo () 5.46 669 6.~8 818 32.02 3.922 1.45 5r6BB DRr'IFT TUllE ROCK 25r200 CY 14.80 373 s.oa 128 o.oo 0 o.oo 0 5.~6 138 6.68 168 32.02 807 1.45 h170 .113 SURFr'ltE PREPARATION/GROUTING 1'014ERHOUSE SURFACE PREPARATION 99r000 SF 0.59 58 0.06 6 o.oo 0 o.oo 0 0.18 18 0.21 21 1.04 103 1.45 149 DRAFT TUBE SURFACE PREPARATION 76,500 SF 0.59 45 0.06 5 o.oo 0 o.oo 0 o.1R 14 0.21 16 1.04 so 1.45 115 6ROUT CURTAIN (IJ/5 OF P-H) 9,00 1.45 572 DRILL HOLES 43tBO!l LF 6.05 265 0.25 11 o.oo 0 o.oo 0 1.21 53 1.49 65 394 CEMENT 17J>500 CF 11.18 196 0 ~3 11 10.69 187 o.oo I) 1.75 31 2.13 37 26.38 462 1.45 669 .114 CONCRETE l SHOTCRETE POWERHOUSE ' CONCRETE 32r600 CY 90.01 2t934 30.51 995 45.42 11481 o.oo 0 26.50 864 32.39 h056 224.83 7r329 1.45 10r628 CONC 01JERBREAK t2'Hf6•v 2t400 CY 56.68 136 J,06 7 45.42 109 o.oo 0 17.95 43 21.95 53 145.06 348 1.-t5 505 rJ' REINFORCING STEEL !J630 TON 235,00 383 19.35 32 519.94 896 o.oo 0 59.00 96 72.00 117 935~29 h525 1,45 2r211 4• SHOTCRETE 411000 SF 1.03 42 o.oo 0 1.89 77 o.co 0 0.17 7 0.20 8 3.29 135 1.45 196 DRAFT TUBE CONCRETE 12t000 CY 90.01 hOBO 30.51 366 ~5.42 545 o.oo 0 26.50 318 32.39 389 224.83 2·698 1.45 3r912 COI4CRETE OVF.RBRF.AK 6' 21500 CY 56.68 142 3.06 8 45.42 114 o.oo 0 17.95 45 21.95 55 145.06 J63 1.45 526 REIHFDRCIHG STEEL 990 TOH 235.00 233 19.35 19 549.94 544 o.oo 0 59.0(} 58 72.00 71 935.29 926 1.45 11343 2' SHOTCRETE 6r100 SF 0.57 3 o.oo 0 0.94 6 o.oo 0 0.09 1 o.u 1 1.71 10 1.45 15 .us SUPPilRT & ANCHORS POYERHOUSE ROCKBDLTS 1' @ 25' HY 9.70 EACH 183,63 178 o.oo 0 100.72 98 o.oo 0 54.12 52 66.15 ·.J4 404.62 392 1.45 569 ROCKBOLTS t• @ 15' ~_.,.,.,~ EACH 128.87 254 o.oo 0 28.01 55 o.oo 0 37.98 75 46.42 91 241~28 415 1.45 689 STEEL HESH lj,. ~00 SF 1.oo 45 0.02 1 0.59 26 o.oo 0 0.14 6 0.16 7 1.91 B5 1.45 124 J' ' '·"' "'--""---=-....... -......~ ..... ~·-··'--........,-"-·~-,~~-·"~-~-4~~.-',il"}""'··~~~,;~-1"'.11 ·-'""'"'"'-;o. <,.o<f~~"' -'""""'<:""'~~Miii'ii· -·;;;;rla;:~:;;:::.~~J";"~~~~~-;:-'~~k~~~~n.~J"~'ii-~~'f!B, , • • F~ -~~-~ ! .~-t \ .... ' . .,. I SUSITHA HYDROELECTRIC PROJECT datet 13-JAN-83 ll1): f.E.R.C. LICENSE APPLICATIOH ESTIHATE -ACRES AHERICAN file: WAAPPCOST.DAT WATAHA Pa!!e# 1 ~ • LABOR .JOB HATERIALS PERH. MATERIALS SUllCONTRACTS EOPT. OWNERSHIP EOPT • OPERATION a I J ----------------------------------------------------------=-------------------------- ----------------- EOUIIJi TOTAl HEW HEtl. DESCRIPTION QUANTITY UNITS UNIT AH311NT IJHIT AHOUIIT UNIT AlfOUNT UNIT AHOUNT UNIT A!iOUNT UNIT A !fOUNT UNIT AIIOUHT FAtTOR TOTAL -----------------------------PRICE PRICE PRICE f'RICE PRICE PRICE PRICE ;I • ----------------~------------------------------------------------------ ---------___ M___ ------------------,.._____ --------~ ;l $ $ 000 $ • 000 • • 000 • • 000 • • 000 • • 000 • • coo • 000 I • 1111 I I PRODUCTION PLANT l • 330 LAND l LAND RIGHTS r .1 lAND t ) LAND 1 LS 0 0 0 51r000 0 0 51t000 t.oo 511000 .2 LI'\HD R JGHTS I • LAh'D RIGHTS -JH ABOVE LS I ;3 HISC CHARGES & CREDITS HISC CHARGES/CREDIT-IN ABOVE LS J • -------------------------------··~---... ------------------ I 0 0 0 5h000 0 0 51r000 l j 331 POWERPLANT STRUCTURE IKPROIJEKEHTS ,j • .1 POWERHOUSE • l .11 POWERHOUSE l DR~lf TUBE I .111 ECCAVATIOH ~ ,. POWE~HOUSE VAULT ROCK 122r500 CY 14.80 1r813 s.oa 622 o.oo 0 o.oo 0 5.46 669 6.68 818 32.02 3r922 ~.45 5r688 .: DR(IFT TUBE ROCK 25r200 CY 14.80 373 s.oa 128 o.oo 0 o.oo 0 5.46 138 6.68 168 32.02 807 1.45 !r 171} I .113 SURFACE PREPARATION/GROUTiflG POIIERHOliSE l • SURFACE PREPARATION 99r000 SF o~59 ~8 o.o& 6 o.oo 0 o.oo 0 0.18 18 0.21 21 1.04 103 1.45 149 l DRAFT TUBE ·• I SURFACE PREPARATION 76r500 SF 0.59 45 0.06 5 o.oo 0 o.oo 0 0.111 14 0.21 16 1.04 80 1.45 115 l 6ROUT CURTAIN (U/S OF P-H) I DRill HOLES 43r80(l LF 6.05 265 0.25 11 o.oo 0 o.ou 0 1.21 53 1.49 65 9.00 394 1.45 572 ( CEHEHT 17r500 CF 11.18 196 0.63 11 10.69 187 o.oo 0 1.75 31 2.13 37 26.38 462 1.45 669 f .114 CONCRETE & SHOTCRETE ' POIIERIHJUSE i I CONCRETE 32r600 CY 90.01 2r934 30.51 995 45.42 h481 o.oo 0 26.50 864 32.39 1r056 224.83 7r329 1.45 10r!t2B ! ( CO.~C OVERBREAK 12"H/6"1J 2r400 CY 56.68 136 3.06 7 45.42 109 o.uo () 17.95 43 21.95 53 145.06 348 1.45 505 IJI i REINFORCING STEEL h630 TON 235.00 383 19.35 32 5~9.94 896 o.oo 0 59,00 96 72.00 U7 935.29 1r525 1.45 2P211 t 4 I SlfllTCRETE 41r000 SF 1.03 42 0*00 0 1.89 77 o.oo 0 0.17 7 ().20 8 3.2? 135 1.45 196 ( DRAFT TUBE • CONCRETE 12r000 CY 90.01 1r080 30.51 3!!6 45.42 545 o.oo 0 26.50 318 32.39 3B9 224.83 2r698 1.45 3t912 CONCRETE OIJF.RBREAK 6~ 2t500 C'l 56.68 142 3.06 8 45.42 114 o.oo 0 17.95 45 21.95 55 145.06 363 1.45 526 REINfORCING STEEL 990 TON 235.00 233 19.'35 19 549.94 544 o.oo 0 59.00 58 72.00 71 935.29 926 1.45 h343 ( 2' SHOTCRETE 6r100 SF 0.57 3 o.oo 0 0.94 6 o.oo 0 0.09 1 o.u 1 1.71 10 1.45 15 • .115 SUPPORT & ANCHORS POWERHOUSE ROCKBOLiS 1" @ 25' HY 970 EACH 183.63 178 o.oo 0 100.72 98 o.oo 0 54.12 52 66.15 64 404.62 392 1.45 569 ROCKBOLTS t• e 15' lr970 EACH 128.87 254 o.oo 0 28.01 55 o.oo 0 37.98 75 46.42 91 241.28 475 1.45 689 • STEEl MESH 44r600 SF 1.oo 45 0.02 1 0.59 26 o.oo 0 0.14 6 O.tb 7 1,91 85 1.45 124 , ; 4 J - :,j ~1 - ~ '· ~~ .'j .. 1- j_ I ~ -'! -,. 1 : I l l. ! f } 1- l ~- \ l- 1 t .. 1 t- l l• .J l SUSIT.HA HYDROELECTRIC PRO.lECT F.E.R.C. LICENSE APPLICATION ESTIHATE -ACRES AKERICAN WATIIHA date: 13-JAH-83 filet UAAPPCOST,DAT Pase: 2 ITEH DESCRIPTION STEEL SUPPORT DRAFT TUBE ROCKBOLTS 1" @ 25' HY ROCKBOLTS t• @ 12' ROCK~OLTS 1" @ 9' STEEL HESH .117 DRAINAGE HOLES CU/S Of POWERHOUSE> HOLES CPO~F.RHOUSE CROWN> .118 STRUCTURAL -HISC STEELWORK POWERHOUSE X DRAFT TUBE STRUCTURAL STEEL/CRANE RAILS .119 ARCHITECTURAL POWERHOUSE ARCHITECTURAL .HC HE.CHAHICAL DRAFT TUBE GATES DRAFT TUBE GATe GUIDES DRAFT TUBE CRANE .12 ACCESS TUNNELS S PORTALS .121 EXCAVATION TUNNELS -ROCK MIN TUNNEl TRI\NSFORIIER GAllERY TUNNEL GROUTING GALLERY TUNNEL SUROE CHAIIBER ACCESS TUNNEL PENSTOCK ACCESS TUNNEL PENSTOCK ELBOW fiCCESS TUNNEL ACCESS SHAFT TUNNEL CONNECTOR TUNNEL PORTALS OVERBURDEN ROCK .123 SURFACE PREPARATION TUNNELS HAIN TUNNEl SLAB PENSTOCK ACCESS TIINtlEl SLAB HAJH PORTAL HORIZONTAL INCLINED .124 CONCRETE I SHOTCRETE MAIN PORTAL CONCRETE SlAB CONCRETE WALLS CONCRETE OVERBREAK 12'H/9"V REIHFORCIHG STEEL GUAHTITY 137 150 390 190 t8r900 15r000 2Sr!i00 1 1 4 6 1 50r250 17r750 1r900 7J250 61.500 15r000 1,300 1r900 6r000 3r000 53r100 65r200 200 2r100 30 '.\70 50 40 LA~OR JOB MATERIALS PERK, IIATERIALS SUBCONTR~CTS EOPT. OWNERSHIP EOPJ, OPERATION EGUIIJ. UNITS UNIT AIIOUNT UNIT AHOUNT UNIT AKOUHT UNIT AHOuttr UNIT AHOUHT UNIT AIIOUHT UHIT PRICE --------PRlCE PRICE PRICE PRICE PRICE PRICE -----------------------------~--·-------------------------------------------~-------------------- $ $ 000 $ $ QOO t t 000 t t 00~ $ t 000 t t 000 • TON 1383.00 EACH 1£1~,63 EACH 90,21 - EACH 7·h10 SF 1.07 LF 10.30 I.F 1Q,30 LS LS SETS 12500 SETS 33333 LS CY 14.39 CY 14,39 CY 66.93 CY 23.93 CY 23.93 f.'( 23.93 CY 23o93 CY 66.93 CY 2,74 CY 4,44 SF Oo37 SF Oo37 SF 0.37 SF Oo57 CY 46o50 CY ~6.50 CY 39,50 TON 226,00 189 o.oo 28 o.oo 35 o,oo 14 o.oo 20 0,02 155 0.26 294 0.26 463 213 50 200 100 723 2:i5 127 173 ltlt72 359 31 !27 16 13 0 0 6.56 6.56 27.94 7.68 7.68 7.68 7.68 22.00 o.oo 4.30 20 Oo01 24 0.04 o o.o4 1 0.06 1 3.06 27 3.06 2 1.02 9 19.35 0 2164.10 0 100.72 0 23.93 0 19.04 0 0,65 4 o.oo 7 o.oo 0 0 0 178220 0 .40736 () 330 116 53 56 472 115 10 42 0 13 o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo 2 o.oo 3 o.oo 0 o.oo 0 o.oo 0 45.42 2 45.42 0 45.42 1 '549.94 296 o.oo 15 o.oo 9 o.oo 4 o.oo 12 o.oo 0 o.oo 0 o.oo h606 651 713 244 448 G 0 0 0 0 0 0 0 0 0 0 0 o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 1 o.oo 26 o.oo 2 o.oo 22 o.oo I') 272.70 o rl4.12 0 26.59 0 21.84 0 Oe14 0 2.50 0 2.50 0 0 0 1125 0 7500 0 0 6,13 0 6.13 0 20.70 0 8o99 0 8.99 0 8.99 0 8.99 0 20.70 0 1.45 0 3.82 0 0.13 0 0.13 o o~t3 o o.ts 0 15.70 0 15.70 0 14.35 0 59.00 37 333.30 8 66.15 10 32.49 4 26.69 3 o.t8 38 3.05 71 3e05 28 0 5 1375 45 9167 27 JoB ;.so 109 7.50 39 25.31 65 10.99 553 10.99 135 10.99 12 10.99 39 25.31 9 lo78 11 4.68 7 o.t6 8 0.16 0 0.16 0 0.21 0 19.20 9 19.20 1 17.55 2 72.00 46 4153.10 10 404.6~ 13 173.22 s 141.67 3 2.0& ~6 16.11 87 16.11 35 0 6 193220 55 90736 J3 377 34.53 133 34.58 48 140.88 .80 51.59 676 51.59 165 51.59 14 51,59 49 134.94 11 5.97 14 17.24 a o.7o 10 0.70 0 0.7~ 0 1.02 1 129.88 11 129.88 1 117.84 3 926.29 TOTAL HEW AKOUNT FACTOR TOTAl t 000 • 000 569 1,45 825 61 ' 1.45 88 68 1.45 98 27 1.45 39 39 1o45 56 242 1.45 350 459 1.45 666 864 1.45 1r252 773 t.oo 773 544 1.00 544 608 t.oo 60B 1:738 1,45 2r520 614 1.45 890 . 268 1.45 388 374 1.45 542 3r173 1.45 4r601 774 1o45 lr122 67 lo45 97 256 1.45 372 36 1.45 52 52 1o45 75 37 1.45 54 46 1.45 66 0 lo45 0 2 lt45 3 .. 1.45 6 7~ 1.45 107 6 1.45 9 37 1.45 54 ~· • ' • • • • •· i • ! .I II ~I I .. J I ·'··---"'A·-.~ .. ..:-.. .. , ... ~,~=---~--· ~-~-~~,.._~~-=r..;.~.·~~~--,~r.,~:;_~_~,,o~;";-::--::.;;.-:::;.~~;~~~·~;~~~~~r~'::~-'="~=~:.!_T:'~~~~.::_:;.:;:~~~~t!~!~~~"~~e::~:~~~~~~~~~~~~~~·j~~~ I: r. • • 1: ( \_ --" ,, I< '-- [l ""'·-~ .... : :.;~i ' ~· SUSITNA HYDROELECTRIC PROJECT dale' 63-JAM-83 .~ !: F.E.R.t, LICENSE APPLICATION ESTlHATE -ACRES AHERICAH fi ei AAPPCOST.DAT WATANA Pi3Set 3 s LABOR JOB MATERIALS PERif, HATER!ALS SUBCONTRACTS EOPT, OIINERSHIP E11P!, OPERATION I ---------------------------------------------------------------------------~--------------------------EOUIIJ, TOTAl HEll r ITEH DESCRIPTION OUAifTIT'f UNITS UNIT AlfOUIU UNIT AHOUNT UNIT AHOUNT UNIT AHfiUNT Ul-IIT AHOUNT UHJT AHOUNT UNIT AIIOUHT FACTOR TOTAL • -------------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE l -------------------------------------------------------------------------------------------------------..,.. _______ ------------• t 000 $ ' 000 f $ 000 $ $ coo t • 000 $ • 000 • $ 000 • 000 I TUHNELS ! . • CONCRETE SLAB HAIN TUNNEL 1r950 CY bB.OO 133 6.72 13 45.42 89 o.oo 0 19.53 38 23.87 47 163.54 319 1.45 462 r CONC PLUGS PENST ELBOW ACC 15r000 CY 97.24 1r459 36.66 550 45.42 681 o.oo 0 29.65 445 36.25 544 245.22 3r678 1.45 5,334 COHC OVERBREAK HAIH TUN 6' lrOOO CY 35.BB 36 1.02 1 45.42 45 o.oo 0 13.45 13 16.45 16 '112.22 112 1645 163 I: • REIHFORCIH6 STEEL 70 TIJH 235.00 16 19.35 1 549.94 38 o.oo 0 59.00 4 72.00 5 935.29 65 1.45 95 2' SHOTCRETE MAIN Tlll-lliEl 20r100 SF 0.57 11 o.oo 0 0.94 19 o.oo 0 0.09 2 o.u 2 1.71 34 1.45 5() !J ?." SHOTCRETE TRANSFOK~ER GAL 7r100 SF 0.57 4 o.oo 0 0.94 7 o.oo 0 Otil9 1 o.u 1 1.71 12 1.45 18 2' SHOTCRETE SURGE CHAHB ACC 3r900 SF 0.57 2 o.oo 0 0.94 4 o.oo 0 0.09 0 o.u 0 1.71 7 1.45 10 t: 2' SHOTCRETE PENSTOCK ACCESS 24r700 SF 0.57 14 o.oo 0 0.94 23 o.oo 0 0.09 2 o.u 3 1.71 42 1.45 61 • 2' SHOTCRETE PEHST ELBOW ACC 7r100 SF (1,57 4 o.oo 0 0.94 7 o.oo 0 o.o9 1 o.u 1 1.71 12 1.45 18 2' SHOTCRETE ACCESS SHAFT 300 SF 0.57 0 o.oo 0 0.94 0 o.oo 0 0.09 0 o.u 0 1.71 1 1.45 1 2' SHOTCRETE f~OUT GALLERY 81)0 SF (1,57 0 o.oo 0 lh94 1 o.oo 0 0.09 0 o.u 0 1.71 1 1.45 2 I 2' SHOTCRETE CONNECTOR TIJN BOO SF 0.57 0 o.oo 0 0.94 1 o.oo 0 o.o9 0 o.u () lo7l 1 t.45 2 f· • .125 SUPPORT l AtiCHORS I !fAIN TUIINEL ' ROCKBOLTS 1' @ 12' h200 EACH 90.21 108 o.oo. 0 23.93 29 o.oo 0 26.59 32 32.49 39 173.22 208 1.45 301 I I ROCKBOLTS 1" @ 9' 250 EACH 74.10 19 o.oo 0 19,C4 5 o.oo 0 21~84 5 26.69 7 141.67 35 1,45 51 (t I • STEEL HESH 63,000 SF 1.03 65 q,o;; 2 0.68 43 O.IDO 0 0.15 '9 o.1e 1l 2.07 130 !.45 189 j. STEEL SUPPORT 66 TON 1383.00 9t o.oo 0 2164.10 143 o,oo 0 272.70 18 333.30 22 41S'.i.10 274 1~45 397 r f:.i~ TUHNEL PORTAL • ROCKJlOLTS 1' @ 15' 50 EACH 128.S6 6 o.oo c 28.01 1 o.oo 0 37.98 2 46.42 2 241.27 12 1.45 17 If TRiiHSFORHER iiALI.F.RY TUNNEL il ROCKBOLTS 1' @ 12' 410 EACH 90.20 37 o.oo 0 23.93 10 o.oo 0 26.59 11 32.49 13 173.21 71 1.45 103 L ROCKBOLTS 1' ~ 9' 70 EliCH 74.10 5 o.oo 0 19.04 1 o.oo 0 21.84 2 26.69 2 141.67 10 1.45 14 t· STEEL HESH 22,500 SF 1.oo 23 0.02 0 0.59 13 o.oo () o.14 3 0.16 4 1.91 43 1.45 62 ! I • STEEL SUPPORT 24 Tott 1383,00 33 o.oo 0 2164.10 52 o.ou 0 272.70 7 333.30 8 4153.10 100 1.45 145 I GROUTING GALLERY TUNNEL t ROCKBOLTS 314' @ 6' 160 EACH :iB,OO 9 o.oo 0 11.30 2 o.oo 0 17.09 3 20.89 3 107.28 17 1.45 25 !-STEEL HESH 160 SF 1.03 0 0.03 0 0.68 0 o.oo 0 0.15 0 o.1a 0 2~07 0 1.45 0 I ( STEEl SUPPORT 2 TOH 1383.00 3 o.oo 0 2164.10 4 o.oo 0 272.70 1 333.30 1 4153.10 B 1 • .,5 12 I SURGE CHAHDF.R TUNNEL !.45 58 ' ROCK~OLTS 1' [I 12' 230 EACH 90.20 21 o.oo 0 23.93 6 o~oo 0 26.59 6 32.49 7 173.21 40 I ROCKBOLTS 1' @ 9' 50 EACH 74.10 4 o.oo 0 19.04 1 o.oo 0 21.84 1 26.69 1 1-41.67 7 1.45 10 [. f STEEL HESH 12r050 SF 1.03 12 0.!)3 0 0.68 B o.oo 0 0.15 2 0.18 2 2.i)7 25 1.45 36 I STEEL SUPPORT 14 TOH 1383,00 19 o.oo 0 2164.10 30 o.oo 0 272.70 4 333.30 5 4!53.10 58 1.45 84 I I PENSTOCK ACCESS TUHHEL I ROCKBOLTS 1' @ 12' 1t430 EACH 90.20 129 o.oo 0 23.93 34 o.oo 0 26.59 38 32.49 46 173.2! 248 1.45 359 I ,.. ROCKBOLTS 1[ @ 9' 240 EACH 7-t.10 lS o.oo 0 19.04 5 o.oo 0 21.84 5 26.69 6 141.67 34 1.45 49 ~ l STEEL MESH 77r500 SF 1.03 80 0.03 2 o.6B 53 o.oo 0 (}.15 12 o.1a 14 2.07 160 1.45 233 [: STEEl Sl!PPORT 58 TON 1383.00 80 o.oo 0 2164.10 126 o.oo 0 272.70 16 333.30 19 4153.10 241 1.45 349 ( PENSTOCK ELBOW ACCESS TUNNEL 173.21 1.-45 105 ROCKBOLTS 1' @ 12' 420 EACH 90.20 38 1\ .tv• 0 23.93 10 o.ct~ 0 26.59 11 32.49 14 73 I ,..,.vu I ROCKBOLTS t• e 9' 120 EACH 74.10 9 o.oo 0 19.04 2' o.oo 0 21.84 3 26.69 3 141.67 17 1.45 25 1-STEEL HESH 22,500 SF 1.03 23 0.03 1 0.68 15 o.oo 0 Oo15 3 o.1a 4 2.07 47 1.45 68 ! ( STEf.L SUPPORT 30 TOH 1383,00 41 (),00 0 2164.10 65 o.oo I 0 272.70 8 333.30 10 4153.10 125 1.4~ 1B1 I ACCESS SHAFT TUNHEL 1- I I t. ' t: f (' f t i I ·~ ( . I 1; tti ' ll h • • • • • • SUSITNA HYDROELECTRIC PROJECT F.E,R,C, I.ICEHSE APPLIC.f!TIOH E~T!HATE-ACRF.S AiiERICAN lfATAHA date: 13-JAN-83 tile: NAAPPCOST,DAT Pa!tel 4 ITEH DESCRIPTION ROCKBOI.TS 1' I! 12' ROCKBOLTS 1' @ 9' STEEL HESH STEEL SUPPORT COHHF.CTOR TUNNEL ROCKBOLTS 3/4' P 6' STEEL MESH STEfl StfFPORT .129 ARCHITECTURAL HAIH PORTAL DOORS .12C HECHAHICAL VEHTILATIHG SYSTEH WIC!. IH G3,81 ~ 63,82) ,13 ACCESS ~~AFT ,13J EXCAVATION ROCK o133 SURFACE PREPARATION SHAn ,13~ CONCRETE t SHOTCRETE CONCRETE LINING CONCRETE OV~RBRF.AK 6' ~135 SUPPORT l ANCHORS ROCKBOlTS 3/4' ~ 6' ,138 STRUCTURAl -HISC STEtlUORK HISCELLANEOUS STEElWORK ,139 ARCHITECTURAL CONTROL BUilDING CIHCL IN 331,2 COHT BlDG) ,13C MECHANICAl El~VA!ORS .14 FIRE PROTECTION HEADTANK .141 EXCAVATION ROCK ,143 SURFACE PREPARATION HEADTANK .1~~ CONCRETE I ~HOTCRETE CONCRETE CONC OvtRBRF.AK 6" REINFORCING STEEl .145 SUPPORT .& AHCIIORS ROCKBOLTS 1' @ 12' ROCKBOLTS 1' @ 9' STEEL HESH STe:F.L SUPPORT .148 STRUCTURAL -HISC STEELWORK HISCELLAHEOUS STEELWORK OUANTITY ?.0 10 930 B 160 160 2 2 13t700 64.000 3.350 1r220 1r05() 50 1 h150 2r800 250 45 10 25 10 lr200 2 1 LABOR JOB KATERIALS PERH. HATF.RJALS SUBCONTRACTS EOPT, OYHERSHlP EOPTo OPERATION ---------------------------------- --------------------------------------------------------------------EOUIVo UNITS UNIT AHOUNT UNIT AMOUNT UNIT AHOUNT UNIT AHOUNT UNIT AHDUHT liMIT AHOUI<T UIIIT --------PRICE . PRICE PRICE PRICE PRICE PRICE PRICE ------------------·-----------------------------------------------------··----------------------- • t 000 ' ' 000 • t 000 $ t 000 t • 006 s t 000 t EACH 90.20 2 0,00 0 23,93 0 0.00 0 26.59 1 32,49 1 173,21 EACH 74t10 1 0.00 0 19.04 0 o,oo 0 21.84 0 26.69 1 141.67 SF 1.03 1 0.03 0 0.69 1 0.~0 0 Oo15 0 0.18 0 2o07 TOll 1383,00 11 0.00 0 2164,10 17 0,00 0 272o70 2 333,30 3 4153,10 EACH 5a.oo 9 o.oo o 11.3o 2 o.oo o 11.09 3 20.89 3 101,29 SF 1.03 0 0.03 0 0,68 0 0,00 0 OolS 0 0.18 0 2.07 TON 1383,00 3 OoOO 0 2164.10 4 o,oo 0 272•70 1 333.30 1 4153,10 SEiS 9100 18 0 0 39107 78 0 0 450 1 550 1 49207 CY 40,40 SF 0,59 CY 79.56 CY i8.3~ EACH 58,00 TON 59UVJ LS CY 100,40 SF Oo30 CY 163,80 r.Y 4~.28 TON 23!it00 EACH 9(),20 EACH 74.10 SF 1.03 TON 1383,00 LS 553 10o22 38 0.06 267 70.27 59 30.55 61 0.(1(1 30 o.oo 250 115 27.94 1 Oo04 41 20.37 2 2.04 2 19.35 2 o.oo 1 o.oo 1 o.o3 3 o.oo 4 140 o.oo 4 o.oo 235 45.42 37 45.42 0 11.30 0 1690.54 0 32 o.oo () o.oo 5 45.42 0 45.42 0 549.94 0 23.93 0 19.04 0 0.68 0 2164.10 0 0 o.oo 0 o.oo 152 o.oo 55 o.oo 12 o.oo 85 (1,00 713 0 o.oo 0 o.oo 11 o,oo 2 o.oo 5 o.oo 1 o.oo 0 o.oo 1 o.oo 4 o.oo 11 0 13.65 0 0.18 0 49o.ol5 0 24.25 0 17.09 0 53.00 0 0 31,06 o o.n 0 37.75 0 17.~5 0 59.00 0 26.59 0 21.84 o o.1s 0 272.70 0 187 16.68 12 0.21 166 60.45 30 29.65 111 2Do89 3 65.00 23 36 37.96 0 0.16 9 46.15 1 20.85 1 72.00 1 32.49 0 1!6.69 o o.1a 1 333.30 0 229 80.95 13 1.04 203 305,15 36 178.23 22 107.28 3 2400.54 27 44 197.36 0 0.71 12 313o49 1 131.64 1 935j29 1 173.21 0 141.67 0 2.07 1 4153.10 1 TOTAL HEW AHUUHT FACTOR TOTAL ' 000 3 1..45 3 lo45 2 1.45 33 1.45 17 1.45 0 1.45 8 1.45 90 1.45 t 000 5 4 3 4B 25 0 12 143 1r109 1,45 1•608 67 1.45 97 b022 1.45 1.482 217 1.45 315 113 J.45 163 120 1.45 174 1•012 1.00 1.012 227 1145 329 2 1o45 3 78 !.45 114 6 1.4~ 9 9 1.45 14 4 1.45 6 1 1.45 2 2 1.45 4 a t.4s 12 15 1.45 22 ·~· .~· .. J") , I I .I tfl f,l : J.i .,· ... (, SUSITNA HYDROELECTRIC PROJECT F,£,R,C. LICENSE APPLICATION ESTIMATE-ACRES AKERICAN IIATAHA d~tel 13-JAN-83 f1le: WAAPPCOST,DAT Pa.!ie: 5 LABOR JOB MATERIALS PERK. MATERIALS SUBCONTRACTS EGPT, OWNERSHIP EOPT, OPERATION ----------------- ----------------- --------------------------------------------------------------------E!JUIIJ I TOTAL HEll ITEK DESCRIPTION QUANTITY UNITS UNIT AHOUHT UNIT AHOUNT ~'NIT AHOUNT UNIT AHOUNT UNIT AKOUNT UNIT AMOUNT UNIT AHOUHT FACTOR TOTAL c • • • • • ( ( t ; i f lJ - t I L~ '-.- !, ,, ! ... __ --..... -----------------------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE .14C MECHANICAL PIPING/VALVES -<IHCL IH 335,12) e15 BUS TUNNELS <TOTALS FOR 3 BUS TUNNELS> ,151 EXCAVATION ROCK HORIZONTAL ROCK INCLINED .153 SURFACE PREPARATION TUNNElS .154 CONCRETE & SHOTCRETE CONCRETE SLAB CONCRETE OVERBREAK 12' REIHFORCING STFJEL 2' SHOTCRETE .155 SUPPORT & ANCHORS ROCKBOLTS 1" @ 25' ROCKBOLTS 1' @ 12' ROCKBOI.TS 1" @ 9' STEEL HESH STEEL SUPPORT .16 TRANSFORMER GALLERY .161 EXCAVATION ROCK .163 SURFACE PREPARATION TRANSFORMER GALLERY .164 CONCRETE & SHOTCRETE CONCRETE BASE SLAB CONCRETE OVERBREAK 12"H/6"V REINFORCING STEEL .16S SUPPORT ~ ANCHORS ROCKBOlTS 1' P 25' HY ROCKBOI.TS t" @ 15' STEEL HESH STEEL SUPPORT .167 DRAINAGE HOLES <IH GALLERY CROWa> .17 CABLE SHAFTS <TOTALS FOR 2 SHAfTS) .171 EXCAVATION ROCK .173 SURFACE PREPARATION SHAFTS ,174 CONCREtE I SHOTCRETE CONCRETE LIIUNG CONCRETE OVERBREAK 6" 2r700 lrlOO 7r100 350 250 18 2r200 60 140 50 6r800 11 26r800 247600 2r400 770 120 600 270 20,700 29 Br300 3s•400 41r400 1r040 800 -----------------~------------------------------•------------------------------------•• ---•n---• $ $ 000 • i 000 $ $ 000 $ • 000 $ • 000 $ $ 000 • • 000 • 000 CY 37.89 CY 115,35 SF 0.59 CY 121.16 CY 67.08 TON 235.00 SF 0.57 EACH 183.63 EACH 90.20 EACH 74.10 SF 1.03 TON 1383.00 CY 12.19 SF 0.38 CY 165.88 cr 4t .o8 TON 235.00 EACH 193.63 EACII 121:le86 SF t.O!l TON 1383.00 LF 10,30 CY 115,35 SF 0.59 CY 131,56 CY 77,49 102 9.82 150 16.56 4 0.06 42 16.29 17 o.oo 4 19.3~i 1 o.oo 11 o,oo 13 o.oo 4 o.oo 7 0.03 15 o.oo 327 5.20 9 o,o., 398 101.84 32 3.06 28 19.35 110 o.oo 35 o.oo 21 0.02 40 o.oo 85 (1.26 392 16.56 24 0.06 137 167.02 62 61.10 27 o.oo 22 o.oo 0 o.oo 6 45.42 0 45,42 0 549.9~ 0 0,94 0 100.72 0 23.93 0 19.04 o o.6e 0 2164.10 139 o.oo l (1,00 '244 45.42 2 45.42 2 549.94 0 100.72 0 28.01 0 0.59 0 2164.10 2 o.oo 56 o.oo 2 o.oo 174 45.42 49 45.42 0 o.oo 0 o.oo 0 o.oo 16 o.oo u o.oo 10 o.oo 2 o.oo 6 o.oo 3 o.oo 1 o.oo 5 o.oo 24 o.oo 0 o.oo 0 o.oo 109 OaOO 35 o.oo 66 o.oo 60 o.oo 8 o.oo 12 o.oo 63 o,oo 0 o.oo 0 o.oo 0 o.oo 47 o.oo 36 o.oo 0 12.73 0 36.88 0 0.18 0 37.30 0 18.40 0 59.00 0 0,09 0 54.12 0 26.59 0 21.84 0 0.15 0 272.70 0 5.32 0 0,13 0 38.65 0 14.80 0 59.00 0 54.12 0 37.98 0 0.14 0 272.70 0 2.5(1 0 36.88 0 0.18 0 JOJ ,20 0 45.40 34 15.56 48 45.07 1 0.21 13 45.60 5 22.50 1 n.oo 0 o.u 3 66.15 4 32.49 1 26.69 1 o.ts 3 333.30 143 6.51 3 0.16 93 47.25 11 18.10 7 n,oo 32 66.15 10 46.42 3 Oo16 8 333.30 21 3.05 !25 45.07 7 0.21 .10356 123.70 55.50 42 76.00 59 213,86 i 1.04 16 265.77 6 153.40 1 935,29 0 1.71 4 5 1 1 4 404.62 173.21 141.67 2.07 4153.10 174 29,22 4 0.71 113 399.04 14 122.46 9 935.29 40 404.62 13 241.27 3 1.9! 10 4153.10 25 16.11 153 213.86 9 1.04 ~29 568,90 44 284.90 205 1o45 278 1.45 7 1.45 93 1.45 38 1.45 17 1.45 4 1.45 24 1.45 24 !o45 7 1.45 14 1.45 46 1.45 783 1.45 17 1.45 958 1.~5 94 1o45 112 1.45 243 1.45 65 1.45 40 t.45 120 1o45 134 1.45 727 1.45 43 1.45 592 1.45 22!3 1.45 298 ""-"il/.3 11 135 56 24 5 35 35 10 20 66 h135 25 1JJB9 137 163 352 94 57 17!> 194 h054 62 ~59 330 ./ .t!\ •·· • • • ITEH DESCRIPTIOH SUSITHA HYDROElECTRIC PROJECT F,E,R,C, LICENSE APPliCATION ESTIHATE -ACRES AMERICAN "'-AT ANA datel 13-JiiH-83 file: WAAPPCOST,DAT Pa!le: 6 lABOR JOB lfATERIALS PERH, MATERIALS SUBCONTR~CTS EOPT, OWNERSHIP EOPT. OPERATION -------------------------~----------------------------------------------------------------------------OUAHTITY UNITS UNIT AHOIIHT UHIT AHOUNT UNIT AHOUHT UNIT AHOUNT UNIT AHOUHT UHIT AHOUHT ------------------PRICE PRICE PRICE PRICE PRICE PRICE EOUIV, UHIT PRICE TOTAL AHOOHT FACTOR HEW TOTAl $000 • 000 t 000 $ 000 • 000 • tOOO • • 000 f 000 • 175 SUPPORT ~ ANCHORS ROCKBOLTS 3/4' @ 6' .178 STRUCTURAL -HISC STEELWORK HISCEllANEOUS STEElWORK t179 ARr.HITECTURAL ENCLOSURES .17C HECHAHICAL HAt·iiiOIST .18 DEWATf.RING (DURIHG CONSTRUCT,) .181 DEWATERING (POWER F~£IllTIES) DEWATERING .19 IHSTRIJIIEHTATIOH ,191 !HSTRUHENTATI9H INSTRUH£HTATIOH ,2 HISC, BUILDINGS l STRUCTURES CONTROL BUilDING ~J PF.RHAHF.HT TOWH <INClUDED IN 63.~\ 332 RESERVO!R, DAHS l WATERWAYS .1 RESERVOIR .11 CI!EARIHB 650 18 1 2 1 1 1 CLEARING J11SOO .2 DIVERSION 'fUHHElS/COFFERDAHS (BJ\SED UPON ACCElERATED SCHED .21 DIVERSION TUNHELS/PORTAl.S - (JHCl COHBIHED TAilRACE/DIV- ERSION TUHHEI. & PORTAl - SEE 332.9) .211 EXCAVATIOM UPPER TUNHEL ROCK 2211000 I.OWER TUHHEL ROCK 2081000 EXCAVATE CONCRETE FOR PLUG 700 UPSTREAM UPPER PORTAL RCr.K USEABLE <FACE ONLY) 111200 UPSTRF.AH LOWER PORTAL ( IHCL HOST EXC FOR UrPER PORTAL> ROCK USEABLE 1081000 ROCK VASTE 21r750 DOIIHSTREA.Jt PORTAlS EACH 56,00 TOH 1200,00 LS EACH l-0000 LS LS LS 38 o.oo 22 o.oo tl 120 0 0 283 258 ---i.o-----20r156 0 11.30 0 3564.40 0 0 152760 0 0 0 5r190 ACRE 275,00 10s313 101,84 3r819 0,00 CY 17.45 31856 5,60 li238 0.00 CY 17.45 l16JO 5,60 11165 0.00 CY 17.45 12 5,6'0 4 o,oo CY 6.77 76 4,30 48 0.00 CY 6.77 731 4,30 464 0.00 CY 6,77 117 4.30 94 0.00 7 o.oo 64 o.oo 44 306 0 130 181 986 13r150 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 17.09 0 1'35.00 0 0 4500 0 0 0 0 11 20.89 2 165.00 1 9 5500 117 17 29 61180 14 107.28 3 50M.40 2 11 222760 21 35 7r551 0 281.00 10,538 344.00 121900 1001.84 0 7,39 1r633 7.23 11598 37.67 0 7,39 1r537 7.23 1P504 37.67 0 7.39 5 7.23 s 37.67 0 5.78 65 5.78 65 22.63 0 5.78 624 5.78 624 22.63 0 5.78 126 5.78 126 22.63 70 1.45 91 1.45 59 1,45 446 t.oo 391 1.45 502 1.45 1r308 1.-45 52r226 371569 1.45 8t325 1.-'5 7r83:'i 1o45 26 1 • .,5 253 1.45 21444 1.45 492 1.45 101 132 85 446 567 728 1r896 541475 121071 11r361 38 368 31544 714 ~I 1 1 "' " i I l . I l ! l ,j • • • • ( u l \ <I ..... J SUSITHA HYUROELECTRIC PROJECT F,E,R.C. LICENSE APPLICATION ESTIMATE -ACRES AHERICAN liATAHA date: 13-JAH-83 filel UAAPPCOST,DAT pa!fel 7 ITEH DESCRIPTIOif OVERBURDEN ROCK USEABlE ROCK WASTE EMERGENCY RELEASE ai~HBERS EXCAVATE CONCRETE FOR PLUGS GATE CHAI!BER ACCE:;s TUNNEL TO SATE CHAHDER ROCK .1!12 Fill TEHPORARY COFFERDAM TO CONSTRUCT UPSTREAM PuRTALS .213 SURFACE PREP/GROUTING UPSTREAM UPPER PORTAL HORIZONTAL INCLINED UPSTRE~~ lOWER PORTAL HORIZONTAL JNCUHED DOwNSTREAM UPPER PORTAL HORIZONTAL INCLINED DOIIHSTREAH LOWER PORTAL HORIZONTAL tNCI.INED GROUT UPPER lUNHEl PLUGS DRII.l HOLES CEHENT GROUT LOWER Tutl PERH PLUG DRill HOLES CEIIEHT .214 CONCRETE I SHOTCRETE UPPER TUHNEL CONCRETE LINING CONC LIHIHG OVERBREAK 6" REINFORCING STEEl 2 I SHOT CRETE UHlER TUHNa CONCRETE liNING CONCRETE FOR PLUG COHC LINING OVERBREAK 6' REIHFORCIHG STEEL 2' SHOT':RETE UPSTREAM UPPER PORTAL CONCRETE l!F.AlliiAll CONCRETE I.INIH(; CONCRETE SLAB lliJANTITY 171000 120.000 21h000 1.soo 4r700 19r100 3•200 8r600 1.300 14r900 6.100 20.50() 600 Sr600 4r100 820 2r050 410 42r400 10r200 24 56r000 37r600 6r200 1o.ooo 24 57rS'OO 3r200 lr300 750 LABOR JOB HATERIALS PERH, MATERIALS SUBCONTRACTS EOPT, OWNERSifiP EOPT. OPERATION ---------------------------------- -----------------------------------------·--------------------------EOUIV, UHITS UNIT AHOUMT UNIT AMOUNT UNIT AMOUNT UNIT ~HOUNT UNIT AMOUNT UNIT AHOUUT UNIT --------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ----··------------------------------------------------------------------------------------------- $ S 000 f f COO $ t 000 ~ $ OGV S $ 000 S f 000 t CY 2.85 48 0.00 0 0.00 0 0.00 0 1.~5 25 1.78 30 6.08 cv 6.77 012 4,30 516 o~oo o o.oo o 5,7a 694 5.7e 694 22.63 CY 6.77 190 4,30 120 0,00 0 0.00 0 5,79 162 5,78 162 22,63 CY 14,39 26 6.56 12 0.00 0 0.00 0 7.66 14 7,50 14 36,11 CY 1~.39 68 6.56 31 0.00 0 0.00 0 7,66 36 7,50 35 36~11 CY 14,39 275 6.56 125 0.00 0 0.00 0 7,66 146 7,50 ,143 36,11 SF 0.38 SF 1),59 SF 0,38 SF 0.59 SF 0.38 SF 0,59 SF 0.38 SF 0.59 LF 6.05 CF 11,18 LF 6.05 CF 11.18 CY 61.95 C't 32,45 TON 2/.6,68 SF 0.65 CY CY CY TOH SF 61.95 51.58 32.45 266.68 0.65 CY 97,72 CY 97.72 CY 97,72 26 o.oo 1 o.M 5 0.06 0 0.04 9 0.06 2 o.o4 12 11.06 o o.o4 3 0.06 25 0.25 9 (),6;:; 12 0.25 5 0.63 2r627 331 6 36 2r329 338 325 6 38 53.06 1.02 19.35 o.oo 53.06 6.36 1.02 19.35 o.oo 313 19.55 127 19.55 73 19.55 0 o.oo 0 o.oo 1 o.oo 0 o.oo 1 o.oo 0 o.oo 1 o.oo 0 o.oo 1,) o.oo 1 o.oo 1 10.69 1 o.oo 0 10.69 2r250 45.42 10 45.42 0 549.94 0 0.94 1r995 45,42 39 45.42 10 45.42 0 549.94 0 0.94 63 45.42 25 45.42 15 45.42 0 (1.00 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 9 o.oo 0 o.oo 4 o,oo 1r926 463 13 53 1r70B 282 454 13 54 o.oo O,GO o.oo o.oo o.oo o.oo o.oo o.oo o.oo 145 o.oo 59 o.oo 34 o~oo 0 1.46 0 0.16 0 0.22 0 0.16 0 0.22 0 0.16 0 0.22 0 0.16 0 0.22 0 1.51 0 2.19 0 1.51 0 2.19 0 17.32 0 15.12 0 73.75 0 o.u 0 17.32 0 21.87 0 15.12 0 73.75 0 o.u 0 25.70 () 25.70 0 25.70 34 1.42 1 0.16 2 0.21 0 0.16 3 0.21 1 0.16 5 0.21 0 0.16 1 0.21 6 1.49 2 2.13 3 1.49 1 2.13 734 16.94 154 14.80 2 72.00 6 o.u 651 16.94 136 21.40 151 14.80 2 72.00 6 o.u 82 31.40 33 31.40 19 31.40 33 3.99 1 Oo74 2 1.08 0 0.74 3 J.OB 1 0.74 4 1.08 o o~74 1 1.os 6 9.30 2 26.82 3 9.30 1 26.82 718 194.69 151 1011.81 2 981.72 6 1.81 637 133 148 2 6 194.69 149.63 108.81 991.72 1.81 100 219.79 41 219.79 24 219.79 TOTAL HEW AHOUNT FACTOR TOTAl --------------------r--- f 000 103 1.45 2,716 1.45 634 1.45 65 1.45 170 1.45 690 1.45 92 1.45 2 1.45 9 1.45 1 1P.,5 .16 1.45 5 1.45 22 1.45 0 1.45 6 1.45 38 1.45 22 1.45 19 1.45 11 1.45 fOOO 150 3r938 919 94 246 lrOOO 133 3 13 1 23 7 32 1 9 55 32 28 . 16 9r255 1,45 11,970 1r110 1~45 1r609 24 1.45 34 101 1.45 147 7r320 1,45 10r615 928 1,45 1r345 1•088 1,45 1r518 24 1.45 34 105 1.45 152 703 1,45 1r020 296 1.45 414 165 1.45 239 II i ,• I I. <C ! 1: !' ~ I' ~ i ij .. \.. • SUSITH~ lfYDROEI.ECTRIC PRO.!ECT f,E,R.C, LICENSE APPLICATION ESTIKAYE-ACRES AMERICAN VAT ANA date: iJ-JAif-83 file: W~APPCOST.DAT Pase: 8 ITEH DESCRIPTION CONCRETE PIERS CONCRETE OVERBRF.AK 12'H/6'V REINFORCING STEEL UPSTRF.AH LOWER PORTAL CONCRETE HEADWALL CONCRETE LINING CONCRETE SlAB COtfCRETf PIERS CONCRETE OVERBREAK 12'HI6'V REINFORCING STEEL DOWNSTREAM UPPER PORTAL CONCRETE HEADWALL CONCRETE SLAB COt/CRETE OVERBREAK 12'H/6'V REIHFORCIHG STEEL DOWNSTREAM LOWER PORTAL CONCRETE HEADWALL CONCRETE SLAB CONCRETE OVERBREAK 12'H/6'V REIHFORCIHG STEEL DOVNSTREAH FLIP BUCKET CONCRETE SLAB CONCRETE WALLS CONCRETE INVERT CONCRETE OVERBRF.AK 12'HI6'V REINFORCING STEEL DOWa5TREAH RETAINING ~ALL CONCRETE SLAB CONCRETE WALLS CONCRETE OVERBREAK 12'H/6'V REINFORCING STF.El EHERGEHCY RELEASE CHAHBERS CONCRETE PLUG 4' SHOTCRETE ACCESS TUNNEL TO GATE CHAMBER 2' SHOTCRETE .215 SUPPORT I ANCHORS LOWER TUNNEL ROCKBOLJS 1' @ 12' ROCKBOI.TS t• @ 9' SNEL HESH STEEl SUPPORT UPPER TUMNEL ROC~'BOLTS 1' @ 12' ROCKBOLJS 1' @ 9' STEEL MESH llUANTITY BOO 300 .. oo 4t500 3r000 300 700 350 600 500 100 100 40 2t500 100 150 170 800 2t300 lt200 410 280 200 .2r000 110 S'U 15r300 2t790 12rBOO 3r650 620 217r100 220 3J530 600 210r200 LABOR JOB l~TERihLS PERH. HATERIALS SUBCONTRACTS EGPJ, ONMERSHIP EOPT, OPERATION ----------------- ----------------- -----------------------~--------------------------------------------EUUIV, UNITS UNIT AHOUNT UHIT AHOUilT UNIT AHOUHJ UNIY AHOUHT UHIJ AMOUNT UHlJ AHOUHT UHIJ --------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------------------------~ $ 000 $ t 000 $ $ 000 t • 000 $ $ 000 $ $ 000 $ ct 97.72 78 19.55 16 45.42 3G o.oo o 25.70 21 31.40 25 2l9.79 CY 73.20 22 0.00 0 45.42 14 0.00 0 18,40 6 22.50 7 159.52 TOH 256.50 103 19.35 8 5~9.94 220 o,oo 0 59,00 24 72,00 29 956,79 CY 97.72 440 19,55 BB 45.42 204 0.00 0 25.70 116 31.40 14i. 219.79 CY 97.72 293 19,55 59 45.42 136 0.00 0 25,70 77 31.40 94 219~79 CY 97.72 29 19.55 6 45,42 14 0.00 0 25,70 8 31 ... 0 9 219.79 CY 97.72 60 19.55 14 .. 5.42 32 0.00 0 25,70 18 31.40 22 219.79 CY 73.20 26 0.00 0 4~,42 16 0.00 0 18.40 6 22.50 8 159,52 TON 25o,50 154 19,35 12 519,94 330 0.00 0 59.00 35 72.00 43 ~S6,79 CY 97,72 CY 97,72 CY 73.20 TOrt 256,50 cr 97.72 CY 97,72. CY 73~2'~ TON 256.50 CY 97,72 CY 97.72 CY 97.72 tY 73.20 TON 256.50 CY 97,72 C'f '97.72 CY 73.20 TON 256.50 CY 110.33 SF 1.17 SF 0,65 EACH 102.35 EACH 84.07 SF 1.17 TON 1569.40 EACH 102.35 EACH 84.07 Sf 1.17 49 19~55 10 19.55 7 o.oo 10 19.35 244 10 11 44 19.55 19.55 o.oo 19.35 78 19.55 225 19.55 117 19.55 30 o.oo 72 19.35 20 19.55 195 19.55 8 o.oo 23 19.35 hoBB 36.66 3 o.oo 8 o.oo 374 o.oo 52 o.oo 254 o.o3 345 o.oo 361 o.oo 50 e.oo 246 0.03 10 45.42 2 45.42 0 45.42 1 549.94 49 45.42 2 45.42 0 .. 5.42 3 549.94 16 45.42 45 45.42 23 45.42 • 0 45.42 5 549.94 4 45.42 39 45,42 0 45.42 2 549.94 561 45.42 0 1.89 0 0.94 0 23.93 0 19.04 7 0.68 0 2164.10 0 23.93 0 19.04 6 0.68 23 o.oo 5 o.oo s o.oo 12 o.oo 114 o.oo 5 o.oo 7 o.oo 93 o.oo 36 o.oo 104 o.oo '35 o.oo 19 o.oo 154 o.oo 9 o.oo 91 (}.00 5 o.oo 49 o.oo 695 o.oo 5 o.oo 12 o.oo 87 o.oo 12 o.oo HB OeOO 476 o.oo 84 o.oo 11 o.oo 143 o,oo 0 25.70 0 25.70 0 18 ... 0 0 59.00 0 25.70 0 25.70 0 18.40 0 59.00 0 25.70 0 25.70 0 25.70 0 18.40 0 59.00 0 25.70 0 25.70 0 18.~0 0 59.00 0 37.06 0 0.21 0 o.u 0 33.24 0 27.30 0 0.19 0 340.80 0 33.24 0 27.30 0 0.19 13 31.40 3 31.40 2 22.50 2 72.00 64 31 ... 0 3 31.40 3 22.50 10 72.00 21 31.40 59 31.40 31 31.40 8 22.50 17 72.00 5 31.40 51 31.40 2 22.50 5 72.00 567 36,25 1 0.20 1 o.u 121 32.49 17 26.69 41 0.18 75 333.30 U7 !6 .. o 32.49 26.69 0.18 16 219.79 3 219.79 2 159.52 3 956.79 79 219.79 3 219.79 3 159.52 12 956.79 25 219.79 72 219.79 38 219.79 9 159.52 20 956.79 & 219.79 63 219.79 2 159.52 6 956.79 555 265.72 t 3.47 1 1.81 119 192.01 17 157.10 39 2.25 73 4407.60 115 192.01 16 157.10 3B 2.25 TOTAL HEW AHOUHT FACTOR TOTAL $ 000 $ 000 176 1.45 255 48 1.45 69 383 1.45 555 989 1.45 1J434 659 1.45 956 66 1.45 96 154 1.45 223 56 1.45 81 574 1.45 832 110 1.45 159 22 1.45 32 16 1.45 23 38 1.45 55 549 1.45 797 22 1.45 32 24 1.45 35 163 1.45 236 176 1.45 255 506 1.45 733 264 1.45 382 65 1.45 95 268 1.45 388 44 1.45 64 440 1.45 637 18 1 ... 5 25 86 1.45 125 4P066 £,45 5p895 10 1.~5 14 23 i.45 34 701 1,45 1P016 97 1.45 141 488 1.45 708 970 1,45 1r406 678 1.45 9B3 ~4 1.45 137 473 1 ... 5 686 'i I .. \I .. i ,•·<" SUSITNA HYDROElECTRIC PROJECT a . / ' ....... • f,E,R,C. LICENSE APPLICATION ESTIHATE-Ar~ES AMERICAN VAT ANA date: 13-JAH-93 file: WAAPPCOST,DAT pa!lel 9 ITEH DESCRIPTION STEEL SUPPORT UPSTREAH LOWER PORTAL ROCKBOLTS 1' @ 15' ANCHORS 1"@ 25' UPSTREAM UPPER PORTAL ROCKBOLTS t• @ 15' <ItiCL IN LOWER PORTAl) ANCHORS 1" @ 25' DOWNSTREAM LOWER PORT~L ROCKFOLTS 1' @ 15' DOWNSTREAH IJPPER PORTAL ROCKBOLTS 1' @ 15' RETAINING WALL -ANCHORS-1' @ 25' EMERGENCY RElEASE CHAMBERS ROCKBULTS 1' @ 25' HY ROCKBOLTS t•@ 15' HY STEEl HESH STEEl. SUPPORT METAL ROOF ANCHORS 3/4' @ 6' ACCESS TUHHEI. TO 6ATE CHAHBER ROCKBOLTS 1" @ 12' ROCKBOLTS 1' @ 9' STEEL KESH STEEL SUPPORT .218 STRUCTL~AL -HISC STEELWORK SUSPENDED HETnL ROOF EliERUEIICY RELEASE CHAMBERS .21C MECHANICAL UPSTREAM LOWER SATES GATE EOUIPHEHT UPSTRF.AH UPPER GATES SATE EOUIPHENT TRASHRACKS OO!alSTREAM lOW·; IJUTLET STOPLOG b'JiDES STOPLOGS INCLUDES FOLLOWER DOIIHSTREAH UPPER OUTLET STOPLOG GUII?£S LOW I.EIJEl RELEASE SLIPE GATES IHtl STEEL LINER .22 UPSTRF.AH COFFERDAK .221 EXCAVATION ~RBL~EM REHOVAL .222 Fill ROCK FILL QUANTITY 213 240 290 130 200 100 100 100 125 3f600 14 20 775 240 39.900 55 2r775 2 2 1 1 1 1 9 hOOO 38,400 LABOR JOB MATERIALS PERK, MATERIALS SUBCONTRACTS EOPT, OYHERSHIP EGPT. OPERATION -------------------------------------------------------------------------------------------------------EGUIV, UNITS UNIT AMOUNT UNIT AHOUNT UNIT AHOUHT UNIT AHOUHT UNIT AHOUHT UNIT AHOUNT UNIT --------PRICE PRICE PRICE PRICE PRICE PRICE PRICE -------------------------------~~ ----------------------------------------------------------------$ $ 000 $ t 000 • • 000 $ • 000 • • 000 • • 000 • TON 1569.~0 334 0.00 0 2164.10 461 0.00 0 340,80 73 333,30 71 4407.60 EACH 140,64 34 0.00 0 28,01 7 0.00 0 37.98 9 46.42 11 253.05 EACH 200.40 50 0,00 0 100.72 29 0.00 0 54,12 16 66.15 19 421,39 EACH 200,40 EACH 140.64 EACH 140,64 EACH 200.40 EACH 209,35 EACH 146.21 SF 1.17 TON 1569,40 EACH 65.80 EACH 102.35 EACH 81.08 SF lo17 TOif 1569.40 SF 14.16 26 o.oo 28 o.oo 14 o.oo 20 o.oo 21 o.oo 18 o.oo 4 o.o3 22 o.oo 1 o.oo 79 o.oo 20 o.oo 47 0.03 86 o.oo 39 o.on EACH 525000 1,050 0 0 EACH 232500 465 LS 90 LS 6 LS 10 LS 14 EACH 233000 2r097 0 CY lo24 CY 1.11 1 o.oo 43 o.oo 0 100.72 0 28.01 0 21M1 0 100.72 0 100.72 0 28.01 0 0.68 0 2164.10 0 11.30 0 23.93 0 19.04 1 o.u8 0 2164.10 0 18.33 13 o.oo 6 o.oo J o.oo 10 o.oo 10 o.oo 4 o.oo 2 o.oo 30 o.oo 0 o.oo 19 o.oo 5 o.oo 27 o.oo 119 o.oo 51 o.oo 0 1746556 3r493 0 0 0 1041314 2tOB3 0 637 0 45 0 830 0 17 0 1236338 1!,127 0 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 54.12 0 37.98 0 37.98 0 54.12 0 0 0 0 0 0 0 0 0 54.12 37.98 0.15 272.70 17.09 26.59 21.84 Oo15 272.70 0 o.oo 0 45000 0 24750 0 0 0 0 0 37500 0 1.32 0 1.17 7 66.15 8 46.42 4 46.42 5 66.15 5 66.15 s 46.40 1 o.18 4 333.30 0 20.89 21 5 6 15 32.49 26.69 o.1B 333.30 0 o.oo 90 55000 51) JOZ50 16 5 2 2 338 45500 1 1.61 45 1.42 fJ' 9 421.39 9 253.05 5 253.05 7 421,39 7 6 1 5 0 429.34 258.60 2.21 4339.50 115.08 25 185.36 6 151.65 7 2.21 18 4339.50 0 32.49 110 2371556 61 1328914 19 6 3 2 410 1552338 2 4.17 55 3.70 TOTAL HEW AHOUHT FACTOR TOTAL • 000 • 000 939 1.45 1JJ61 61 1.45 88 122 1,45 177 55 1o4S 79 51 1.45 73 25 1.45 37 42 1.45 61 43 1.45 62 32 1.45 47 8 1.45 12 61 1.45 B8 2 1.45 3 144 1.45 2~8 36 1.45 53 88 1.45 128 239 1.45 346 90 1.45 131 4,743 1,00 4J743 2,658 1.00 2,658 762 t.oo 762 61 1.00 61 845 1.00 845 35 t.oo 35 tJ,971 t.oo 13,971 4 1.45 6 142 1.45 206 ( ' '; t ft 'I 1 l l i ,. J I i l l .• ( ( • • J • \ .. o;ll SUSITNA HYDROELECTRIC PR~~CT f,E,RoC• liCENSE AffllCATIDH ESTI""TE -ACRES Alif.RICAH IIATANA date: 13-JAN-83 filet IIAAPPCOST.DAT PD!Iel 10 ITEH DESCRIPTION GUAHTITY FltiE FILTER CIJARSE FlLTER ROCK SHEll CLOSURE DIKE RIP RAP ,223 CUTOFF Sll'RRY llrd.l EXCAVATION SLURRY WAll ,22D DEIIATERIHG INITIAl DEWATERING DEWATERING HAINTElWICE .23 DOWNSTREAM COFFERDAM ,231 EXCAVATION OVERBOODEH ROCK REHOVAl Of COFFERDAK .232 Fill RIP RAP CLOSURE DIKE ,233 CUTOFF SLURRY NAll EXCAVATION SLURRY IIAll .3 KAIH llAK .31 IIAIH DAK ,311 EXCAVATION OIJERBLIRPEM -ABOVE Et 1470 OIJRBRDN-Illlti'J-BEI.OII El t470 ROCK USEABLE-ABOVE El 1470 ROCK USEA9l.E-BELOII a 1470 ROCK llASTE -ABDVE El 1470 ROCK WASTE -BELUII El 1470 ,312 Fill 16f600 15r900 196r500 58rSOO 21r200 4r850 4lr600 1 1 SrOOO 500 14r500 lt800 15r200 1r830 16r500 2r026r000 5t320r000 1r2B9r000 478r000 1r950r000 869r500 RIP RAP UIPSTREAII) 1rS~7r00?. GRAVEL <UPSTREAM> 25r194r000 COARSE FILTER <UPSTREAIU 1r646r000 FIHE FILTER <UPSTREAifl 2r01ir000 tORE UHPERVIOUS) 8r254r000 FINE FILTER {llOWNSTREAK) 2r253r000 C!JI\RSE FILTER <DOWNSTREAM) 1J910r000 SHELL -ROCK l GRAVEl (D/Sl 11r342r000 SHEll-ROCK FR OTHER SOURCES S,418r000 COBBLES {DQVHSTREAH FACEJ 2r003r000 ROAD !lASE 12r000 FROST PROTECTIO!f lABOR JOB KATERIAl.S PERKo KATERIALS SUBCONTRACTS EOPT, O~~SHIP EOPT, OPERATI~~ Ult9 S UNIT AIIOIJHT UNIT AHOUHT UNIT AHOUHT UNIT tliiOUHT UNIT AlfOUHT UNIT AHOIJHT --------PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------------------------ • $ 000 t • 000 ' • 000 • ' 000 • • 000 • • 000 cv 3,s9 65 0.12 2 o.oo o o.oo o 3,4a sa 4,25 11 cr 3.29 52 o.o7 1 o.oo o o.oo o J.to 49 3.7a 60 CY 1,04 204 o,oo 0 0.00 0 0.00 0 1,13 222 1,39 273 CY 1.11 65 o,oo 0 o.oo 0 o.oo 0 1.17 68 1.42 83 CY J,23 68 0,00 0 o.ou 0 0.00 0 2,30 49 2,80 59 CY 0.~2 SF 6,52 LS LS CY .1.24 CY 1,04 CY 1,50 CY 3.23 CY 1.11 CY 0.52 SF 6.52 CY 1,09 CY 1.07 cr 4,70 cr s,oo CY 4.70 CY 6.12 CY .2.8S CY 1,96 CY 2.90 CY J,43 CY 2.28 C7 3,43 CY 2.90 CY 1.86 CY 0.92 CY 1,99 CY 3.43 3 o.ot 284 12.88 400 4r420 6 o.oo 1 o.oo 22 o.ot 6 o.oo 17 o.oo 1 0.01 108 12.88 2r208 5r692 6r058 2r390 9r165 5r321 4r409 49r380 4r773 6r898 1Br819 7r728 5r539 21r096 4r985 3r986 -11 o.oo o.oo 4.92 5.24 4.92 4.32 o.oo 0.02 o.o7 0.12 o.ot 0.12 o.o7 o.o1 o.oo o.oo o.J'l \) o.oo 562 o.oo 0 458 0 o.oo 0 o.oo 0 0;00 0 o.oo 0 o.oo 0 o.oo 213 o.oo 0 0 6t342 2r505 9r594 3r756 0 504 115 241 83 270 134 113 0 0 1 o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo 0 o.oo 0 o.oo 707 0 0 o.oo 0 o.oo 0 o.oo 0 (1,00 0 o.oo 0 o.oo 0 o.oo 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo o.oo 0 0.51 0 2.07 0 0 0 1.32 0 1.13 0 1.51 0 2.30 0 1.17 0 0.51 0 2.07 0 1.32 0 1.25 0 2.45 0 2.28 0 2.45 0 3.20 0 2.30 0 2.19 0 3.10 0 3.48 0 2.77 0 3.48 0 3.10 0 2.03 0 1.13 0 1.62 0 3.48 2 0.62 90 2.53 291 975 7 1.61 1 1.39 22 1.84 4 2.80 18 1.42 1 0.62 34 2.53 2r674 6r650 3r158 1r090 4r778 2r782 3r558 55r175 5t103 6r998 22r864 7r840 5r921 2Jr024 6r122 3r245 42 1.61 1.53 2.99 2,78 2.99 3.90 2.80 2.67 3.78 4.25 3.39 4.25 3.78 2.48 1.39 1.97 4.25 3 110 353 1r192 B 1 27 5 22 1 42 3r262 8•140 3r854 1r329 5r831 3rJ91 4,332 67r268 6r222 8r547 27r899 9r57S 7r220 28r128 7r531 3r946 51 EOUIIJ, UNIT PRICE $ 11.74 10.24 3.56 3.70 8.33 1·66 24t00 4.17 3.56 4.86 8.33 3.70 1.66 24.00 4.02 3.85 15.06 15.30 15.06 17.54 7.95 6.84 9.85 11.28 8.44 11.28 9.85 6.38 3.44 5.58 11.28 TOTAL HEW AHOUNT FACTOR TOTAL t 000 • 000 195 1.45 283 163 1;45 236 700 1.45 1r014 216 1.45 314 177 1.45 256 8 1.45 12 lr046 1o45 1r517 1r751 1.45 2r539 7r045 1,45 10r216 21 1.45 30 2 1.45 3 70 1.45 102 15 1.45 22 56 1.45 82 3 1.45 4 396 1.45 574 8r145 1,45 20r482 1,45 19r412 1,45 7r313 1,45 29r367 1,45 15r25! 1,45 12r299 1,45 172r327 1,45 16r213 1,45 22r684 1.45 69r664 1,45 25r414 1,45 18r814 1.45 72r362 1,45 18r638 1.45 11r177 1.45 135 1.45 11r810 29r699 28rH8 10r604 42r582 22s114 17r833 249r874 23r509 32r892 101r012 36,850 27r280 104r925 27r025 16r206 196 • . :..1 :I ·. f l ~ f l I ' I I t I li (' p l - t I l . I ' j . r i ' ' ' . i - I -f { ' i' lJ!·. SUSITNA HYDROELECTRIC PROJECT F,£,R,C. LICENSE APPLICATION ESTIHATF. -ACRES AHERICAK WATAW! date: 13-JAH-83 file: UAAPPCOST,DAT Pa~e: 11 ITEH DESCRIPTION PROCESS PROTECTION PLACE PROTECTION REKDVE 1' PROTEr.T & WASTE SCARIFY CORE SURFACE FILTER FABRIC FILTER FASRIC .313 SURFACE PREP~ C\~!TING SURFAf.f f'REPAR.4fJ. !. UNDER CORE/FILTERS ABOVE ELEVATION 1500 »ELOW ELEVATION 1500 UffDER SHEll ABOVF ELEVATION 1500 BElOW ElEVATION 1500 CONSOLIDATION GROUT DRILL HOLES CEliENT GROUT CURTAIN llRILL HOLES CEHEHT DENTAL CONCRETE DEtiT AL CONCRETE .317 DRAINAGE HOLES .32 GROUT GALLF.RIES/PORTAtS .321 EXCAVATION lUHNElS/SHAFTS -CORE AREA ROCK HORIZONTAL ROCK INCLINED ROCK VERTICAl TUNHELS/SHfiFTS -ACCESS ROCK HORIZONTAL ROCK IHCLINEII PORTALS IJfJERBURDEN ROCK .323 SURFACE PREPARATION PORTALS HORIZONTAL INCLINED .324 CONCRETE I SHOTCRETE TUNNELS -CORE AP.EA CONCRETE PlUGS CONCREl! SlAB CONCRETE OVERBREAK 6' REIHFORCIHG STEEL OIMMT!TY 9601000 9601000 931000 193 740r000 h675r000 613,000 5r186r000 2151141000 6871000 687,000 465r000 11161000 as,ooo 136100? 1Gr100 111300 2r000 131000 21000 31600 11000 30 200 lJOOO 2r300 1.150 80 lABOR .lOB lfATERiftlS PERH. HllTERIAlS SllliCOHTRACTS EUPT. OWNERSHIP EUPT. OPERATIOH ------------------------------------------------------------------------------------------------------EUUIVe UNITS UNIT AHOUHT UNIT AHOUNT UNIT AHOUHT UNTT AHDUHT UNIT AHOUHT UHIT AHOUHT UHIT --------PRICE PRICE PRICE PRIDr PRICE PRICE PRICE ------------------------------------------------------------------------------------------------ $ ' 000 t $ 000 s s 000 s s 000 s s 000 s s 000 • CY 0.89 854 0.00 0 0.00 0 0,00 0 1.02 979 1.25 11200 3.16 CY 0.38 365 0.00 0 0.00 0 0.00 0 0.28 269 Q,JS 336 1.01 CY 0.46 43 0.00 0 0.00 o O,OO 0 0,79 73 0.96 89 2.21 ACRE 114.12 22 0.00 0 0.00 0 o,oo 0 75.32 15 92,05 18 281.49 SF Oo07 52 0,00 0 0,19 141 O,QO ~ 0.00 0 0.01 7 0.27 SF 0·57 SF 0.57 955 o.o6 349 o.o6 sF o.37 il919 o.o4 SF 0,37 956 0.04 Lf 2.47 1r697 0,25 CF 7.05 4,943 0,25 lF 5.82 2r10~ 0,25 CF 10.75 7·~00 0.63 CY 40.50 ;t;-443 3.06 lF 9.91 CY 66,93 CY 100.40 cr 1oo.4o CY 66.93 CY 100,40 CY 2.85 r,y 4.62 SF 0.38 SF 0.59 CY 48.10 CY !60,68 cr 127.40 TON 235.00 li/348 0.26 676 27.94 11135 27.94 201 22.00 870 27.94 201 27.94 10 o.oo 5 4.30 o o.o~ 0 Oo06 48 6o36 370 20.37 147 10.18 19 19.35 101 o.oo 37 o.oo 207 o.oo 103 o.oo tn o.oo 172 12.i3 116 o.oo U7 10,69 260 45.42 35 o.oo 21!2 o.oo 316 o.oo 44 o.oo 363 o.oo 56 o.oo 0 o.oo 4 o.oo 0 o.oo 0 o.oo 6 45.42 47 45.42 12 45.42 2 549.94 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 8r7.o16 OoOO 0 o.oo 11988 o.oo 3r961 OoOO 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 45 o.oo 104 o.oo 52 o.oo .o14 o,oo 0 0.18 0 0.18 0 0.1'3 o o.tJ 0 0.53 0 0.78 0 1.21 0 1.75 0 12t55 0 2o50 0 20.70 0 31.06 0 31.06 0 20.70 0 31.06 0 1.45 0 3.82 0 Ool3 0 0.18 o 11.so 0 36.40 0 28.30 0 59.00 302 Oo21 110 ih21 674 0.16 336 0.16 364 0.65 536 0.95 563 1.49 326 2.13 h067 15.35 340 3.05 209 25.31 351 37.96 62 3?.96 269 25.31 62 37.96 5 1.78 4 4.68 0 0.16 0 0.21 18 21.40 84 44.50 33 34.60 5 72.00 352 129 1.02 1.02 830 o.7o 413 0.70 447 3.90 653 21.76 693 '1 .. 77 396 25.95 1r305 116.88 .f15 15.72 256 140.88 429 197.36 76 .191.42 329 140.88 76 197.36 6 6.08 5 17 • .J2 0 0.71 0 1.04 21 138.78 102 307.37 40 245.90 6 935.29 TOTAL 1/EII AHOUHT FACTOR ~DTAL • 000 • ~00 3r034 1,45 4r399 970 1,45 1r406 206 t.45 298 54 1.45 79 200 1.45 290 1J709 1.45 2r477 625 1.45 907 3r630 1.45 51264 !1809 1,45 2r623 21679 1.45 31BB5 14,949 1.45 21,676 4r07B 1,45 51913 41827 1.45 61999 91935 1,45 14r405 2'138 1.45 3r100 1r423 1,45 21063 212~0 1.45 3r234 383 1.45 555 1P831 1,45 2r656 395 1.45 572 22 1.~5 32 17 J,45 25 0 1.45 0 0 1.45 0 139 1.45 201 707 1,45 1r025 283 1,45 410 75 lo45 lOB r ( - - - :.,_.,..~_,. _ _._,,.. _,.._c ·--~ ~ ¥.-.A.-·~"'::::x:-~---~-m_,~....,.!~ .. ""'-4~-~2!!b';£U:<r-!4¥-?WM2!£9fill#12& .... ::;z:z;;;;;a:::~~~~~-,~""""·· -~ ~.;;._ -'· ·~·-·-~~~~.;;__...._~_.,_.., _____ ...,,;-..~~~.:::~:~~--;,.....,..._~--~---···"'· --'<::.. .• ~~-~"----~--"------~ " ' SUSITNA HYDROELECTRIC PROJECT F,E,R,C, liCENSE APPliCATIOH ESTlHATE-ACRES AHERICAN WATAHA date: 13-JAH-83 tile: IIAAPPCOST,DAT Pa~e: 12 LABOR JOD HATERIALS PERH, HATERIALS SUBCONTRACTS EOPT, OWNERSHIP EOPT. OPERATION ITEM DESCRIPTION ----------·---------- 2" SHOTCRETE TUNNELS -ACCESS COMt;RETE SLAB CONCRETE OVF.RBREAK 6" REINFORCING STEEL 2" SHOTCRETE SHAFTS -CORE AREA 2• SHOTCRETE PORTALS (2 PORTALS) CONCRETE REIHFORCIHG STEEL .325 SUPfORI ~ ANCHORS TUHHEI.S -t-..Rf AREA ROCKllOLTS 3/4' @ 6' STEEL HES.If STEEL SUF'P'ORT TUHHF.LS -~ESS ROCKBDL TS 3/4' @ 6' STEEl. HESH STEEL SIIN'ORT SHAFTS -CORE AREA ROCKBOLTS 3/4' @ 6' STEEl KESH PORTALS ROCKBOI.JS 1' @ 15' .329 ARCHITECTURAl PORTAL DOORS VENT SYS fiNCl w/ ~1.l2C> .33 INSTRUHEHTATIOU ,J:U UlSTRis'HENTATtOH <D/IH) IHSTRIJIIERTATIOM .4 REliCT f.HANHEL .41 SHORE PROTECTION ,411 EXCAVATION OVERBURDEN STRIPf'IHG-2' THK .412 FILL D.IJKP I Sf'REAil FILTER MATERIAL -2' LAYER ROCK SPiil.lS/RIP RA.0-3' AVE SHORE PROTECTIOH RIP RAP IIASTE ROCK •42 CHAHHEL FILTER BlANKET .421 FilL COARSE FILTER FitiE FII.TER OUAHTIT'f 15rOOQ lt600 800 60 5r400 5t00ll 20 2 1t800 Jy000 20 h2(){) 1,100 20 350 11000 30 2 1 2!200 ·lrJOO 24r000 24r000 ---------------------------------------------------------------··----------------------------------UNITS UNIT AHOUNT UNIT AHOUHT UNIT AHOUHT UNIT AHOUHT IJHIT AHDUHT UNIT AIIOUNT EOUIIJ, UHIT PRIC£ --------PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------------------------ $ $ 000 $ $ 000 • $ 000 t j 000 ' • 000 $ t 000 SF Oo57 9 0.00 0 0,94 14 0.00 0 0,09 1 0,11 • CY 160,68 f:Y 127 o40 TON 23'5.00 SF Q,57 SF CY TON 0.57 '.8.36 23a.oo EACH 57,99 SF 1.03 TOH 1383,00 EACH 58,00 SF 1.03 TOH 1363,00 EACH 58.00 SF 1.03 EACH 128,86 EACH 2600 LS 257 20.37 102 10.18 14 19.35 J o.oo 3 o.oo 1 3.06 0 19.35 104 o.oo J o.oo 28 o.oo 70 o.oo 1 o.oo 28 o.oo 20 o.oo 1 o.oo 4 o.oo 5 0 ;:h630 tv· 1.09 2 o.oo CY 2.90 6 0.00 CY 0,92 3 0,00 CY 2o85 68 o.oo CY 2.85 68 0.00 CY 3,37 9r773 0.01 f.Y 3,91 8r524 0.12 33 45.42 8 45.42 1 549.94 0 Ot94 0 0.94 0 45.42 0 549.94 0 U.JO 0 Oo46 0 2164.10 0 11.30 0 Ot46 0 2164.10 o u.Jo 0 0.46 0 28.01 0 10082 0 0 o.oo 0 o.oo 0 c.oo 0 o.oo 0 o.oo 203 o.oo 262 o.oo 7J 36 33 5 5 1 1 o.oo o.oo o.oo o.oo o.oo o.oo-o.oo 20 o.ou 1 o.oo 43 o.oo 14 o.co 1 o.oo 43 0100 .. o.oo 0 o.oo ! o.oo 20 0 2r233 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 36.40 0 28,30 0 59.00 0 0.09 0 0.09 0 15.70 0 59.00 0 17.09 0 0.12 0 272.70 0 17.09 0 0.12 0 272.70 0 17.09 0 0.12 0 37.98 0 180 0 58 44.50 23 34.60 4 72.00 0 o.u 0 OtU 0 19.20 0 72.00 31 20.89 0 0.14 5 333.30 21 0 5 20.89 Oo14 333.;'1' 6 20.89 0 0.14 1 46.42 0 220 214 2 1.71 71 307.37 28 245.90 4 935.29 1 1t71 1 1.71 0 131,74 0 935.29 38 107.27 0 !.75 7 4153.10 25 107.28 0 1.75 7 4153.10 7 107.28 0 1.75 1 241.27 0 13082 261 0 1.32 3 1.61 4 4.02 0 3.!0 7 3.78 ·3 9.78 0 lt13 4 lt39 5 3.44 0 2,30 55 2,80 67 7o95 0 2.30 55 2.30 67 7.95 0 3.65 10,585 4o46 12r934 11.55 0 4,03 Br785 4o93 10r747 12,99 TOTAL HEW AHOIJHT FACTOR TOTAl ------------------------I ODO 26 1.45 f 00{1 37 492 1.45 '713 197 1.45 285 S6 1,45 81 9 lo45 13 9 1.45 12 3 1.45 4 2 1.45 3 193 1.45 280 5 1.45 8 83 1t45 120 129 1t45 187 2 1.45 3 83 1.45 120 38 1.~5 54 2 1.45 3 7 1.45 10 26 1.45 38 6r338 1,45 9r191 9 1.45 13 22 1.45 31 11 1.45 16 191 1.45 277 191 1.45 277 33,495 1,45 48r568 28r318 1,45 41r061 ·---·--··-----.... ,__._ . ..., .. ~--~------·---""'"""'-·-· '·. ~~· -"<' --~·--'-"'-• o ~L -""""'" ~-~ -"""'""--"•'•'" ,:,..>,=~--~ ~~ '~...-...~~····-~"'""-o;~-.-~ .... -"-~··"-A'-"-' .. ''<•...-··~•""·"-..<,"""'"'<,__,_...-~kLo'<••)\\, •. ~--,, • (""\ -!!' .. _, -~ _,,;r· /'j ·" ... _, -~-/ ·-.:../ ,... 5USITNA HYDROELECTRIC PROJECT date: 1~-JAH-83 F.E.R.C. LICENSt APPLICATION ESTIHATE-ACRES AHERICAN file: URAPPCOST.DAT WATAN!\ Pallet 13 ,. LABOR JOB MATERIALS PF.RH, MATERIALS SUBCONTRACTS EOPT. OWNERSHIP EOPT, OPERATICN ---------------------------------- --------------------------------------------------- ----------------- EOUJV. TOTAL HEW ITEH DESCRIPTION QUANTITY UHr!'S UlfiT AHOUNT UNIT AHOUHT UNIT AMOUNT UNIT AMOUNT UlfiT f!MOUHT UHIT AHOIJHT UNIT AHOUHT FACTOR lllTAL ------------------·---PRICE PRICE PRICE PRICE PRICE PRICE PRICE -----------------------------------------------------------------------------------------------------------------------------s $ 000 t $GOO $ t 000 ' ' 000 t t 000 $ t 000 $ '000 t 000 ('>. RIP RAP 182r000 CY 2.85 5!9 o.oo 0 o.oo 0 o.oo 0 2.30 419 2.80 510 7.95 1r447 1.45 2r098 .422 SURFACE PREPARATION CLEARING & GRUBBING 460 1\CRE 379.00 174 140.54 65 OtoOO 0 o.oo 0 388.00 179 474.00 219 1381.54 636 1.45 921 EXCAVATION 2r2l6r000 CY 1.56( 3r~88 o,oo 0 o.oo 0 o.oo 0 1.63 3r645 2,00 4r472 5.19 1lr605 1~45 l6r827 ,.. .s OUTLET FACILITIES .51 OUTLET FACILITIES -<INTAKE CIVIL WORK lHCL IN POWER IH- TAKE -SEE 332,61 DISCHARGE ,..._ CIVIL UORK-SEE 332,52) .511 EXCAVATION INLET (SEE 332,611> OUTLET (SEE 332,521) TUNNELS ROCK HORIZONTAL 83,000 t:Y 15.69 11302 6.41 532 o.oo 0 o.oo 0 6.56 544 9.0! 665 36.67 3•044 lo45 4·413 ROCK INCLINED 9rll00 CY 29.94 269 7.79 70 o.oo 0 o.oo 0 12.42 112 15.19 137 65.34 598 1t45 853 .513 SURFACE PREP/GROUTING r SURFACE PREPARATION INLET <SEE 332,613) OUTLET (SEE 332.523) TUNNELS 323r500 SF 0,38 123 0.04 13 o.oo 0 o.oo 0 r.n 42 Ool6 52 0.71 230 1.45 333 t CONT~CT GROUTING 1 LS 83 0 49 0 15 18 170 1.45 246 .SH CONCRETE l SHOTCRETE INLET (SEE 332.614} OUTLET <SEE 332,524) C' TUNNELS CONCRETE LIMING 27,200 CY 160.60 4r370 20.37 554 45.42 1r235 o.oo 0 36.40 990 44.50 h210 307.37 8r360 1.45 12r123 CONCRETE OVERBREAK 61" 6r200 CY ~6.48 289 13.80 86 45.42 292 o.oo 0 16.72 104 20.43 127 142.85 886 1.45 lr284 2" SHOTCRETE 12r000 Sf 0.57 7 o.uo 0 0.94 11 o.oo 0 0.09 1 o.u 1 1.71 21 1.-45 30 ,.. 3" SHOTCRETE 19r400 SF o.so 16 o.oo 0 1.42 28 o.oo \) 0.13 3 0.15 3 2.50 49 1.45 70 .515 SUPPORT I ANCHORS INLET (SEE 332.615) DUTLEl <SEE 332,525> TUNNELS ROCKBOLTS 1' @ 6' 2r400 EACH 58.00 139 o.oo 0 1lo30 27 o.oo (.; 17.09 41 20.89 50 107.28 257 1145 373 STEEL MESH 94.500 SF 1.03 97 o.c3 3 0.68 64 o.oo 0 0.15 14 0.18 17 2o07 196 lo45 284 .stc MECHANICAL L INLET TRASH RACKS/GUIDES 1 LS 170 0 423 0 29 36 659 t.oo 658 GATE EOUIPiiEHT 2 EACH 125000 ?.50 0 0 1379932 2r760 0 0 22500 45 27500 55 ~554Y32 3r110 1.00 3r110 STOPtOO GUIDES 2 SETS 4(1000 80 0 0 48374 97 0 0 3400 7 4100 8 95974 192 1.00 192 .. OUTLET FIXED CONE VALVES-6HSPARE 1 LS 295 0 1•533 0 50 60 1·927 t.oo 1,927 RING FOLLOWER GATES 6 EACH 75000 450 0 0 744450 4r-467 0 0 24400 146 29500 177 873350 5P240 t.oo 5r240 STEEL HAHIFOLD LIHE!t h950 TON (150.00 1r65B o.oo 0 1884.04 3t674 o.oo 0 63.00 123 n.oo 150 2874.04 5r604 1.45 Br126 c: MISC MECHANICAL EOUIPHEHT 1 LS 60 0 331 0 7 9 406 t.~o 406 HISG ELECTRICAL SYSJEHS 1 LS 45 0 51 0 2 3 101 loOIJ 101 ( ( .( ... ~ ,_ -, ,. '-"•-" "·'· -·~-,·- -• ,. ( ,, t ----~ ""'<.::_-, '0 SUSITHA HYDROF.I.ECTRIC PROJECT date: 13-JAH-!iJ f,E,R,C. LICENSE APPLICATION ESTIHATE-ACRES ~HERICAH filet WAAPPCOST,DAT WATAHA Pa!Jet l4 (" LABOR JOB HATERIALS PERK. MATERIALS SUBCONTRACTS EIWT, OVHERSHIP EOPT, Of'ERATION ------------------------------------~------------------------------- ----------------------------------EOUIII. TOTAl HEll ITEH DESCRIPTION OUAMTITY UNITS UNIT AliOUHT UHIT AftOUHT UNIT AKOUHT UNIT AHOUNT UNIT AHOUHT UIUT AHOUNT UHIT AKOIIHT FACTOR TOTAL ------------------------------------------------------PRICE PRICE PRICE P~ICE PRICE PRICE PRICE «: -------------------------------------------------------------------------------------------------------------------$ $ 000 $ s 000 $ t 000 t $000 • $QOO • $ 000 • • 000 • 000 • 52 HAIH (CHUTEJ SPILLWAY <INCLUD~S t' CIVIL WORKS FOR OUTLET FACiti- TIES -~EE 332.511 .521 C~CAWtTIOH (· APPROACH OVERBURDEN 64fll00 CY 1.24 79 o.oo 0 o.oo 0 o.oo 0 1.77 113 2.17 139 5.18 332 1.45 481 goLK USEABLE 318r500 CY 3.46 lr102 4.32 lr376 o.oo 0 o.oo 0 2.11 691 2.66 847 12.61 4v016 1.45 5r824 ROCK WASTE 64r000 CY 3.46 221 4.32 276 o.oo 0 e .. :iG 0 2.17 139 2.66 170 !2.61 807 1.45 1r170 (; CONTROL STRUCTURE (TO EHD OF ROLLWAY) !JVERBURDEH ' Br500 CY 1.2 .. 11 o.oo 0 o.oo 0 o.oo 0 1.77 15 2.17 18 5.18 44 1.45 64 ROCK WASTE 18r500 CY ?.,84 53 4.J8 81 0.01) 0 o.oo 0 1.99 37 2.43 45 11.64 215 1e45 312 t' ROCK USE~BLE <IHCLIHEDl J7r500 CY 3.64 137 4.42 1~~ o~oo 0 ii.OO 0 2.23 84 2.72 102 13.01 488 1.45 707 ROCK USEABLE <VERTICAL> 76r500 cr 3.64 278 4,42 lJB o.oo 0 o.oo 0 2.23 171 2.72 208 1J,t)l 995 1.45 1r443 UPPER CHUTE <END ROLLVAY TO STA 11f00) OIJERnURDEH 104r500 CY 1.24 130 o.oo 0 o.oo 0 o.oo 0 1.77 185 2.17 227 5.18 541 1.45 785 £ ROCK WASTE 77r500 CY 3.46 268 4o32 335 o.oo 0 o.oo 0 2.17 168 2.66 206 12.61 977 lo45 1r417 ROCK USEABlE (INCLINED) 215,000 CY 5.09 h094 5.24 1r127 o.oo 0 o.oo 0 2.59 557 3o17 682 16.09 3r459 1.~5 Sr016 ROCK USEABLE (IJERTICAU 134r000 CY 5.09 682 5.24 702 o.oo 0 o.oo 0 2.59 347 3.17 425 16-.~9 2r156 1.45 Jr126 ( LOVER CHUTE (STATION 11f00 TO 17f00) OVERBURDEN 79J500 CY 1.24 99 o.oo 0 o.oo 0 :.oo 0 1.n 141 2.17 173 5.18 412 1.45 597 ROCK WASTE 4:JJ500 CY 2.94 128 4.32 188 o.oo 0 o.oo 0 1.41 61 1.72 75 10.39 ~52 1.45 655 ROCK USEABLE <INCLINED) 107,500 CY 4.57 491 5.24 563 o.oo 0 o.oo 0 1.83 197 2.24 241 13,88 h492 1.45 2f164 ( ROCK USEABLE (IJERTICAIJ 45r000 CY ... ,57 206 5.24 236 o.oo 0 o.oo 0 1.83 82 2.24 101 13.88 625 lo45 906 IJALIJE BLOCK/FLIP Z OUTFALL (FROM STA 17+00 TO END FliP) ( OVEREUR!lEH 52J000 CY 1u24 64 o.otl 0 o.oo 0 o.oo 0 1.77 92 2.17 113 5.18 269 1.45 391 ' ROCK WASTE 7h000 CY 2~94 209 4.32 307 o.oo 0 o.oo 0 1.41 100 1.72 122 10.39 738 1.45 h070 c) ROCK USEABLE (INCLINED) 316,000 CY 4t57 h444 5.24 1r656 o.oo 0 o.oo 0 1.83 578 2.24 708 13.88 4J386 1.45 6J360 ROCK USEABLE (IJFRTICAL) 58r000 CY 4.57 265 5.24 304 o.oo 0 o.oo 0 1.83 106 2.24 130 13.88 805 1.45 1r167 ! DRAIN TUNNEL ' ! ( ROCK MORIZDHTAl .,,soo CY 64.36 290 27.94 126 o.oo 0 o.oo 0 20.70 93 25.31 114 138.31 622 lo45 902 .j ROCK INCLINED J,ooo CY 96.54 290 27.94 84 o.oo 0 o.oo 0 31.06 93 37.96 114 193.50 581 1.45 842 I RIVER CHANNEl I ALLIJI/IIJH EXCAVATION 1r060r000 CY lo01 1,071 o.ot 11 o.oo 0 o.oo 0 1.42 1r505 1.74 ,1,844 4.18 4r431 lo45 6r425 I ( .522 FlU. l GRAHLtAR BACKFill 5J000 CY 1.86 9 o.ot 0 o.oo 0 o.oo 0 2.03 10 2.48 12 6.38 32 1.45 46 I I lHPERVIOUS 1J000 CY ?..28 2 0.01 0 o.oo 0 o.oo 0 2.77 3 3,38 3 0.44 a t.45 12 I < .523 SURFACE FREP/GROUTING I FOOIIDATIOII PREP SPILLWAY ROCK HORIZONTAL 240,000 SF (),37 89 0.04 10 o.oo 0 o.oo 0 o.u 31 0.16 38 Oo70 168 1.45 244 t ROCK INCLINED !66J000 SF CONSOLIDATION GROUTING l 0.57 95 0.06 10 o.oo 0 o.oo 0 0.18 JO 0.2.1 JS 1.02 169 1o45 246 l (0 ! l I (. f ,, I y· (. l \: ':1 \.....· l i L • 1 ...... 'e ~ "~.......,~------":,1r--...... ~-·:-----.....,.-·-,-,;--· ......._--:--""--~~.~~ Ia' • • • • • • • :( ' SUSITNA HYDROELECTRIC PROJECT F.E.R.C. liCENSE APPLICATION ESTlHATF. -ACRES AMERICAN IIAT(!HA ITEH DESCRIPTION --------------- DRill HOLES CEHEh1 GROIJT CIJRTAIIHSEE 332,313) .524 CONCRETE & SHOTCRETE CONCRETE (!PPROACH Z STRUCTURE CONCRETE OUTERIIALLS CONCRETE PIERS (FULL lENGTH> CONCRETE DECK CONCRETE ROLLIIAY SlABS CONCRETE OVERBREAK i2'H/6'V REIHFORCIHG STEEL COiiCRETE CHUTE <INr.t BOX DRAIN GAllERIES> <FROH END OF ROLLUAY) CONCRETE SLAB CONCRETE WALLS CONC OVERBREAK 18'H/6'V REINFORCING STEEL CONCRETE VAlvt BlOCK/FLIP - & OUTFALL CONCRETE BLOCK/BUCKET CONCRETE OUTFALL LINING CUNC OVERBREAK 12'H/6'V RE1HFORCIH6 STEEL CONCRETE DRAIN GAllERY CONCRETE SLAB REINFORCING STEEl CONCRETE OVERBREAK 6' 2' SHOTCR~TE DOHE .525 SUPPGRT & ANCHORS DRAINAGE TUliHEL STEEl. SUPPORT STEEL H~SH ROCKBOLTS DRAINAGE GALLERY 3/~'· @ 6' ROCKBOLTS APPROaCH 1' @ 15 1 ROCKBOLTS Cnv1E & STRUCTURE 1' @ 15' ROCKBI.ILTS VAJ.VE BLOCKJ»tl'CKET 1'? ~5' SlAB/iiALL ANCHORS. 1~ I! 11)' ,527 DRAINAGE DRILL HOLES . BOX OOAI~'5 <TO DRAIN Ti:lHNEU OUAHHTY 54r000 54t000 20r500 SrOOO h600 19r500 17300 2r700 22r000 10r500 UtOGO h300 29t500 2r5GO 2r400 1r300 hOGO 30 500 5r000 7 lrOOO 576 275 112 46 9i3(l0 54r000 LABOR .JOB MATERIALS PERH. HATERIALS SUBCONTRACTS EOPT, OWNERSHIP EOPT, DPERATIOM ---------------------------------------------·-----------------------------------------------------ECUIV, UNITS UNIT AHOUHT UNIT ~HOIJHT UH!T AHOUHT UNIT AltOUHT UNIT AHOUHT UNIT AHOUHT UHIT ----··---PRICE PRICE PRICE PRICE PRICE PRICE PRICE ---------~~--------------------------------~------------·------------------------------------- $ f 000 t $ 000 $ f 000 t $ GOO $ $ 000 $ f 000 S LF 2,47 133 0.25 14 G,OO 0 o,OO 0 0,53 29 0.65 35 3,90 CF 7.05 381 0.25 14 12.73 687 0.00 0 0.78 42 0.95 51 21.76 CY 44,70 CY -14.70 CY 44,70 CY 4-1.70 CY 32,50 TON 226.00 CY 41,70 CY 44.70 CY 27.50 TUM 226,00 CY 44,70 CY 44.70 CY 27.50 TON 226.00 CY 129.50 TON 226.00 CY 69.50 SF 0,55 TON 1330,00 SF 1),96 EACH 55.76 EACH 123 I '11 EACH 123.91 EACH 123.91 EACH 77,45 LF 9,91 916 13.80 358 13.80 72 13.80 872 13.80 42 5.09 610 19.35 983 13.80 4h9 23.98 303 1.02 294 19.35 1·319 13.80 112 13.80 66 1.02 294 19.35 130 43.79 7 19.35 35 13.24 3 o.oo 9 o.oo l 0.02 32 o.oo 34 o,OG 14 o.oo 6 o.oo 720 o.oo 53S 0.26 283 45.42 110 45.42 22 45.42 269 45.42 7 45.4? 52 549.94 304 45.42 252 45.42 11 45.42 25 549.94 407 45.42 35 45.42 2 45.42 25 549.94 44 45.42 1 549.94 7 45.42 0 0.94 0 2164.10 0 0.59 0 11.30 0 28.01 0 28.01 0 28.01 0 20.98 14 o.oo 931 o.oo 363 o.oo 73 o.oo 886 o.oo 59 o.oo 1r485 0,00 999 o.oo 477 o.oo 500 o.oo 715 o.oo 1r340 o.oo 114 o.oo 109 o.oo 715 o.oo 45 o.oo 16 o.ilo 23 o.oo 5 o.oo 15 o.oo 1 o.oo 7 o.oo 8 o.oo 3 o.oo 1 o.oo 195 o.oo 0 o.oo 0 16.72 0 16.72 0 16.72 0 16.72 0 12.55 0 59.00 0 16.72 0 16.72 0 12.10 0 5~.00 0 16.72 0 16.72 0 12.11) 0 59.00 0 37.t(l 0 59.00 0 23.80 0 0.09 0 272.70 0 0.14 0 17.09 0 37.98 0 37.98 0 37.98 0 23.74 0 2.50 343 20.43 134 20.43 27 20.43 326 20.43 16 15.35 159 72.00 369 20.43 176 20.43 133 14.80 77 ]2,1)0 493 20.43 ~2 20.43 29 14.80 77 72.00 37 45.60 2 72.00 12 29.10 0 0.11 2 333.30 0 0.16 10 20.89 10 46.42 4 46.42 2 46.42 221 29.01 135 3.05 ·U9 141.07 163 141.07 33 H1,07 398 141.07 20 110.91 194 926.29 449 141.07 215 151.25 163 100,84 94 926.29 603 141.07 51 141.07 36 100.84 94 926.29 46 301.61 2 926.29 15 181.06 1 1.69 2 4100.10 0 1.!:7 12 105.04 13 236.32 5 236.32 2 236.32 270 151.18 165 15.72 TOTAL HEll AHOUMT FACTOR TOTAL $ 000 • 000 211 1.45 305 1J175 !.45 1.704 2r892 1,45 4•193 lt129 1.45 1,63& 226 1.45 327 2,751 1,45 3r989 144 1.45 209 2t501 1.45 31626 3,10~ 1,45 4tSQG 1r5BS 1,45 2r303 1r109 1,45 1,608 1r204 1,45 1r746 4J162 1.45 6,034 353 1.45 511 242 1.45 351 1r204 1.~5 1r746 302 1.45 437 28 1.45 40 91 1.45 131 a 1,45 12 29 1.45 42 2 1.45 3 61 1o45 88 65 1.45 94 26 1,45 JB 11 1.45 16 1r406 1,45 2r039 849 1,45 1r231 1 ,. ... .. .. ! "" ·; 1 -~ i • '><,., SUSITHA HYDROELECTRIC PROJECT ~ •• '"'", F.E.R.C, liCENSE APPLICATION ESTIKATE-ACRES AMERICAN IIATAHA date: 13-JAIHJJ filel YAAPPCOST,DAT Pa:lel 16 ITEK DESCRIPTION 3' RELIEF .52C MECHANICAL GATE EOUIPI1EHT STOPLOG GUIDES STUPLOGS INCLUDES FOLLOWER HISC ELECTRICAL .53 F.HERGEHCY SPILLWAY ,531 EXCAVATION <IHCLUDIHG BRIDGE I FUSE PLUG} OVERBURDEN ROCK USEABLE ROCK WASTE ,532 FILl FUSE PLUG ,533 SURFACE PREP/GROUTING SURFACE PREPARATION <UNDER FUSE PLUG) INCliNED HORIZONTAl CONS5LIDATIOH GROUTING DRILl HOLES CEIIEHJ ,535 SUPPORT l ANCHORS ROCKBUlTS 1' @ 15' ,538 FRIDGE BRIDGE .6 POWER INTAKE UNCI. INi.ET EXC l INLET STRUCT CIVIL WORKS FOR OUTLET FACILITIES-SEE J32,5i> ,61 INTAKE STRUCT I APPROACH .611 EXCAVATION OVERBURDEN ROCK USEABLE ROCK IIASIE .613 SURFACE PREPARATION HORIZONTAL INCLINED ,614 CONCRETE l SHOTCB£TE STRUCTURE CONCRETE STRUCTURE CONCRETE OVERBRF.AK 12'H/6'1J REIHFORCIHu STEEL ,615 SUPPORT t ANCHORS STRUCTURE ROCKBOI..TS t• @ 15' OUAHTITY 640 3 3 1 1 4r440wOO!l 2r893r000 543r000 29r400 5r200 -16r100 15r400 t::;r400 730 1 574r000 1r274r000 134r000 30t200 96r200 117r700 2r900 7r650 330 LAUOR JOB MATERIALS FERH, HATERIALS SU~COHTRACTS EOPT, OWHER~~IP £OPT, OPERATION -------------------------------------------------------------------- ----------------------------------EOUJV, UNITS UNIT AKOUNT UNIT AHOUHT UNIT AMOUNT UNIT AKOUHT UNIT AHOUHT UNIT AHOUHT UNIT --------PRICE PRICE PRICE PRICE PRICE PRICE PRICE -------------~ -------------------------------------------------------------------------------- $ • 000 t • 000 f • 000 $ • 000 f $ 000 $ • 000 • lF 9.91 6 0.26 0 0.00 0 0.00 0 2,50 2 3,05 2 15,72 EACH 395300 1r186 0 0 1491650 4r475 0 0 45000 135 55000 165 1986950 SETS 16670 50 0 0 17995 54 0 0 3000 9 3600 11 41265 SET 20 0 402 0 2 3 LS 45 0 51 0 2 3 CY 0.52 C'i' 3.64 CY 3.11 CY 1.86 SF 0,57 SF 1),37 tf 2.47 CF . 7.05 EACH 123.91 LS CY 1.24 CY 4,45 CY 4,45 SF 0,37 SF 1).57 Cr 57,90 CY 31.50 TOH 226,00 EACH 123.91 2r309 0.00 10r53! 4o42 h689 4.38 55 0.01 3 0.06 17 0.04 38 Oo25 109 0.25 90 o.oo 406 712 o.oo 5r669 4.32 596 4.32 u (1.0~ 55 0.06 6rB15 25,46 91 5.09 1r729 19.35 41 o.oo 0 o.oo 12r787 0.00 2r378 0,00 0 o.oo 0 (1,00 2 o.oo 4 o.oo 4 12.73 0 28.01 0 0 0.(10 5r504 0,00 579 o.oo 1 o.oo 6 o.oo 2,997 45.42 15 45.42 148 549.94 0 28.01 0 o.oo 0 o.oo 0 o.oo 0 (1,00 0 o.oo 0 o.oo 0 o.oo 196 o.oo 20 o.oo 795 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 5r346 0,00 132 o.oo 4Y207 0,00 9 o.oo o o.ao 0 2.26 0 2,4(1 0 2o03 0 0.18 0 0.13 0 0.53 0 0.78 ~ 37.98 0 0 1.77 0 2.40 o 2.-;o 0 0.13 o o.1o (.) 20.48 0 11.65 0 59.00 3r552 Ot97 6r5JB 2.76 17303 2.94 60 2o48 1 0.21 6 0.16 8 0.65 12 0.95 28 46.42 20 h016 2.17 3r05B 2,93 322 2.93 4 0.16 17 0.21 2r410 25,02 34 14.25 451 72.00 13 46.42 4r307 2.29 7r985 13.08 1r596 12.83 73 6.38 1 1.02 7 0.70 10 3.90 15 21.76 34 236.32 35 1r246 5.18 3r733 14.10 393 14.10 5 0.70 20 1.02 2r945 174.28 41 107.91 551 926.29 15 236.32 TOTAl HEW AHOUHT FACTOR TOTAl s 000 t 000 10 1.45 15 5r961 1.00 5r961 124 t~oo 124 427 t.oo 427 101 t.oo 101 10r168 1.45 14r743 37r840 1,45 54r869 6t'f67 1,45 10rl02 188 lo45 272 5 1.45 8 32 1.45 47 60 1.45 87 335 1.45 486 173 t.~s 2so 1t264 1,45 1r833 2r973 1,45 4r311 17r96J 1,45 26r047 lrBB9 1,45 2r740 21 lo4S 31 98 1.45 142 20r513 1.45 29r743 3!3 1.45 454 7r086 1,45 10r275 7B 1,45 113 r .. • • • . .. ~· ... ("\ SUSITHA HYDROElECTRIC f'RO.JECT d?te' aK-JAH-~f F ,E,R,C, liCENSE APPLICATION ESTIMATE -ACRES AKERICAN f1 ef APPCO ,DAT IIATANA pa~e: 17 e lABOR JOB MATERIAlS FERH, t!AT£RIAlS SUBCONTRACTS EDPT, DIINERSHIP EOPT, OPERATION -~~-----~----------------------------------------------~----------------------------------------------EOUIIJ, T!JTAL NEll ITEK DESCRIPTION OUANTITY UNITS UNIT MOUNT UlfiT AHOUNT UHIT AHOUNT UNIT AHOUNT UNIT AHOUHT UNIT AlfOUHT UNIT llHOUHT FACTOR TOTAl ----~--------------------------------------------------·--PRICE PRICE PRICE PRICE PRICE PRICE PRICE ~ ---------------------------------------------------------------------------------------------------------------------t t 000 • s 000 $ • 000 • $ 000 $ t IJOi) • G 000 • t OOIJ t 000 .61C MEr.HANICAl ~ TRASHRACKS/GUIDES 6 SETS 127500 765 0 0 308066 lr8~B 0 0 22500 135 27500 165 485566 2,913 1.00 2r9!3 GATE EOUIPHENT 6 EACH 275000 11650 0 0 655()86 3r931 0 0 18750 113 23000 138 971836 Sr831 1.00 5r831 BUlKHEAD GATE GUIDES 6 SETS 50000 300 0 0 33913 203 0 0 7500 45 9200 55 100613 604 1.00 604 ~ BULKHEAD GAlES ltiCl FOLi.!JIIER 1 SET 20 0 280 0 7 8 J15 t.oo 3!5 SHUTTER WITH GUIDES 6 SETS 66700 400 0 0 224048 1J344 0 0 15000 90 18300 110 324048 h944 1.00 1r944 Ir.E BOOK IIIfH HOIST 6 SETS 41700 250 0 0 478648 21872 0 0 17250 104 21050 126 558648 3J352 t.oo 3.352 ICE BOOK GUIDES 6 SETS 100000 600 0 0 123837 743 0 0 12750 77 15650 94 252237 h513 t,oo h513 INTAKE SERVICE CRANE 1 EACH 60 0 265 () 1-4 17 355 t.oo 355 BUBBLER SYSTEH 1 LS 180 0 214 0 5 6 404 1.00 -404 HISCElli\HEOUS ElECTRICAl 1 LS 50 0 46 0 2 3 101 t.oo 101 .6tD INTAKE BUilDING INTAKE BUILDING 1 iS 25 0 71 0 2 3 101 1.00 101 .7 SURGE CHAMBER .71 SURGE CHAHllER .711 EXCAVATION CHAIIBER ROCK 101r000 CY 14.80 h495 s.oa 513 o.oo 0 o •. oo 0 5.46 551 6.68 675 32.02 3r234 1.45 4r689 • IJEHT SHAFT ROCK 21200 CY 115,35 254 l6o56 36 o.oo 0 o.oo 0 36.88 81 45.07 99 213.86 470 1.45 682 .713 SURFACE PREPARATION SURFACE PREPARATION 29r700 SF 0.38 11 o.o4 1 o.oo 0 o.oo 0 0,13 4 0.16 5 0.71 21 1.45 31 • .714 CONCRETE l SHOTCRETE CH~.KJ\ER CONCRETE 67000 CY 71..21 427 6.11 37 45.42 273 o.oo 0 19.75 119 24.15 145 166.67 hOOO 1.45 1r450 CONCRETE OVERBRF.AK t,ooo C\' 56.68 57 2.04 2 45.42 45 o.oo 0 17.50 18 21.40 21 143.04 143 1.45 207 • REINFORCING STEEl 300 TOM 235.00 71 19.35 6 549.94 165 o.oo 0 59.00 18 72.00 22 935.29 281 1.45 407 4' SHOTCRETE 38r400 SF 1.03 40 o.oo 0 1.89 73 o.oo 0 0.17 7 0.20 8 3.29 126 1.45 183 IJEHT SHAFT 2' SIIOTCRETE 5t900 SF 0.57 3. o.oo 0 0.94 6 o.oo 0 0.09 1 o.u 1 1.71 10 1.45 15 ~ .715 SUPPORT t ANCHORS CIIAHBER ROCKBOl TS 1" @ 25' llV 570 EACH 183.63 105 1.),00 0 100.72 57 o.oo 0 54.12 31 66.15 38 404.62 231 1.45 334 ROCKBOLTS 1' @ 15' 21110 EACH 128.86 272 o.oo 0 28.01 59 o.oo 0 37.98 eo 46.42 90 2~1.27 :i09 1.45 738 " STEEl. IIESH 28,900 SF t.oo 19 0.02 1 0.59 17 o.oo 0 o.t4 4 0.16 5 1.91 55 1.45 80 STEEL SUPPORT 66 TON 1383,00 91 o.oo 0 2164.10 143 o.oo 0 272.70 18 333.30 22 4153.10 274 1.45 397 IJEN( SHAFT ROCKBUlTS 3/4' @ 6t 370 EACH ss.oo 21 o.oo 0 11.30 4 o.oo 0 17.09 6 20.89 8 107.28 40 lo45 59 STEEL HESH h200 SF t.03 1 0;03 0 0.68 1 o.oo 0 0.15 0 0.18 0 2.07 2 1.45 4 .717 DRAINAGE HOlES UH CHAKBER CROWN) 15r500 LF lO.~U 160 0.26 4 o.oo 0 o.oo 0 2.50 39 3.05 47 16.12 250 1.45 362 ,71C HECHAHICAl 317576 635 635 STOPlOO GUIDES 2 SETS 147500 295. 0 0 142576 285 0 0 12400 25 15100 30 t.oo f: STOPlOG IHClUDt:S FOllOWER 1 SET 100 0 1r436 0 32 39 1r606 t.oo lt606 .a PENSTOCKS .81 PENSTOCKS ... .au EXCAVATION TUHNElS {' ~ ;._( l· j • - "''' ~-.. --.... ~--.-"""-----~--~,..,_ .. ~,..---. ,__..._.,_.._ . ' 0 ·' '·;.. ~ --'·-~-~ > • ,.. ... • • .0 f.,,_·~ ... </ ~ " . " ("\ SUSITHA HYDROELECTRIC PRO.JECT date• 6l-JAN·Ht f,E,R,c. LICENSE APPLICATION ESTitiATE-ACRE!) AHERICAN file! APPCO .DAT WATAHA Pa!le: 17 (' LASiJR JOB t!ATERIALS PERK, HATERIALS SUBCONTRACTS EOPT, OWNERSHIP EOPT, OPERATION ---------------------------------------------------~----------------______ "__________ -----------------£QUill, TOTAL HEll ITEH DESCRIPTION OOAifTITY UNITS UHIT MOUNT UNIT AHDUHT UNIT AIIOUHT liMIT AMOUNT UIUT AHOUtfT UNIT AIIOUHT UNIT AHOLIHT FACTOR TOTAL _______ w ___________________ ----------------PRIC:E PRICE PRICE PRICE PRICE PRICE PRICE ~ ----------------------------------------------------------------------------~----------------------------------$ f 000 $ t 000 $ • 000 • • 000 •• t' 000 • • 000 • ' 000 • 000 .61C HErJiANICAL ~ TRASHRACKS/GUIDES 6 SETS ln5oo 765 0 0 308{}66 1r8~ll 0 0 22500 135 2~ 165 ~85566 2r913 1.oo 2r913 GATE EOUIPHEMT 6 EACH 27jOOO 11650 0 0 655086 3r931 0 0 l8750 1!3 23000 1Jii 971836 5r831 t,oo 5r831 BUlKHEAD GATE GUIDES 6 SETS 50000 300 0 0 33913 203 0 0 1500 45 9200 55 100613 604 t.oo 604 BULKHEAD GATES INCL FOLLOWER 1 SET 20 0 280 {) 7 8 315 1.oo J15 ·!{' SHUTTER WITH GUIDES 6 SETS 66700 400 () () 224048 J,J44 0 0 15000 90 1R!OO 110 324048 1•944 t~oo 1r944 ICE BODH WITii HOI.ST 6 SETS 41700 250 0 0 ~143648 2!872 0 0 17250 104 21050 126 55il648 3rJ52 1.00 3t352 ICE BODH GUIDES 6 SETS 100000 600 0 0 123837 743 0 0 12750 77 1565& 94 252237 h5l3 t.oo h513 INTAKE SERVICE CRANE 1 EACH 60 0 265 0 14 17 Jt'i5 llOO 355 BUBBLER SYSTEH l LS 180 0 2.14 0 5 6 404 1.oo 404 HISCF.l~HEOU3 ~ECTRICAL 1 LS 50 (} 46 0 2 3 101 1.00 lOt .6tD INTAKE BUILDING INTAKE BUILDINS 1 LS 25 0 71 0 2 3 101 1.00 101 .7 SURGE CHAMBER .71 SURGE CHAIUIER .711 EXCAVATlON CHAIIBER ROCK 10h000 CY 14.80 h495 s.oa 513 o.oo 0 o.oo 0 5.46 551 6.68 675 32.02 3t2J4 1·45 4r6R9 e VEHT SHAFT ROCK 2r200 CY 115.35 254 !6.56 36 o.oo 0 o.oo 0 36.88 81 45.07 99 213.86 470 1.45 682 .713 SURFACE PREPARATION 31 SURFACE PREPARATION 29!7()0 SF o.38 11 0.04 1 o.oo 0 o.oo 0 0.13 4 Ot16 5 0.71 21 1.45 • .714 CONCRETE & SHOTCP.ETE CHAiii!ER CONCRETE 6J000 CY 71.24 427 6.11 37 45.42 273 o.oo 0 1'1.75 !19 24.15 145 166.67 lrOOO 1.45 h450 CONCRETE OVERBREAK hOOO CY 56.68 57 2.04 2 45.42 45 O,{IO 0 17.50 18 21.40 21 143.04 143 1.45 '207 REINFORCING STEEL 300 TON 235.00 71 19.35 6 549.94 165 o.oo 0 59.00 18 n.oo 22 935.29 281 1.45 407 4' SHOTCRETE. 3Bt400 SF 1.03 40 o.oo 0 1.8~ 73 o.oo 0 0.17 7 0.2\r 8 3.29 126 1.45 183 VENT SHAFT v.u 2' SHOTCRETE 5J900 SF 0.57 J O,(lO 0 0.94 6 o.oo 0 0.09 1 1 1.71 10 1.45 15 ~ .715 SUPPORT t ANCHORS CHAKBER ROCKBOLTS 1' @ 25' Ill' 570 EACH 183.63 105 o.oo 0 100.72 57 (l,OO 0 54.12 31 66.15 3B 404.62 231 1.45 334 ROCKBOLTS 1' ft 15' 2r110 EACH 128.86 272 o.oo 0 28.01 59 o.oo 0 37.98 80 46.42 9B 241.27 509 J..45 738 ~ STEEl. HESH 28r900 SF 1.00 29 0.02 1 0.59 17 o.oo 0 0.14 4 o.t6 5 1.91 55 1.45 80 STEEL SUPPORT 66 TOM 1393,00 91 o.oo {} 2164.10 143 o.oo 0 272.70 18 333.30 22 4153.10 274 1.45 397 VENT SHAFT ROCKBOLTS 3/4' @ 6' 370 EACH ss.oo 21 o.oo 0 11.30 4 o.oo 0 17.09 6 20.89 8 107.28 40 1.45 ss STEEL HESJI 1r200 SF t.03 1 0.03 0 0.68 1 o.oo 0 0.15 0 0.18 0 2.07 2 1.45 4 .717 DRAINAGE 16.12 1.45 362 HOLES <IH CHAKBER CROwa) 15r500 LF 10.31 160 0.26 4 o.oo 0 o.oo 0 2.:ro l~ 3.05 47 250 .71C HECHANICAl 25 15100 30 317576 635 1.00 635 STOPLOG GUIDES 2 SETS 147500 295 0 0 142576 285 0 0 12400 STOPLD6 IHCLUDES FOlLOWER 1 SET 100. 0 1r436 0 32 39 1i606 !.00 1r606 .a PENSTOCKS .81 PWSTOCI<S .au EXCAVATION TlmHElS f' ·~ ;f. l· j • .... "' ( ' I • • • ( 1:. i • •• SUSITH~ HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AHERIC~H WAT~HA "' date: 13-JAH-1!3 file: WAAPPCOS'f ,D~T pa!feJ 18 LA~OR JOB MATERIALS PERH. HATF.RIALS SUBCONTRACTS EOPT, OVHERSHIP EOPT • OPERilTIOH TOTAL HEW iTEK DESCRIPTIOH ROCK HORIZOilTAL ROCK INCLINED ,813 SURFACE PREP/GROUTING SURfP.CE PREPARATION TUNNELS CONTACT GROUTING COHTACT GROUTING toHSOLJUATIOH GROUTING CONSOliDATION GROUTING .914 COHCRETE ~ SHOTCRETE CONCRETE LIHER CONCRt1rE OVERBREAK 6' REINFORCING STEEL 3 I SHOTCREJE 2' SIIOTCRETE .915 SUPPORT I ANCHORS ROCKBOLTS 1' @ 25' ROCKBOLTS 1' @ 6' STEEL HESH .819 STRIJCTURfll -HISC STEELWORK STffi LINER ,9 TIIII.RACE UORKS U PORTAL WITH COHBIHED TAILRACE/DIVERSION TlmHEL INCLUDED IH DIVE.~SIOtl WORKS 332.21) .91 TAILRACE TUNNELS/PORTALS .911 EXCAVATION TUifNELS ROCK PORTALS OVERBURDEN ROCK USEABLE ROC!< VASTE .913 SURFACE PREPARATION TUNNELS TUHHELS PORTALS HORIZOHTA!. INCLINED .914 CONCRETE I SHO~ETE TUH!f£LS CONCRETE liHIHG COHCRETE OVERBREAK 6' 2' S001CRETE REINFORCING STEEL PORTALS IIDANTITY 53r4UO 54r000 378,000 1 1 37,200 10r600 27 J4r000 20,800 150 4r200 193r0(l0 2r400 135,0(10 3r200 46r000 14,500 266r000 600 6r000 14,500 7r500 45r600 22 EDUIV. UHITS UNIT AtiOUHT UNIT AHO!JHT UNIT AHOtJNT UNIT AHOONT UHIT AHOUMT UNIT AHOUHT UNIT PRICE --------PRICE PRICE PRICE PRICE PRICE PRICE $ CY 23.93 CY 50,89 SF 0.59 LS lS CY 97.24 CY 86.94 TOH 235,00 SF o.9o SF 0.57 EACH 183.63 EACH 58,00 SF 1.04 TOH 930.00 CY 15,69 CY 2,74 CY 4,44 CY 4,-44 SF th59 SF 0.37 SF 0.57 CY 49.36 CY 25.48 SF Oo57 TON 235,00 $ 000 lr279 7.68 2r74B 11.22 223 o.oo BB 89 3r617 69.25 921 30.55 6 19.35 27 o.oo 12 o.oo 28 o.oo 244 o.oo 201 o.oJ 2•232 o.oo 2•118 6 •. 41 9 o.oo 204 4.30 M 4.30 157 0.06 0 0.04 3 0.06 701 10,J8 191 6.11 26 o.oo 5 19.35 $ 000 410 o.oo 606 o.oo 23 o.oo 0 0 2r576 45.42 324 45.42 1 549.94 0 1.42 0 0.94 0 100.72 0 11.30 6 o,tJ9 0 2052.08 865 o.oo 0 o.oo 198 o.ou 62 o.oo 16 o.oo 0 o.oo 0 o.oo 148 45.42 46 45.42 0 0.94 0 549.94 $ 000 $ 0 !.l.OO 0 o.oo 0 o.oo -19 120 lr690 o.oo 481 o.oo 15 o.oo 49 o .• oo 20 o.oo 15 o.oo 47 o.oo 133 o.oo 4•925 o.oo 0 o.oo 0 o,oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 659 o.oo 341 o.oo 43 o.oo 12 o.oo • 000 $ 0 9.99 0 17.97 0 0.18 0 0 0 4:1.85 0 27.85 0 59,00 0 O.lJ 0 0.09 0 54.12 0 17.09 o o.t5 0 70.00 0 1.45 0 3.82 0 3.82 o o.t9 0 0.13 0 0.18 0 17.50 0 11.20 o o.o9 0 59.00 t 000 $ 480 ~0.99 970 21.96 68 0.21 15 13 1,706 56.05 295 34.05 2 72.00 4 ().15 2 o.u 8 66.15 72 20.89 29 0.18 168 9s.oo 986 a.o1 5 1.78 176 4.69 55 4.68 48 0.21 0 0.1.6 1 0,21 254 21.40 8~ 13.70 1 0.11 1 72.00 $000 • 597 51.59 1r186 102.04 79 1.04 18 15 2•0851 313.81 361' 224.71 2 935.29 5 2.50 2 1.71 10 404.62 BB 107,28 35 2.09 204 3137.09 h081 36.67 6 5.97 215 17.24 68 17.24 56 1.04 0 O,iO 1 1.02 310 142.96 103 101.91 5 1.71 2 935.29 AHOUMT FACtOR TOTAL 2r755 1,45 5r510 1,45 393 1.45 171 1.45 237 1.45 11J674 1.45 2r382 1.45 25 1.45 95 1.45 36 1.45 61 1.45 451 1t45 403 1.45 7r529 1o45 4,950 1.45 19 1.45 793 1.45 250 1.45 277 1.45 0 1.45 6 1.45 2r071 1•45 764 1.45 79 1.45 21 1.4S 3r995 7•990 570 248 344 16,927 Jr454 37 123 .52 88 653 585 10,917 7r178 29 11150 362 401 1 9 3r004 lrlOB 113 30 . '.,.. ..... ,.-...,.-- ,..... • • • ,.... SUSITNA HYDROELECTRIC PROJECT datet 13-JAtf-83 F,E.R.t. LICENSE APPLICATION ESTIMATE -ACRES AHERICAH file: WAAP~COST.DAT WATAtlfl Pa!le: 19 (' LABOR JOB HATERIALS PERH. MATERIALS SUBCONTRACTS EOPT. OWNERSHIP EIJPT, OPERATICH ---.. ·------------------------------~-------------------------------------------------------EOUIIJ, TOTAL HEW ITEM DESCRIPTION OUAifTITY UNITS UNIT AtfOIIHT IJHIT AlfOIJifT UNIT AHOUHT tmiT AHOUNT UNIT AHOIJHT UNIT AHOUHT UNIT AHOUHT fACTOR TOTAL ---------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ~ ------------------------------------------------------------------------------------------------------------------------ ' • 000 t t 000 • • 000 • • 000 $ • 000 • s 000 s s 000 • 000 CONCRETE BASE SLAB 100 CY 86.10 9 19.55 2 45.42 5 o.oo 0 25.70 3 31.40 J 208.17 21 1.45 30 CONCRETE WALLS 2,900 C'l' 86.10 250 19.55 57 45.42 132 o.oo 0 2!').70 75 31.40 91 208.17 604 h45 875 CONCRETE OVERI:lRF.AK 12'H/6'V 110 CY 64,50 7 o.oo 0 45.42 5 o.oo 0 18.40 2 22.50 2 150.82 17 1t4S 24 REINFORCING STEEL 195 TON 226.00 44 19.35 4 549.94 107 o.oo 0 59.(10 12 n.oo 14 926.29 181 1.45 262 .915 SUPPORT I ANCHORS ~ TUNNELS ROCKBotTS 1' @ 12' 2t750 EACH 90.20 248 O.(l() 0 23.93 66 o.oo 0 26.59 73 32.49 89 173.21 476 1.-!5 691 ROCI\l!OI. TS 1' @ 9' 490 EACH 74.10 36 o.oo 0 19.04 9 0,(10 0 21.84 10 26.69 13 141.67 68 1.45 99 c STEEL SUPPORT 132 TONS 1383,00 183 o.oo 0 2164.10 286 o.oo 0 2i2.70 36 333.30 44 4153.10 548 1.45 795 STEEL HESH 1J.'Jr000 SF 1.03 137 (t,03 4 0.68 90 o.oo 0 o.t5 20 0.18 24 2.0? 275 1.45 399 PORTALS RDCKJ.tOL.TS 11 @ 15' 110 EACH 123.91 l4 0.(10 0 28.01 3 o.oo 0 37.98 4 46.42 5 236.32 26 1.45 38 ., .91C MECHANICAL STOPLOO GUIDES 1 SET 25 0 20 0 2 3 50 1.00 50 STOPLOGS IHCtUDF.S FOLLOWER 1 SET 90 0 509 0 5 6 609 1.00 609 ------------------------------------------ Ci 337,062 82r364 110t65J 0 251r082 304r67J 1t095r8J3 333 WATERWHEELS, TURBINES & GENERATORS • .u TUR!liNES I GOVERNORS .111 SUPPLY 6 EACH 0 0 0 0 3971760 23r831 0 0 0 0 0 0 3971760 23r831 t.oo 23r831 .112 lHSTfll.L 6 EACH 983000 5J898 0 0 33913 203 0 0 82500 495 100900 605 1200313 7•202 1.00 7r202 .2 SEHERATORS I EXCITERS • .21' GENERATORS I EXCITERS (SUPPLY I INSTAll) .211 GENERATORS I EXCITERS 6 EACH 1~366700 8,200 0 0 4357021 26r142 0 0 33750 203 41200 247 5798671 34r792 1t00 34.792 --------------------------------------·· ----·------------ " 14•098 0 50,176 0 698 853 65,824 334 ACCESSORY ElECTRICAL EOUIPHEHT C' .1 CONNECTIONS, SUPPORTS I STRUCT. .tt STRUCTURES .tu STRUCT <INV_ BELOW> .12 CONDUCTORS I INSULATORS e .121 SEN ISOLATED PHASE BUS 1 LS 650 0 2,546 0 23 28 3f246 t.oo 3J246 • 122 HV POWER CABLES & ACCESS • 1 LS 455 0 794 0 29 36 j,;m 1.00 lt3H .123 LV POWER CABLES & ACCESS, 1 LS 240 0 341 0 11 14 606 1.00 606 .!24 CONTROl. CABLES l ACCESS. 1 LS 470 0 580 0 27 33 1rUO 1.oo !sUO ... .125 SROUNDINS SYSTEM 1 LS 62 0 87 0 1 2 152 1.0iD 152 .13 COMDUITS I FITTINGS tl31 CONDUITS & FITTitiGS 1 LS 195 0 204 0 2 J 404 1.oo 404 .2 SWlTCHGFJ\R I COHTROL EOUIPHEHT t .21 AUXILIARY TRAHSFDRHERS .211 AUXILIARY TRAMSFORHERS 4 EACH 5000 20 0 0 32080 128 0 0 1100 4 1400 6 39580 158 1.00 158 r· ·.0 , •'*' l i • t : ! } e v ! J ' . lJ ~ . • I :.... t i -~ v t { . -:: ""'' J t ... • SIL~ITHA HYDROELECTRIC PROJECT date: 13-Jf!M-83 f,E,R.C. LICENSE APPLICATIOH ESTIKAJE-ACRES AII£RICAN file: IIAAPPCOST .DAT IIATAHA Pa!ile: 20 ti LASDR JOB liATERIALS PERil • ffiiTERIALS SUBCONTRACTS EOPT • OWNERSHIP EilPT • OPERATIOH ------------------------------------------------------------------------------------------------------EOOIIJ. TOTAL HEll ITEH DESCRIPTION OUAHTITY UNITS UNIT AitOUHT UNIT AHOUNT UNIT AHOUNT UNIT AKOUHT UNIT AHOOHT UHIT AHOUHT UNIT AHOOHT FACTOR TOTAL -----------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ,,, -----------------------------------------------------------------_______ ... --------------- $ $ 000 $ $ 000 $ $ 001) $ • 000 $ • 000 $ $ 000 $ • 000 • 000 • .22 CIRCUIT BREAKERS GEH .221 CIRCUIT FREAKERS GEH 6 EACH 166700 lrOOO 0 0 526207 3,157 0 0 7500 45 9100 55 709507 4,25] t.oo 4,257 .23 SURGE PROT I GEH CUBICLES .231 SURGE PROT I SEN CUBICLES 1 LS 85 0 Jn 0 2 3 467 t.oo 467 • .24 SWITCHBOARDS .241 SIIITCHBOARDS ~ l.S 105 0 671 0 5 6 792 1.00 792 .25 AUX. POWF.R EOPT-IHCl BAT .251 AUX. POWER EOOirltEHr 1 LS 45 0 176 0 1 1 223 1.00 223 • .3 OJBICLES I hPPURTEHEHCES .31 COHJRDl.,RELAY I HETER BIWS .311 COHTROI..,RELAY l HETER BOARDS 1 LS 405 0 479 0 11 14 909 1,01) 909 .32 COMPUTER £fJHTROl. SY!imt • .321 COHPUTER CONTROL SYSTEH <INCLUDED IN TRANS-EMS) .33 SUPERVIS. I TELEKETER SYS .331 SUPERVIS I TELEHETER SYS • {INCLUDED IH TRANS-EMS) .4 POWER TRANSFORMERS .41 POWER TRANSFORMERS .411 POWER TRANSFORMERS 10 EACH 72000 720 0 0 407360 4,074 0 0 8100 81 9900 99 497360 •h974 1.oo 4,974 • .5 li6HUif6 SYSTEH .51 POIIERHOUSE 1 TRANS. GALLERY .511 POilERHOUSE & TRANS, GALLERY 1 LS 220 0 519 0 18 22 779 1.00 779 .52 ACCESS TUHHELS I ROADS • .521 ACCESS TUHHELS I ROADS 1 lS 70 0 97 0 2 3 '-72 ltOO 172 .s HISC. ElECTRICAl EDUIPHENT .61 HISC. ElECTRICAL EOUIPHENT .611 ltiSC. ElECTRICAl EWIPHE.NT 1 LS 50 0 244 0 18 22 334 !.00 334 C· .7 ~JRFACE ACCESSORY ElEC EOPT t71 34.5 KV & LV EOUIPHEHT .711 SWITCHBOARD 1 LS 16 0 71 0 2 2 91 1.00 91 .712 CABlES 1 LS 82 0 102 0 4 5 192 t.oo 192 e. .713 AUX TRANSFORtiERS 1 LS 16 0 102 0 2 2 122 1.00 122 .73 DIESF.l GENERATORS -STANDBY .131 DIESEL GENERATORS -STAHnBY 2 EACII 17500 35 0 0 127300 255 0 0 3400 7 4100 B 152300 ~\)5 1.00 305 .74 EXTERIOR LIGHTING t:-.741 EXTERIOR LIGHTING 1 LS 65 0 til 0 2 3 151 1.00 151 .75 HIHtC BOARD -CONTROL BLDG .751 KUIIC BOARD -CONTROL BLDG 1 LS 180 0 224 0 45 55 504 t.oo 504 ------------------------------------------------------ c· 5r186 0 15,316 0 343 41S 21r263 335 HISCS. POWERPLANT EQUIPHEHT (.1! ( · .... • • !6 I • t• I I• ,. • • • ! I· I ~e I e ( ' <.. "-·--·~--'-'"'--'' -·5: -·"" ____ ....... _ ~· ---~...:r-""---~,~---~-~-~ .. ~-~----""':::~~4-f."":-""!"'-:::::.<·;-- ~,---· ·--" ~--~-_____ ...,._,.. ............. ~,__~ . ..._~·-- ~qJTHA HYDROELECTRIC PROJECT F.E.R.C, liCENSE APPLICATION ESTIKATE-ACRtS AMERICAN VAT AHA date: 13-JAH-83 file: IIAAPPCOST ,MT Pa!!e: 20 ITEH DESCRIPTION .22 CIRCUIT BREAKERS GEM .221 CIRCUIT BREAKERS GEH .23 SURGE PROT & GEH CUBICLES .231 SURGE·PROT I SEN CUBICLES a24 SWITCHBOARDS .2~1 SWITCHBOARDS .25 AUX. POWF.R EOPT-IHCL BAT .251 AUX, POtiER EUUIPHEHT .3 CUBICLES l ~PPURTEHEHCES .31 COHTRil.rRElAY I tiETER BRDS .311 COHTROL,RELAY I HEIER BOARDS .32 COMPUTER COHTROI.. SYSTEH .321 COHPUTER CONTROl SYSTEM <INCLUDED IN TRAHS··EH:i) .33 SUPERVIS, l TElEifETER SYS .331 SUPERVIS I TElEifETER SYS UNCLUDED Ill TRANS-DIS) .4 POWER TRANSFORMERS .41 POWER TRAHSFDRKERS .411 POWER TRAHSFORHERS ,5 LlGHTIHfi SYSTEif ,'51 POW£RHOUSE & TRANS. GAllERY .511 POWERHOUSE & TRANS, GAllERY .52 ACCESS TI~ELS I ROADS .521 ACCESS TUNNELS l ROADS .6 itiSC, ElECTRICf1L EUUIPHENT .61 HISC, ELECTRICAL EOUIPKEHT .611 !ISC. ElECTRICAl EQUIPifENT • 7 SIJRF ACE ACCESS!iRY REC EQPT .11 34.5 KV l LV EOUIPHEHT .711 SWITCHBOARD .7i2 CABlES ,713 AUX TRAHSFORKERS ,73 DIESF.L GENERATORS -STANDBY .731 DIESEL GENERATORS -STAHilBY ,74 EXTERIOR LIGHTING .741 EXTERIOR LIGHTING .75 HIIfiC BOARD -CONTROl BLDG .751 HIHIC BOARD -CONTROl BLDG J35 lfiSCS. POWERf'lfiHT EQUI11iENT QUANTITY 6 1 1. 1 1 10 1 1 1 1 1 1 2 1 1 lABOR .JOB MATERIALS PERH. KATERIALS SUBCONTRACTS EOPT, WHERSHIP EOPT, IIPERATIOH tnUTS UHIT AKOUHT UNIT AI!OUNT UNIT AHOUNT UNIT AHOtmT UNIT 1\IIOONT IJHIT AHOUHT --------PRICE PRICE PRICE PRICE PRICE PRICE ----------------------------------------------------------------- $ $ 000 t $ 000 $ $ 000 ' ' 000 $ $ 000 $ • 000 EUUIIJ. UHJT PRICE ' EACH 166700 .ltOOO 0 0 526207 3Jl57 0 0 7500 45 ?100 55 709507 LS 85 LS 105 l~ ~5 LS 405 EACH 72000 720 LS 220 LS 70 LS SO LS 16 LS 82 LS 16 EACH 17500 35 LS 65 LS 180 0 377 0 677 0 176 0 479 0 ~ 407360 4•074 0 519 0 9? 0 244 0 71 0 102 0 102 0 0 127300 255 0 81 0 224 0 15r316 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 5 1 11 8100 81 18 2 18 2 1 2 3400 7 2 45 -------343 3 6 1 14 9900 99 497UO 22 3 22 2 5 2 ~too 8 t523oo 3 55 418 TGTAL NEll AIIOOHT FACTI!R TOTAl t 000 $ 000 .,,257 t.oo 467 1.00 792 1.00 223 1.00 909 1,00 4,974 t.oo 779 ~.oo 112 t.oo 334 1.00 91 1.00 192 t.oo 122 t.oo 305 1.00 1s1 t.oo 504 1.00 211263 4.257 467 792 223 909 4r974 779 172 334 91 192 122 305 151 504 ii ·il !I • I tl 1. ~' r · ... r I .1 •• *b t SUSITtiA HYDROElECTRIC PROJECT FtE.R.C, LlCEHSE APPLICATION ESTIHATE -ACRES AHERICAH WATAHA datel 13-JAN-Il'l file: WAAPPCOSi.DAT Pa!!el 21 ITEH DESCRIPTION ---··--------------- ,1 AUXILIARY SYSTEMS -UNDERGROUND .11 STATION WATER SYSTEHS .111 STATION ~ATER SYSTEHS .12 FIRE PROTF.CTION SYSTEHS .121 FIRE PROTECTION SYSTEHS .13 COMPRESSED AIR SYSTEHS .131 COHPRESSED AIR SYSTEKS ,14 OIL HAHDI.IHG SYSTEMS .141 OIL HnHDLIHG SYSTEKS .15 DRAINAGE t DEWATERING .151 DRAINAGE l DEWATERING .16 HEAT.r VEHT. l COOliHG SYS • • 161 HEAT.r VEHJ, t COOLING S~~~ .17 HISCELLAHF.OUS .171 HISCELLAHEOUS .2 AUXILIARY SYS -SURFACE FACS .21 AUX SYS -SURFACE fHCS .211 AUX SYS -SURFACE FACS ,3 AUXILIARY ElliJIPHEifT ,;U POWERHOUSE CRANES .311 POWERHOUSE CRANES .32 ELEVATORS .32'1 ELEVATORS ,JJ HISC. CRAHES l HOIST .331 HISC, CRANES l HOIST ,34 HACHINE SHOP EOUIPHEHT .341 HACHIHE SHOP EOUIPHEHT .4 GENERAl STATION EOUIPHEHT (INCLUDED Itf HECHANICAL l ELECTRICAL SYSTEHS> GENERAL STATION EOUIPKENT ,5 COHHUNICATIONS EOUIPHEHT COHMUifiCATIOHS EOUIPHEHT 336 ROADSr RAil I AIR FACiliTIES .11 PERHAHEHT ACCESS ROADS .111 UPGRADING DENALI HYY (23 HILES) (PRICES BASED OH ACCELERATED SCHEDULE) CLEARING WASTE EXCAVATION COKHOH EXCAVATION BORROU NFS SUBBASE HATERIAL QUANTITY 1 1 1 1 1 1 1 1 2 1 1 1 1 1 17 72r300 289r000 22r000 15r000 LABOR JOB MATERIALS PF.RHs MATERIALS SUBCONTRACTS EOPT, OWNERSHIP EOPT, OPERATION ----------------------~---------------------------------------------------------------------------EtlUIV, UNIT PRICE UNITS UniT AHDUHT UNIT AMOUNT UNIT AKOUNT ·UNIT AHOUHT UNIT AHGUNT UNIT AHOUNT --------PRICE PRICE PRICE PRICE PRICE PRICE ---------------------------------------------------------------~ --------------------------------$ I 000 $ $ 000 $ t 00~ $ $ 000 $ $ 000 $ $ 000 $ LS LS LS LS LS LS iS lS EACH 135000 LS LS LS LS LS ACRE 1286,20 CY 1.04 CY 0.91 CY 1.53 CY 2.15 900 500 625 380 950 250 350 120 111) 0 85 25 100 25 22 396.16 75 o.&o 263 o.oo 34 o.oo 32 o.oo 0 0 0 0 0 0 0 0 0 687420 0 0 0 0 0 7 0.00 o o.t"o 0 o.oo 0 o.oo 0 (1,()0 h156 607 976 621 lr156 h253 611 178 1r375 137 122 499 64 8r736 0 0 0 0 0 0 o.oo o.oo o.oo o.oo o.oo 0 0 0 0 0 0 0 0 0 40500 0 0 0 0 0 0 1642.00 0 1.51 0 1.32 0 1.75 0 2.45 29 u 7 5 52 9 23 2 81 49SOO 5 2 5 1 231 28 J037.00 109 1.12 381 0.98 39 1.31 37 1.83 36 14 8 6 63 11 28 99 912420 6 3 6 1 281 18 4361,36 01 3.67 283 3.21 29 4.59 27 6.43 TOTAL HEW AKOUNT FACTOR TOTAL $ 000 $ 000 2r121 1.00 1•212 1.00 1,516 t.oo hOU 1.00 2t221 1.00 h523 1.oo ~rou t.oo 303 1.00 1,825 1.00 232 1.00 152 t.oo 609 1.00 91 t.oo 13r82B 74 1.48 265 1.48 928 1.~8 101 1.48 96 1.48 2r121 1r212 1r516 hOU 2r221 h523 1r011 303 hB25 232 152 609 91 110 393 1r37J 149 143 ' ' ' l I 1 ·I ~ r ~; "i I .fi ·j f' I ~I ! jl. ...,,, • .. ..-~"""'-'-·~---~-.~------~-------"~---. ....., ....__ .~-~---~"""'--~~·-·· -~""'-;"'-""......._..._ .... ....,. ___ ,_ ~~>-'-·'""'-"'"'-· ~ .... " --· -----•• < --~'--.. ~ ···"---·-·~..;_...;;;.=,........-........-.~-..;.~:~.:..~--~.::,.__:.._-2:.__;_;.__,..__;:..:__~"'.-.:-:..__.:: "'--'-~-·- t1fJ:, ,,.) ~, ~ i ·~ .... ~. ·; .f":·r ·~' ~ tl SUSITMA HYDROElECTRIC PROJECT date·: 13-J~"83 ,-.ij F,E,R.C, liCENSE APPLICATION ESTIMATE -Ar~ES AMERICAN tile: WAAPPCOST-DAT t!' IIATAHA Pa!te: 22 !.AllOR Jt:IB iiATEIUALS PERK, MATERIALS SUBCONTRACTS EDPT, OIIHERSHIP EDPT I OPERATION ,,., ------------------M·------------~------------------ --------------------------~------------------------EiHII!J, TOTAl HEll ITEH DESCRIPTION OUAHTITY UNITS UHIT AltOUNT UNIT AltOUHT UNIT AHOUHT UNIT AltOUHT UHIT AHOUHT UHIT AKOIJNT UNIT AHOL'HT FACTOR TOTAL -------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ,;i t ----------·-------------------------------------------------------------------------------- $ $ 000 $ $ 000 $ $ 009 $ $ 000 $ $ 000 t • 000 t $ 000 s. oon f, GRADE 'A' BASE MATERIAL 55t900 CY 4.02 225 o.oo 0 o.oo 0 o.oo 0 5.42 303 3.40 190 12~84 718 1,49 1t062 ., ;' D-1 BASE MATERIAL 64t200 TOM 5.17 332 o.oo 0 o.oo 0 o.oo 0 6.97 447 4.37 201 ~6.51 1t060 lt48 h569 AC SURFACINS 15t500 TOM 4.43 69 41.42 642 o.oo 0 o.oo 0 5.9~ 92 4.16 64 55.95 867 t.4B lr2BJ GUARDRAil 3t300 I.F 6,89 23 22.00 7J o.oo 0 o.oo 0 0.64 2 1.30 4 3MJ3 102 1.48 151 18' CULVERTS 4t400 lf 7.81 34 9t91 44 o.oo 0 o.oo 0 1.51 7 1.94 9 21.!7 93 1,49 138 ,i. 36 1 f CIJLVERTS 1 LS 11 23 0 0 1 1 36 1.49 54 THAll PIPES 110 LF 11.71 1 14.86 2 o.oo 0 o.oo 0 2.26 0 2.92 0 31.75 3 1~48 5 TOPSOIL I SEED 11 ACRE 372.88 4 1758.78 19 o.oo 0 o.oo 0 !83.70 2 243.09 J 2563.45 28 1.48 42 • TRAFFIC CONTROL DEVICES 23 MILE 3444.42 79 8669.64 199 o.oo 0 o.oo 0 269.73 6 539.46 12 12923.25 297 1.48 440 tl I t!RIDGES 1r900 SF 20.10 38 97.85 186 o.oo 0 o.oo 0 4.05 8 5,39 10 127.39 242 1.48 358 MIHTEHAHCE . HAIHTEHAHCE 184 HIIYRS 2162.00 398 o.oo 0 o.oo 0 o.oo 0 2635.00 485 1960.00 361 6757.00 h243 1.48 1t84~ .112 DEHAU HIGHIIAY TIJ IIATAHA<42 HI> If I • <PRICES BASED OM ACCELERATED SCHEDULE> CL£ARIH6 850 ACRE 1286,20 1J093 396.!6 337 o.oo 0 o.oo 0 1642.00 17396 1037.00 881 4361.36 3t707 1.48 5J4117 IIASTE EXCAVATION 2r167t000 CY 1.04 2J254 o.oo 0 o.oo 0 o.oo 0 1.51 3r272 1.12 2r427 3.67 7r95l 1.48 11r770 CDHHON EXCAVATION 2J087t400 CY 0.91 1t900 o.oo 0 o.oo 0 o.oo 0 1.32 2t755 (1,98 2r046 3.21 6t701 1.~8 9r917 iJ • ROCK EXCAVATION 4h800 CY 3.10 1:50 3.17 133 o.oo 0 o.oo " 2.05 86 2.38 99 10.70 447 1.48 662 1 NFS SUBBASE HATERIAl 613J000 cr 2.15 h318 o.otl 0 o.oo 0 o.oo 0 2.45 h502 1.83 h122 6.43 3f942 1.48 5JB34 GRADE 'A' ~~~~ MATERIAL 238r000 CY .t.02 957 o.oo 0 o.oo 0 o.ot~ 0 5.42 1r290 3.40 009 12.84 3r056 1.48 4r523 D-1 BASE ;~-:.c.nini. 19SrSOO TON 5.17 1r026 o.oo 0 o.oo 0 o.oll< 0 6.97 1r384 4.37 867 16.51 3•2n 1.48 4r850 ·I • GUARDRAIL 7t000 lf 6,89 48 22.00 154 o.oo 0 o.oo 0 0.64 4 1.30 9 30.83 216 1.48 319 1 18' Cl.l.IJERTS 29r600 LF' 7.81 231 9.91 293 o.oo ~ o.oo 0 1.51 45 1,94 57 7.t,17 627 1.48 927 36" CULIJF.RTS 1 LS 79 174 0 0 8 s 269 1.48 399 FABRIC 19r950 SY 0.35 7 1.75 35 o.oo 0 o.oo 0 o.oo 0 o.oo 0 2.10 42 1.48 62 • THAW PIPES 28r750 LF 11.71 337 14.86 427 0;00 0 o.oo 0 2.26 65 2.92 84 31.75 913 1.48 1r351 1 TOPSOIL l SEED 500 ACRE 372.88 186 1758.78 879 o.oo 0 o.oo 0 188.70 94 243.09 122 2563.45 1r282 1.48 1r897 TRAFFIC CONTROL DEVICES 42 Kll.E 3444,42 145 8669.64 364 o.oo 0 o.oo 0 269.73 11 539.46 23 12923.25 543 1.48 803 HAlNTENAHCE 'll • liAIHTEHAHCE 336 HIIYRS 1945.95 654 o.oo 0 o.oo 0 o.oo 0 2371.62 79.7 1763.51 593 6081.08 2r043 1.~8 3r024 .12 SITE ROADS .121 CONSTRUCTION ROADS SITE ROADS 20 HILE torson 20J362 494 1~ () 0 0 0 829096 16r582 10133U 20r267 286101)8 57t22D 1..48 84r686 liAIIHEHAHCE 141 KI/YRS I 21912 3r090 50 7 0 0 0 () 17294 2r438 217..,8 3r066 61004 8r602 t.4u 12r730 .13 PERHAHEHT ROADS .132 PERHAHEtiT ROADS PERMANENT ROADS 6 MILE 60811 365 1'30740 784 0 0 0 0 91216 547 57432 345 340199 2r041 1.48 3r021 .2 RAil FtiCILIHES .21 RAILHEAD -CAHTIIEll (PRICES BASED ON ACCELERATED SCHEDULE) RAILHEAD t ClEARING 25 ACRE 1286.20 32 396.16 10 o.oG 0 o.oo ~ 1642.00 .u 1037.00 26 ~361.36 109 !.48 161 WASTE EXCAVATION 78J000 CY 1.04 81 o.oo 0 o.oo 0 o.oo 0 1.51 118 1.12 87 3.67 286 1.49 424 COI!Y.ON EXCAVATION 505,000 CY 0.91 460 o.oo 0 (),00 0 o.oo 0 1.32 667 0.98 495 3.21 1r621 l ... a 2r399 GRADE "A" BASE KATERIAL 4r900 CY 4.02 20 o.oo 0 o.oo 0 o.oo 0 5.42 27 3.40 17 12.84 f;'!, 1.48 93 D-1 BASE MATERIAl 2J400 IOH 5.17 12 o.oo 0 o.oo 0 o.oo 0 6.97 17 4.37 10 16.51 40 1.48 59 (.l " <.$ .,..._"(>~~~~.--""<-• " -~-::--=-~....-:=!':':'.~..!~--~--" -;;:-~:::=;;::;:.".:;..._"":.::::::.:::-.:.::..-=::.::.:..~-~--, -- c .. ~ • -. ~~~~>...kt ·--~ ---_...,_~_.,,' '~'"'r _...._-'~·~cO>'~ -----·-·----~ ---------···-----~-~.---... , ---.-....--..,--.........,._."'--.---~ '----·-~ _.__._. __ ..., ___ ._. __ .,,,_.,.~~~---"·">1·~~ li!P' ~ -,. ~-' ~ ____ , .... ,. f'·· SUSITl-IA HYDROElECTRIC PRO..JECT fate• alAJAH-RI )j F.E,R.C, LICENSE APPLICATIGH E$TIHATE-ACR£5 AKERICnN Uef PPCO. .DAT IIATANA s>ase: 23 (' ... tABOR JOB KATERIALS PERH, KATERIALS SUBCOHTRAClS EOPT, OWHERSHIP EOPT I Of'ERATIOH . I ___ ,. _______ ---------------_______ _. ________ ------------------------------------------EOUI!J, TOTAL HEU lTEtl Dtsti\iriiUN OUAhliTY UIHTS UNIT .AHO!JHT UNIT AHDUHT UNIT AHOUHT UNIT rutOUMT UNIT AOOUHT IH!IT AHOtllfT UNIT AHOUtfT FACTOR TOTAL --------------.---~'# ---------fRICE PRICE PRICE PRICE PRICE PRICE PRICE I ·i ( ------------------------------------------------------------------------- $ ' 000 $ s 000 $ $ 000 s • 000 ~ • 000 • t 000 $ • 000 • 000 A.C. SURFACING 2r200 TON -4.43 10 41.42 91 o.oo 0 o.oo 0 5.94 13 4ol6 9 55.95 123 1.-48 182 !l (' TOPSOIL & SEED 1:3 ACRE 372.88 6 1758.78 26 o.oo 0 o.oo 0 188.70 3 243.09 4 2563.45 38 1.48 57 RAILYARD CONTROL DEVICES 1 LS 0 0 0 0 0 0 1 1.48 1 SUB BAllAST 25r800 CY 2.05 53 o.~ 0 o.oo 0 o.oo 0 2.78 72 1.74 45 6.57 170 1o48 251 ( TRACKAGE 19t700 LF 24.56 484 69.'35 lt366 o.oo 0 OoOO 0 Lt10 41 ~.20 83 100.21 ,t,974 1.48 2r922 DOCK LUIIBER-16 HBF o.oo 0 399,J.O 6 o.oo 0 o.oo 0 o.oo 0 o.oo 0 399.10 6 1o4B 9 .22 STORAGE/HANDLING FACS FACILITIES JHSTAll 1 LS 1r~31 238 h43J 0 477 h192 4r769 1.30 6r21'l0 (. FACILITIES OPERnTE 1 LS 16r362 lr364 0 0 2t727 6r818 27r270 1.20 32r724 .3 AIRSTRIP .31 AIRSTRIP PERHAHEHT AIRSTRIP 1 LS 1r122 749 0 0 1r2B6 891 4t049 1.49 5J992 TEHPOR~;.y AIRSTRIP 1 LS 230 12 0 0 263 182 688 1.48 1r018 -·I ( --------------------------------S.Sr122 8r656 11431 0 39r975 44r058 150r241 I { :tj TRANSHISSIOH PLANT I ( 350 lh'ND & LAND RIGHTS .,,I tAHD l l~v RIGHTS I TRAHSIIISSION 179 !tiLE 0 0 0 0 0 0 40000 7r160 0 0 0 0 40000 7t160 t.oo 7t160 ( SUBSTATIOifS {4 SITES) 1 LS 0 0 0 1r100 0 0 1r100 1.00 1r100 -------------------------------------- 0 (I 0 8,260 0 0 8r260 ( 352 SUBSTATION & SWITCHIHn STATION I SUBSTATION I SWITCHING STATION ~ ,I STRUCTURE~ & lHPROVEHEHTS ,, ( .1 SIIITCHYAAD 117731 (! .11 SIIITCHYARD 1 LS 1t211 0 10,001 0 225 294 1h7J1 1.00 ------------------------------------------------- 1r211 0 10r001 <I 225 294 1h731 (. r '\ 353 SUBSTATIOH/SIIITCHIHG STATIOH EUPT ,, SUBSTAT10M/SlUTtHIHS !HATIOH Ellf'T ESTER 1 LS 2r932 0 21r157 0 33\i. 403 24r822 t.oo 24,822 {, 1111.1.011 1 LS h82t 0 1Jr198 0 206 251 15r484 1.00 15r484 .KNIK ARit 1 LS 1r512 0 10,897 0 170 208 12r787 1.00 12r787 UHIIJF.RSITY 1 LS 4J496 0 32t385 0 506 618 38r005 t.oo 38r005 DEIJJl CANYON 1 LS h812 0 12r985 0 204 249 15r250 t.oo 15r250 ( (• ( (" f ( ( {, ( (' • /"'. \,: . ~'tl ., ! SUSITHA HYDROELECTRIC PROJECT F.E,R.C, LICENSE APPLICATION ESTIMATE-heRES AHERICAH WATAHA date: 13-JAH-83 file: WAAPPCOST.DAT Pa~e: 24 lADOR JOn HATERIALS PERH, MATERIALS SUDCOHTRACTS EilPT, OWIERSHIP EIWT o OPERATIIJH ITElf DESCRIPTION QUANTITY UNITS UNIT AHOliHT UHIT AIIOUNT UNIT AtiotJNT UNIT AHOUHT UNIT AHOOHT UNIT AHOUHT 351 356 359 ---------------------------------------PRICE PRICE PRICE PRICE PRICE PRICE WILLOW ENERGY KHGHT SYS <EHS> EGUIPKEHT l SYST£ij COSTS IIICROIIAVE COtlltllMICATIOH EOPT EHS CONTROL CE.KTER llUILDIHG IIATANA l DEVIl CAM IM- PlANT HOHITOR l CONTROl EOPT STEEl TOWERS & FIXTURES STEEl TOWERS l FIXTURES TOWERS nHCI.UDIHG FOIJNDATIOH & HARDIIAREl CONDUCTORS & ~JICES CONDUCTORS t DEVICES CONDUCTORS SUBHARIHE CABLES ~ADS 1 TRAILS ROADS l TRAILS ROADS : TRAilS 1 1 1 1 2r447 556 6 200 ---------------------· -----------------------------------------------------------------------$ $ 000 $ $ 000 t $ 000 • • 000 $ • 000 $ • 000 lS 2r?l6 0 8r259 0 308 376 lS 2r224 0 2r179 (I 25(1 306 lS h400 0 2r149 0 158 192 lS h062 0 2r353 0 119 146 ------------------___ ... ______ ---------------20r003 0 105r562 0 2r251 2r74'1 EACH 1827~ 4~r716 0 0 30837 75r459 0 0 '2056 5r031 2513 6r149 -------··---· --------------------------'14r716 0 75r459 0 5r031 6r149 KILE 62526 34r764 () 0 36372 20r223 0 0 645 359 1289 717 EACH 2843750 17r063 0 0 4213337 25r460 0 0 125000 750 156250 938 ------------------------------- ------- 51r827 0 15r6tl3 0 lr109 1r654 HJlE 12300 2r460 0 0 8045 11609 0 0 7100 11420 8700 1P740 EOUIIJt UNIT PRICE ----- $ 53680 100832 7368337 36145 ClF.ARIHG & ROADS 340 KilE 6150.00 2r091 o.oo 0 4022.68 1r368 o.oo 0 35:)0.00 h207 4350.00 1.479 18072.68 GENERAL PlANT J89 LAHD I lAND RIGHTS LAMD l lAND RIGHTS <INCLUDED IN 330) ------ 4r551 0 --------- 0 2r977 ---------------- 0 2r627 3r219 0 0 0 TOTAL AHOUHT --------• 000 11r679 4t959 3r899 3r680 -------130r565 131r355 ---------13h355 56r063 44r210 ---- 100r273 7r229 6r145 ----- 1Jr374 0 NEll FACTOR TOTAl -----------• 000 1.00 11r679 1.00 4r959 1.00 3r899 1.00 3r6UO 1.00 13h355 1,oo 56r063 t.oo 4~r210 1.00 7r2'l.9 J.oo 6r145 .. (\ ~ ITEH ('% t1 :190 391 392 ~ J93 SUSITHA HYDROElECTRIC PROJECT F.E.R,c. LICENSE APPLICATION ESTIHATE -ACRES AH~qiCAN WATAHA lABOR JOB MATERIALS r&tt.. '?-~ PERH, MATERIALS SIJiiCOHTRACTS EOPT, OIIHERSHIP date: 13-JAH-83 rile: WAAPPtOST.DAT PiJ~el 25 EIIPT '• OPERATION -----------------------------------------------------------------~-----------------------------------EOUIV, TOTAL DESCRIPTION QUANTITY UNITS UNIT AHOUNT UNIT AHOUHT UNIT AHOUNT UHIT :'IHOUHT UNIT AHOUHT UNIT AHOUNT UNIT AHOUHT ----------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------~---------------------~----------------------------$ ' 000 ' $ 000 ' ' 000 • • 000 s $ 000 • $ 000 ' ' 000 STRUCTURES & IHPROVEHEHTS STRUCTURES l HIPROVEHEHTS (INClUDED Ill 331,2> ----------------------------------------------0 0 0 () 0 0 0 OFFICF. FURHITURE/EOUIPHEHT OfflCE fURNITURE/EOUIPKEHT CIHCLUDED IH 399) -------------------------------------------0 0 0 0 0 0 0 TRANSPORTATION EOUIPHEHT TRANSPORTATION EOUIPHEHT <INCLUDED !H 399) ------------------------------------------0 0 0 0 0 0 0 STORES EOUlPHEHT STORES ECUIPHEHT CINCLUDED IH 399) ----------------------------------------------0 0 0 0 0 0 0 CZ) 394 TOOLS SHOP S GARAr,E EOUIPHENT TOOLS SHOP l GARAGE EOUIPHEHT (INClUDED IU J99> J95 LABORATORY EOUIPHEHT LABORATORY EOUIPHEHT U!fCLUDED IH J99> 396 POVER OPERATED EOUIPHEHT 0 0 0 0 0 0 0 0 0 0 0 0 0 0 J HEll FACTOR TOTAl I i --.r--------- t 000 II .: . • • • • * • t· t: ,, t (" ' (. ~ f/1 • ' > .;:_ .,..,...__ .t;c/'1. - -_.. r_:_.:. =-· ··~- SUSITNA HYDROElECTRIC PROJECT F.E.P..c. LICENSE APPliCATION £qTJaATE -ACRES AMERICAN WATAH.A lABOR dateJ 13-JAN-83 tile: WAAPPCOST,DAT p;:te: 26 JOB HATERIAlS PERH. ltATERIAlS SUBCONTRACTS EOPT, OlllfERSHJP EUPT • IJPERATlotl IT~ DESCRIPTION ----------------------------------------------------------______ .. __ _ EOUIIJ. TOTAL UHIT AHOOHT OUAHTITY UIIITS UNIT AHOUNT UNIT AI10UNT UNIT nHOUNT Ulf1T Al!OUHT UNIT AlfOUHT UNIT AIWIJHT ·---------------------------PRICE PRICE PRICE PRICE PRICE PRICf. PRICE -------_M_______ -------------------------------·-----------o-·-------------------------------------------$ • 000 • • ~00 ' • 000 t s 000 s f 000 • • 000 f • 000 POHER OPERATED EOUIPHENT <INCLUDED IN 399> -----0 0 0 0 0 0 397 COKHUNICATIOHS EaUIPKENT COHHUNICATIOHS EOUIPKENT (INClUDED IN 399} 0 0 0 0 0 0 398 HlsctlLLANErnJS EOUIPHENT lfi5CELLAHEOUS EOUIP.HEHT <INCLUDED lH 399) 0 0 0 0 0 0 0 399 OTHER TAN6IBLE PROPERTY OTIIER TAHGIBLE PROPERTY •• NEU FACTOR TOTAL ------------- • 000 OTHER TANGIBLE PRGPERTY 1 lS 0 0 5f092 0 0 0 5rll92 t.oo 5r092 0 5t092 0 0 0 s,o92 INDIRECT .COSTS &1 TEMPORARY COHS'iRUCTION FACILITIES TEMPORARY CONSTRUCTION FACILITIES <IHCLUDED IN DIRECT COSTS> 0 0 0 0 0 0 0 62 CONSTRUCTION £0UIPHEHT CONSTRUCTION EOUIPHENT (IHCL~DED IH DIRECT COSTS> 0 0 0 0 0 0 0 , ... , -- ! j a II , ___ -:_·_.,_';_,_ , ..... ·-'*:'·'f:.~~~·: < '~--~-,. ("'\ ~~ -" t . ;~{ ---0 SUSITNA HYDROELECTRIC PROJECT datel 1~-JAtf-83 F.E.R,C. liCtHSE APPliCATIOif ESHiiATE -ACRrti AHERICAif filel ~ APPCOST.DAT WATANA Palfel 27 ·("\ LAilOR JOB HAT~RMLS rf::RH. MATERIALS SIJOCOMTRACTS EGPT. OWNERSHIP 'lGPT • OPERATIOH ------------------..;.....,. __ ..._ ________ ------------ ------------·-------------EOtJIIJ, TOTAL NEW Imt DESCRIPTIOif OIJANTITY IJHITS UNIT AHOUifT UNIT AHOUifT liMIT AHOUifT UNIT AHOUifT UHIT AHotml UNIT AMOUNT UNIT AHOUHT FACTOR TOTAl -----------PRICE f~ICE PRICE PRICE PRICE PRICE PRICE (''---------------------------------------·· --~-------------------------------------~ ---------------------------·---------------- h ~ $ 000 $ • 000 $ f 000 $ t 000 ' $ OGO ' f 000 $ f 000 f 000 63 HAIK COHSTRIJCT!Oif ·cAHP I' .1 HAIH CONSTRUCTION CAHP .11 SITE PREPARAfiQ~ £ $ Cl~ARING CLEARING 145 ACRE 385,00 56 1S"l3.95 264 o.flo 0 o.oo 0 524.00 76 342.00 50 3074.95 446 1.48 660 f.: INSTAlL GRANULAR PAD INSTAll GRAtiULAR PAD 7Ss,ooo tY 1.02 BOt. o.oo 0 o.oo 0 o.oo 0 1it26 993 0.91 717 3.19 2P51~ 1.48 3r720 SITE R~HABILIIAIIOH SITF REHABILITATION 145 flf.RE 1432.00 208 411,43 60 o.oo 0 o.oo 0 229·?t00 3Z1 1713,00 248 5846.43 848 1.48 h255 ., CelfSIRIJCT ROADWAYS MAIN ROADS IN r.AHP [34'J 9r100 lF ~.22 38 o.oo 0 o.oo 0 o.oo 0 5.32 53 3.87 35 13.91 127 1.48 187 COHHECT, RD. TO ACCE~~ RD. h800 lF 18.72 J4 o.oo 0 o.oo 0 o.oo 0 2.3.73 43 16.85 30 5?.30 107 1.48 158 DRAINAGE II e DITC1UNG 24•800 \f 1.58 39 o.oo 0 u.oo G o.oo 0 1.09 '27 0.62 15 3.29 82 1.48 121 CilliJf.RTS lr200 lF 6.89 l) 1o.Je 12 o.oo 0 o.oo 0 1.48 2 1.78 2 20.53 25 1.48 36 PERIHE1ER FENCING II I. PERIKETER FEHCING 9J900 lF 6.56 65 4.28 42 O,Q() () o.oo 0 0,33 3 0,40 4 11.57 115 1.4B 170 ! ~ PARKING·AREAS ! PARKING AREAS-INSIDE CAHP 1 LS 14 0 0 0 19 9 42 1.48 6:! PARKoLOT-OUT tAKP(500 CARS> 4 llCR£ 2663.00 11 o.oo 0 o.oo 0 o.oo 0 3212.00 13 2340.00 9 3215.00 33 1.48 49 EltCTRICAL PLUS-INS 500 EACII 13.00 7 5M'B 27 o.oo 0 o.oo 0 o.oo 0 o.oo 0 66.98 33 lt48 50 ~ .12 BUILD~NGS BACHLR DORHS-1 OP. HAN CKPLX 24 EACH 80500 11932 2i'2!.l80 6t5U 0 0 0 0 3720 89 4720 113 361820 8.684 1.18 10r247 BACHELOR DORHS-HGHNT-TYPE A 8 EAC!f. 26950 116 lf.Ja46 684 0 0 !) 0 1350 11 1670 13 115516 924 t.1B h090 ~ BACHELOR DORHS-HGHNT-TYPE B 9 EACH ~345(}· 211 73325 660 0 0 -9 0 1130' 10 1360 12 99265 B93 1.18 h054 fiUEST HSS-1 F.A fliiH/H6R/CON 3 EACH 30450 91 811967 267 0 0 0 0 1340 4 1690 5 122447 367 1.18 433 CAKP MANAGER'S OFFICES 3 EACH 10850 33 \J1774 95 0 !I 0 0 480 1 600 2 4370-4 131 1.18 155 STAFF ClUBHOUSE 1 EAC.lf 95 us 0 0 3 40 256 1.27 325 ~ DJtliNG HAll 1 EACH 240 h323 0 0 13 15 1r591 1.18 1r877 DiiUtiG HALL 1 EACH 240 1r323 0 0 13 15 h591 1.18 h877 RECREATIO~ BLDGo 1 EACH 220 675 0 0 12 16 923 1.18 .hOB9 RECREATlON.BLDG. 1 EACH 220 675 fl' 0 12 16 923 1.18 lr089 GYIINASiutt 1 EACH 870 1r2S3 G 0 39 42 2r234 1.27 2t837 SECIIRITY OFFICE 1 EACH 50 188 0 0 1 2 242 1.18 285 SOILS/I!ATERlALS J.AB, 1 EACH 175 35B 0 0 9 12 554 1.27 704 HAIMTEHAHCF. BLDG. 1 EACH 256 2691 0 I· 3 4 531 1.27 675 ~· WAREHOUSE -tfANAGERS 1 EACH 36B 313 0 ( 17 18 715 1.27 908 WAREHOUSE -FOOD SERVICE 1 EACH 231 705 6 0 17 18 771 1.27 1r233 II COHHUH!CATIOH BLDG, 1 EACH 70 20 0 0 0 0 91 t.tB 107 HOSPITAL 1 EACH 181 2r108 0 0 18 22 2r329 1.18 2r748 It'£ RINK 1 EACH 805 642 0 0 44 53 hS43 1.27 !r960 llAHK 1 EACH 46 208 0 0 3 4 261 1.18 308 <: ( . J • • • • • • • e ( ( SUSITHA HYDROELECTRIC PROJECT F.E.R.C. UCENSE APPliCATION ESTJHATE-ACRES AHERICAH IIATANA date: 13-JMl-e3 file: WAAPPCOSToDAT Pa~e: 28 ITEH DESCRIPTION STORE LAUNDRY PERHAI:ALK 6 FEFT WIDE 10 FEET IIIDE 16 fEET WIDE RELOCATE 160 HAN CAHP RELOCATE !60 tltlH CAlif' .13 IJTILITIES .131 WATER SUPPlY SYSTEH INTAKE 3.4 HS POHD PUIIP STATIOH 600 GPI1 BOOSTER PUHP STATION 600 GPfl • SUPPLY LINE 6' DI PIPE 'I' DI PIPE HEAT 'fRACIHG & IHSUbU 6' PIPE -'1' PIPE UTILIDOR UTILIDOR TREATHF.HT PLANT 0,9 KGD BACK-UP WEllS BACK-UP WELLS DISTRIDUTIOH HAIH TO CAHP 6' DI PIPE 4' DI PIPE HEAT TRACING I INSULAT 6' PIPE 4' PIPE UTILIDORS UTlllDORS RESERVOIRS 1 EA @ 0.8 HG I 1.2 KG PIJKP STATIOH <9750 GPH CAHP DISTRI~JTIOH SYSTEH DISTRIB LINES-BURIED 12' 6' O'JAHTITY t 1 670 2r170 730 1 1 1 1 !OrO~~\ 10r000 10r000 10r000 10r000 1 1 3r500 Jr500 3r500 3r500 3r500 1 1 2r130 300 lABOR JOB HATERIALS PERK, HATERIALS SUBCONTRACTS EOPT •. OWNERSHIP EUPT. OPER~TION -----------------·--------------------------------- ---------------------------------------------------EOUIV~ UHir PRICE UNITS UNIT AHOUHT IINIT AIIOIJHT UNIT AHOUNT UNIT AHOUHT UNIT AIIOUNT UNIT AHOUNT ------PRICE rRICE PRICE PRICE PRit1 PRICE ----------------------------------------------------------------------------------------~------ $ s 000 $ • 000 • $ 000 • $ 000 f f 000' f $ 000 t EACH tACH LF :H.08 LF 53.00 lF 90,88 LS LS LS LS LF 12.08 I.F 10'.74 LF a.ss tF 8.oo LF 11.10 LS LS LF 12.08 lF 10.74 LF 8.55 I.F a.oo LF u.to LS LS LF 24.25 LF 16.76 35 97 0 0 1 15 40 0 0 2 23 26.42 18 o.oo 0 o.oo 0 o.oo 0 o.oo 115 4!.10 89 o.oo 0 o.oo 0 o.oo 0 o.oo 66 70.44 51 o.oo o o.oo o o.oo o o.o~ 141 20 0 0 10 12 20 14 121 7.27 107 6.42 86 12.33 80 10.88 111 40.74 30 30 ·42 7.27 38 6.42 30 12.33 28 10.88 39 40.7~ 21 10 52 17.25 5 7.27 221 85 89 73 o.oo 64 o.oo 123 o.oo 109 o.oo 407 o.oo 1,528 153 25 o.oo 22 o.oa 43 o.oo 38 o.oo 143 o.oo 157 53 37 0,(10 2 o.oo 0 0 0 0 <hOO 0 o,oo 0 o.oo 0 o.oo 0 o.oo 0 0 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 o.oo 0 0 0 o.oo 0 o.oo 0 0 0 0 4.36 0 3.87 0 o.oo 0 ~hOO 0 2.85 0 0 0 4.36 0 3.87 0 o.oo 0 o.oo 0 0 0 10r49 0 7.78 1 1 0 44 5.33 39 4.74 0 o.oo 0 o.oo 29 3.49 26 9 15 5.33 14 4.74 0 o.oo 0 o.oo 10 3.49 a. 0 22 12.82 2 9.51 2 2 0 60.~~ 0 94.10 0 l61v32 14 1 1 0 53 29.04 47 25.77 () 20.88 o 18.88 35 58.18 3 11 19 29.04 17 25.77 0 20.88 0 18.88 12 58.18 6 0 27 64.81 3 41.32 TOTAL ~ AHOUMT FACTOR TOTAL s 000 $ 000 135 1.18 160 58 1.18 69 41 1.48 60 204 1.48 302 118 1o48 174 186 1.22 ?&r 216 1.48 350 107 1 •• 8 159 104 1.48 153 290 1.48 430 258 1.48 31!.1 209 1.48 309 189 1.48 279 582 1.48 861 ls587 1.48 2r348 203 1.48 300 102 !.48 150 90 1.48 133 73 1.48 108 66 lt48 98 204 1.48 301 192 1.48 284 64 1.48 94 138 1.48 204 12 1.48 18 :JJ ·-~ ...... ~-,_., ____ , ~ "' ~' /r' ., , r-. ;-,;~ ._, ,..,_,__ \ '\., ~ -' \~ .. ' ("o SUSITNA HYDROELECTRIC PROJECT date: 13-JAN-83 F.E.R,C. liCENSE APPI.ICATIDN ESTIMATE -ACRES A~ERICAN file: WA~PPCOST,DAT IIATAHA pa!lel 2~ LABOR JOB MATERIALS PERM, i'IATERIALS SUllCONTRAC'fS EOPT • OIIMERSIUP EOPT, OPERATION ---·--------------------------------------·,·----------------------------EOOIV, TOTAL HEll ITEM DESCRIPTION QUANTITY UNITS UMIT AHOUHT UHIT AlfOUNT UNIT AliOIJHT IJHIT AMOUNT UNIT AIIOUHT UUIT AHOUNT UNIT AHOUHT FACTOR TOTAL '"'' --------------"'·---------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ---------------------------------------------------------------------------------------------· -----------------------------$ $ 000 $ s <100 • ·~ 000 $ f 000 $ • 000 $ $ 000 $ $ 000 • 000 DISTRIB LIHE UTlliDOR Cl; PIPUIG 12' DIAI!ETER 2,530 lf 21.~8 54 !7.25 44 o.oo 0 o.oo 0 7.75 21,) 9.47 24 55.95 1<12 1.48 209 6' DIAMETER 3r470 I.F 12.08 42 7.27 25 o.oo 0 o.oo 0 4.36 15 5.33 18 29.04 101 1.48 149 4' DIAMETER 605 LF 10.74 6 6.42 4 (1,00 0 o.oo 0 3.87 2 4.74 3 25.77 16 1.48 23 HEAT TRACING l IHSUlAT 12' PIPE 4J660 LF 13.50 63 23.'5~ 110 o.oo 0 o.oo 0 o.oo 0 o.oo 0 37.04 1;]3 le48 255 6" PIPE 3r770 l..F s.55 32 12.33 46 o.oo 0 o.oo 0 0,01' 0 o.oo 0 2(h88 79 1.48 117 • 41 PIPE 605 lF a.oo 5 J0.8!:l 7 o.oo 0 o.oo 0 o.oo 0 o.oo I) 18.88 11 1.48 17 HYDRANTS HYDRANTS 12 EACH 266.00 3 a4o.ta 10 o.oo 0 o.oo 0 o.oo 0 o.oo 0 1106.18 13 1.48 20 VALVES IJALIJES 1 LS 2 7 0 0 0 0 9 1.48 14 IJTIUDORS UTILIDORS ],5(10 lF 10.04 75 40.7-t 306 o.oo 0 o.oo 0 1.84 1<9 2.25 17 54,87 412 1.48 609 .132 SEIIAGE e COllECTION SYSTEK PIPING 16' PIPE 650 lF 29.00 19 24.59 16 o.oo 0 1).00 0 1tM6 7 12.80 B 76.85 50 1.48 74 12' PIPE 1r850 LF 21.48 40 17.25 32 o.oo 0 o.oo 0 7.75 14 9.47 18 55.95 104 1.48 153 -a• PIPE 2r950 LF 14.50 43 10.27 30 o.oo 0 o.oo 0 5.23 15 6.40 19 36.40 107 1.48 159 6" PIPE h600 LF 12.oa 19 7.27 12 o.oo 0 o.oo 0 4.36 7 5.33 ,9 29.04 46 1.48 69 4' PJPE h200 LF 10.74 13 6.4:£ a o.oo 0 o.oo 0 3.87 5 4.74 6 25.77 31 1.48 46 HEAT TRACIHG I INSLtAT •• 16" 605 LF 21.75 13 28.52 17 o.oo 0 o.oo 0 o.oo 0 o.oo 0 50.27 30 1.-48 45 12" 11850 lF 13.50 25 23.54 44 o.oo 0 o.oo 0 o.oo 0 o.oo 0 37.04 69 1.48 101 a• 2J950 LF 9.38 28 14.33 42 o.oo 0 0.00 0 o.oo 0 o.ou 0 23.71 70 1.48 104 6" 1J600 I.F 8.55 14 12.33 20 o.oo 0 o.uo 0 o.oo 0 o.oo 0 20.88 33 1.48 49 • .,. h200 lf 8.oo 10 10.88 13 (1,00 0 o.oo 0 o.oo 0 o.o(l 0 10.88 23 1.48 34 UTILIDORS UTILIDORS 1r200 lF 11.10 13 40.74 49 o.oo 0 o.oo 0 2.85 3 3.49 4 58.18 70 1.48 103 TREATKF.HT PLANT ... SKIKIUHG TANK 1 EACH 11 2 0 0 2 2 17 1.48 25 LAGOONS -(1 @ 385' x 205' l 2 @ 280' K 155'] 3 EACH 20432 61 42831 128 0 0 0 0 16846 51 12399 37 92508 278 1.48 411 ROTATING BIO CONTACTORS 6 EACH 20407 122 103912 623 0 0 0 0 6122 37 7483 45 137924 828 1.48 1r225 PHYS/CI!EH UNIT 1 EACH 18 61 0 0 6 7 91 1.48 135 CLARIFIER 1 EACH 32 115 0 0 10 13 170 1.48 252 DISINFECTION 1 EAC!I 18 61 0 0 6 7 91 1.-48 135 HEAT PUHP 1 EACH 2 5 0 0 0 1 B 1.48 12 ~ THICKEHER 1 EACH 19 68 0 0 6 7 101 1.48 149 FILTER PRESS 1 EACJI 19 66 0 0 6 7 99 1.48 146 DRYING BEDS 2 EACH 13571 27 27MO 55 0 0 0 0 2036 4 2488 5 45735 91 1.48 135 BUII.JJIHG 1 EACH 115 2€)6 0 \) 11 14 346 1.18 408 ... CONTROLS/INSTRUHEHTATIOH 1 LS 57 53 0 0 0 0 115 1.48 170 PIPIHGr V~lVESr FIJTIHGS 1 LS 162 165 0 0 0 0 327 1.48 484 ~' 0 (,.• '-· J • .. """ R '~· 1~, .; e ,_.. ..... .. ~ ~!:"'\ '\.,"-. ., --,.:1' ~ SUSITHA HYDROElECTRIC PROJECT date: 13-JAH-83 F,E,R,c, LICENSE APPLICATIO~ ESTIHATE -ACRES AKERICAH file: UAAPPCOSY,DAT __...,.. WATAHA pa!Jel 30 , • LABOR JOB HATERIALS PERit, HATERIA!.S SUIJCOHTRACTS EUPT, OIIHERSifiP EUPT, OPE~ATIOH ------------------------------------------------------------------------------------------------a-----EUUIIJ, TOTAL H£11 ITE!1 DESCRIPTION GUAHTITY UNITS UNIT AHOimT UNIT AHOUHT UNIT litiOUNT UNIT AHOUNT UHIT AHOOHT U.lfiT AHOUHT UHIT AHOUHT FACTOR TfJTAL ---------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE • --------------------------------------------~---------------------------------~---------------------------------------------$ $ 00(1 $ $ 0()0 $ $ 000 • • 000 • • 000 $ $ 000 $ $ 000 t GIOO • LABORATORY 1 EACH 3 48 0 0 0 0 51 1.49 75 OUTFAll OUTFALL LitlE (8') 2•000 LF 7.42 15 37.68 75 o.oo 0 ~.oo 0 2.61 5 3.26 7 51.03 102 1.48 151 OUTF~ll STRUCTURE 1 EACH 20 14 0 0 9 u 54 1.48 79 • .133 ElECTRICAl GENERATING STATIOH BUILDING 1 EACH 50 20 0 80 20 J()i 200 1.30 260 GENERATORS 4 EACH 72100 288 510750 2t163 36050 144 0 0 36050 144 36050 144 721000 2r884 1.40 4r038 • DAY TANK 1 EACH 20 60 0 0 5 15 100 1.30 130 FUEL STORAGE TAHK 2 EACH .,0000 80 120000 240 0 0 0 0 10000 20 30000 60 200000 400 1.30 520 SUBSTATION 1 EACH 11 54 0 0 1 1 68 1.48 100 DISTRIBUTION SYSTEH • DISTRIIIUTIOH SYSTEH 1 LS 23 109 0 0 2 2 135 1.48 200 LIGHTING POLE HOUHTED ll~IHAIRS 60 EACH 227.00 14 1086.63 65 o.oo () o.oo () 18.00 1 33.00 2 1364.63 82 t.~a 121 FLOOD LIGHTS 25 EACH 100.00 3 -!1)7.36 10 o.oo 0 o.oo 0 o.oo 0 o.oo 0 507.36 13 1.48 19 .134 CAH? »EATING FUEL OIL DISTRIBUTIOH 1 LS 55 53 0 0 0 0 lOB 1.48 160 ~135 FIRE PROTECTION FIRE HOUSE FIRE HOUSE 1 lS U2 215 0 0 7 9 343 1.48 508 lllru!H SYSTEM ALARH SYSTEH 1 LS 110 65 0 0 0 0 175 t.4B 259 SPRit/KI.ER SYSTEM HESS HA!.lS 1 lS 23 13 0 0 0 I) 36 1.48 54 REC HAllS 1 LS 19 11 0 0 0 0 30 1.48 45 IIOSPITAL 1 LS 10 6 0 0 0 0 16 1.48 24 SCHOOL 1 LS 15 9 0 0 0 0 24 1.48 36 t':· ,136 TELEPHONE SYSTEH mEPHOit'E SYSTEM CAHP <IUR£) 1 LS 279 164 0 0 0 0 443 h4B 656 HICP.IJWAVE 1 LS 427 1.520 0 0 96 117 211.60 1.40 3J197 .137 TIJiRADIO STATIOH TIJ/RADIO STATION 1 LS 33 136 0 0 0 0 169 1.48 250 .138 SOLID WASTE FACILITY SOLID WASTE fACiliTY 1 LS 53 42 0 0 3 3 101 1.49 150 IUCIHERATOR 1 LS 23 42 0 0 0 0 65 1.4a 96 ~ .139 PETROlEUK STORAGE FACILITY GARAGE/HAIHTEHAHCE BLDG GARAGEIHAIHTEHAHCE BUILDING 1 EACH 91 76 0 0 5 6 177 !.27 225 TAHKS ... SOtOOO GAL 4 EACH 0 0 17203 69 0 0 0 0 0 0 0 0 17203 69 1.48 102 100r000 GAL 36 E!ICH 0 0 30964 lrll5 0 0 0 0 0 0 0 0 30964 h115 1.48 11650 EARTffiiORK ClEARING & GRUBBING 14 ACRE 2395,()9 34 o.oo 0 o.oo 0 o.oo 0 3738.00 52 2746.00 38 8879.00 124 1.48 184 e FERHS 45,000 C'f 2.82 127 13.83 622 o.oo 0 o.oo 0 2.36 106 1.72 77 20.73 933 1.48 1r381 PIPING t (· (. t. • ~ .. ·f • "-""'~. .-., -'.>. ,, -~ "~ ' e r--\ .· __ ; ', l .,.... SUSITfi~ HYDROELECTRIC PROJECT date: 13-JAH-83 ii ! F.E.R.C. I.ICEHSE APPLICATIOii ESTIHATE -~CRES AHERICAN file: ~AAPfCOST.DAT I WATAHA Pa!!el 31 l ~ tr;'OR .JOB MATERIALS PERif, HATERIALS SUBCONTRACTS EOPT, O~NERSHIP EOPT. OPERATION (') -----------------------------------------------------------------------EOUIIJ, TOTAL HEW } ITEK DESCRIPTION QIJANTITY UNITS UNIT AHOIJNT UNIT AHOmiT UNIT AHOUNT UNIT IIHOUNT IJNiT AHOIIHT UlfiT AKiltiNT UHIT AHOUHT FACTOO TO Till I ---------------------____ ,_ PRICE PRICf PRICE PRICE PRICE PRICE PRICE ~ ----------------------------~----------------------------------------------------------------------------------------:J !. $ $ 000 • ' 000 ' $ 000 ' $ 000 ' s 000 $ ' 000 • $ 000 t 000 ~ ~ PIPING 1 LS ~a 84 0 0 0 0 152 1.48 225 ~ c. FUEL STATION .. \ FUEl. STATION 1 LS :o9 145 0 0 4 4 262 1.48 3811 '! .2 HAIH Cf!HSTRIJCTION IJILLAGE 'I .21 SITE PREPARATION ' • ~ 1 ClEARitlG CLEARING 116 ACRE 31]5,00 ~5 1823.95 212 o.oo 0 o.oo 0 524.00 61 342.00 40 3074.9!) 357 1.48 528 • INSTALL GRANULAR PAD INSTAll GRANULAR FAD 743t000 CY 1.24 921 o.oo 0 o.oo 0 o.oo 0 1.53 1,137 1.10 817 3.87 2?875 1.48 4t256 :1 SITE REHABILITATIOn Silt REHABILITATION 116 ACRE 1442,00 167 4J1.43 40 o.oo 0 o.oo 0 2299.00 267 1721.00 200 5873.43 681 1.48 hOOB l • COIISTRIJCT ROADWAYS ! HAil! ROAD 34 1 WJDE 2r200 LF 4.61 10 o.oo 0 o.oo 0 o.oo 0 8.56 19 4.2() 9 17.37 38 1.48 57 1 SEto?l.MRY ROADS 24 I WIDE 17rt00 I..F 4.41 78 o.oo 0 o.oo 0 o.co 0 6.02 106 4.01 71 14.44 254 1.48 376 CONNECTllffl j(j ACC RD 34 I h600 LF ?1.14 34 o.oo 0 o.oo 0 o.oo 0 26.60 43 18.82 30 66.56 106 le4B 158 l iri\AINAGE I ., DITCHING .42rBOO LF 1.11 48 o.oo 0 o.oo 0 ().00 0 0.87 37 0.52 22 2.51 107 1.48 159 t CULVERTS -360 I.OTS 8r500 LF 6.89 59 10.15 86 o.oo 0 o.oo 0 1.47 12 1.86 16 20.37 173 1.48 256 PERIHETER FEHCIH6 l • FERIHETER FEHCIIIS 10t700 LF 6.56 70 ... 28 46 o.oo 0 o.oo 0 0.33 4 0.40 4 11.57 124 1.48 183 PARKIHG AREAS l PARKING ~REAS 36rO(lO SF 0.01 3 o.oo 0 o.oo 0 o.oo 0 (1,10 4 0.07 3 0.24 9 1.48 13 EI.ECTRIC.'ll PLUG-INS 25 EACH 13.00 0 53.98 1 o.oo (I o.oo 0 o.co 0 o.oo 0 66.98 2 1o48 2 l .. ,22 BIJILDIHGS ! SINSLE FAMilY liHIT -2 llDRK 74 EACII 7100 570 ~664 h899 0 0 0 0 340 25 420 31 34124 2r525 1.18 2r9BO SIHGI.f fftlfiLY IJNIT -3 llDRH 188 EACH 770() 1r~48 27375 5rl4.S 0 0 0 0 340 64 420 79 35835 6r737 1.18 7r950 l f:' SINGLE FAHILY UHIT - 2 B~lf 16 EACH 12250 196 39107 626 0 0 0 0 480 B 600 10 52437 839 1.18 990 ! SINGLE FflltiLY UNIT -3 liDRit 16 EACH 12250 ~06 41551 665 0 0 0 0 480 8 60D 10 54881 878 1.18 1t036 t SINGLE FAifiLY UNIT -4 BDRH 16 EACH 14000 224 49902 798 0 0 0 0 560 9 700 11 6516'2 lt043 1.18 lr230 ' SCHOOL 1 I.S 272 h093 0 0 14 14 1r392 1.18 lr642 t • GYHNASIUif 1 LS 315 458 0 0 4 s 782 1.27 993 S~IHifi!t'G POOL 1 LS 231 316 0 0 4 5 556 1.27 706 RECREATIOK CEHTER 1 LS 163 563 0 0 3 4 :m 1.11) 865 STORE 1 LS 385 61? 0 0 16 18 lr039 1.18 h226 • GAS STATlOif 1 LS 46 126 0 0 1 1 173 1.27 220 .23 UTILITIES ,231 WATER SUPPLY LINE • 4' 8r300 F! 10.47 87 6.42 53 o.,()o 0 o.oo 0 3.87 32 4.74 39 25.50 212 1.48 313 PUK? STATION -160 6PH 1 LS 12 61 0 0 0 0 75 1.48 110 WATER STORAGE TANK-1.0 KB 1 EACH 11 77 0 0 6 4 98 1.48 146 11ISTRI91fTIO~ S¥3TEtf PIPING 12' DI 1r300 LF 21.48 28 17.25 22 o.oo 0 o.oo 0 7.75 10 9.47 12 55.95 73 1.48 108 ~· (). • ~ -· '"' -·~--<· ~-.. , ... ~ ..... "'--=~"--~"=---• --»., ~-• ~-'.o~c . .,;,~ ........ _ . ..; ___ ,-n r,. ·:~. e ! ,..... It . .... f . ~ SUSITNA HY~ROElECTRIC PROJECT di!te: 13-JAN-83 F.E.R,C. liCENSE APPLICAJIOH ESTIHATE-ACRES AKERICAN flle: WAAPPCOST,DAT IIATAHA PaSe: 32 · tS LABOR JOB MATERIALS PERH, HATF.RIALS SUBCONTRACTS EOPY. OIIHERSifiP EOPT I OPERATION ------------------------------------------------------------------------------------------------------EllUIIJ, TOTAL HEll lrnt DESCRIPTION QUANTITY UNITS UNIT AHOUHT UNIT AtiOIIHT UNIT AHOUNT UNIT AKOOHT UNIT AHOUHT UNIT AIIOIJHT UNIT AHOUNT FACTOR TOTAL -----------------------PRICE PRICE PRICE PRICE PRICE PRICE PRICE .. --------------------------------------------------------------------------------------.$ t 000 t $ 000 $ • 000 $ $ 000 • $ 000 • • 000 $ • 000 • 000 .. 10' Ill 1,ooo LF 17.06 17 13,12 13 o.oo 0 o.oo 0 6.16 6 7.52 a 43.116 44 1,.,9 65 a• DI 11500 LF H.5o 22 10.27 15 o.oo 0 o.oo 0 5.23 B 6.40 10 36.40 55 1.48 81 6' DI 9s500 lf J2,0R 103 7.27 62 o.oo 0 !>.GO 0 4.36 37 5.33 45 29.04 247 1.49 365 HEAT TAACIHG I INSlllAT 8' • 12' PIPE 17300 LF 13.50 18 23.54 31 o.oo 0 o.oo 0 o.oo 0 o.oo 0 37.04 48 1 • .,8 71 10" PIPE lrOOO lF 10.75 11 21.49 21 o.oo 0 o.oo 0 o.oo 0 o.oo 0 ;32.24 32 1.48 48 9" PIPE 1r500 lF 9.38 14 14.33 21 o.oo 0 o.oo 0 o.oo 0 o.oo 0 23.71 36 1s48 53 ~ 6' PIPE l.h500 lF 8.55 7J 12.33 105 o.oo 0 o.oo (I o.oo 0 o.oo 0 20.88 !n 1.48 263 • 4' PIPE 8r300 lF a.oo 66 10.98 90 o.oo 0 o.oo 0 o.oo 0 o.oo 0 18,88 157 1.48 232 ~ IJALIJES 12' 2 EACH 432tO!l 1 814.72 2 o.oo 0 o.oo 0 o.oo 0 o.oo 0 1246.72 2 1.48 4 10' 2 E~Cfl 300.00 1 611.M 1 o.oo 0 o.oo 0 o.oo 0 o.oo 0 9!1.04 2 1.48 3 .. 'i • a• 2 EACH 260,00 1 45a.2B 1 o.oo 0 o.oo 0 o.oo 0 o.oo 0 713.28 1 1.48 2 ~~ tl 17 EACH 130.00 2 356.44 6 o.oo 0 o.oo 0 o.oo 0 o.oo 0 486.44 8 1.48 12 .. u .. , HYDRANTS \1 HYDRANTS 18 EACH 266.00 5 940-18 15 o.oo 0 o.oo 0 o.oo 0 o.oo 0 1106.1a 20 1.48 29 •.l .232 SEWAGE q • COLLECTION SYSiDf .. PIPING ~c[ ~I 14' PIPE 700 lF 25.00 18 20.37 14 o.oo 0 o.oo 0 9.00 6 u.oo 8 65,37 46 1.48 6S ~ • 12' PIPE aoo lF 21.48 17 17.25 14 o.oo 0 o.oo 0 7.75 6 9.47 8 55.95 45 1.48 66 10' PIPE 11100 LF 17.06 19 13.12 14 o.oo 0 o.oo 0 6.16 7 7.52 8 43.86 48 1.48 71 a• PIPE 4r500 lF 14.50 65 10.27 46 o.oo 0 o.oo 0 5.23 24 6.40 29 36 ... 0 164 1.48 242 ~ 62 PIPE " 5,1oo LF 12,(1B 62 7.27 37 o.oo 0 o.oo 0 4.36 22 5.33 27 29.04 148 1.48 219 HEAT JRACIHG I IH~JLAT I • 14" PIPE 700 LF 19.25 13 25.46 18 o.oo 0 o.oo 0 o~Go 0 o.oo 0 44.;t 31 1.~8 46 12' PIPE aoo l.F 13.50 11 23.54 19 o.oo 0 o.oo 0 o.oo 0 o.oo 0 37.04 30 1.48 44 10' PIF'E 1,100 LF 10.75 12 21.4)' 24 o.Qo 0 o.oo 0 o.oo 0 o.oo 0 32.24 35 1.40 52 l • 8' PIPE 1r500 t.F 9.38 42 t4.33 64 o.oo 0 o.oo 0 o.oo 0 o.oo 0 23.71 107 1.48 15a t 6" PIPE 18r900 LF R.55 162 12.33 233 o.oo 0 o.oo 0 o.oo 0 o.oo 0 2G.SB 395 1.48 594 i Pl.lliPIH6 SYSTEH i PUHP STATION 1 LS 11 80 0 0 2 2 95 1.48 141 i • BOOSTF.R PUMP STATIOH BOOSTER PUKP STATION 1 LS 11 80 0 0 2 2 95 1.49 141 ! 6" FORCE HIIIN 1Jr800 LF 12.08 167 7.27 100 o.oo 0 o.oo 0 4.36 60 5.33 74 29.04 401 1. .. 8 593 I 1 UTILIDORS I • HAIH RUNS IH VILLt)SE 12r200 LF 10.42 127 40.7-\ 497 o.oo 0 o.oo 0 1.84 22 2.25 27 55.25 674 1.48 998 l STREET CROSSING 50 LF EA lrOOO LF 10.42 10 -10.74 11 o.oo 0 o.oo 0 1.84 2 2.25 2 55.25 55 1.48 82 l PUKP STA TO TREA1H1. PLANT 9r300 LF 12.91 107 40.74 338 o.oo 0 o.oo 0 1.84 15 2.25 19 57.74 479 1.49 709 I S7UBS TO HSF. 360 LOTSi! 20' 7r200 LF 10.42 75 .40.74 293 o.~o 0 o.oo 0 1.84 13 2.25 16 55.25 398 1.48 589 STUBS TO BLDGS -10 f 25' 250 LF 11M2 3 40.74 10 o.oo 0 o.oo 0 1.84 0 2.25 1 55.25 14 1.41.1 20 ! e .233 INTEGRATED OFC AREA I OWHER/HGRS OFFICE 1 EACH 202 547 0 0 8 10 766 1.18 90-1 .234 ELECTRICAL ! GENERATING STATIONS ' e BUILDING 1 EACH 50 20 0 80 20 30 200 1.30 260 l l ! fl.\ l i I (;., l \...· l l 1 (.... ' I i u • L. I \.... • . l'"i; ~ """" , r f (. SUSITNA HYDROELECTRIC PROJECT 16\. ~~ F ;E,R.C, LICENSE APPliCATION ESTlHATE -Ar.RES AHERICAH WATANA date• 13~JAH-83 filef WAAPPCOSJ,DAT 1-ase: 33 ITEM DESCRIPTimt QUANTITY -------------------------------------------------- GENERATORS 4 DAY TANK 1 FUEL STORAGE TANK 2 SUBSTATION 1 DISTRIBUTION DISTRIBUTION 1 .235 FIRE ALARH SYSTEH FIRE ALARH SYSTEK 1 o236 TElfiHOHE SYSTEM TELEPHONE SYSJEH 1 ,J ACCESS ROAD CAHPS .31 ACCESS ROAD/RAILHEAD CAKP FACSr CATERING l OPER SUPT 80r000 ,32 RAil.HEAD CAHP OPERATION FACSr CATERING l OPER SUPT 90r000 ,4 C.'lt:P CREDIT SALVAGE VALUE FOR BUILDIN6Sr EOUIPHENT 1 UTILITIES 1 ,5 PERHAHFJIT TOWN PERKANEHT TOWN 1 .6 HAIH CIJNSTR CATERIHG & SUPPORT CATERING J SUPPORT 3r140r000 ,7 ELECTRIC POWER .71 34,5 KV SYSTEH ,711 TRANSFORHER STATION 1 ,712 DISTRIBUTION SYSTEH (9 KI) 1 .72 CONSTRUCTION CAHP .721 DIESEL GEti£RATIOil 105,000 ,73 CONSTRUCTION POWER .731 DIESEL GENERATION 81r000 ,a CIJHSTRIJCTIOH HEATIHIJ I VEHTIL • • at HEATING l VENTILATION PLANT .811 HEATING & VENTIL, PLANT 1 ,82 HEATING I VENTIL, OPERATION .821 HEATING I VEHJILATIOH OPER 2r700 64 lABOR EXPF.NSE LABOR EXPENSE UNCI.UDED IH DIRECT COSTS) lABOR JOB MATERIALS PERK, HATERIALS SUBCONTRACTS EOPT. OW»E~SHIP EOPT, OPERATION ------------------------------------------------------------------------------------------------------EOUIV, UNITS UNIT AHOUNT UNIT AHOUHT UNIT AMOUNT UNIT AHOUNT UNIT AHOUHT UNIT AHOUNT UNIT --------PRICE PRICE PRICE PRICE PRICE PRICE PRICE ------------------------------------------------------------------------------------------------ $ $ 000 t t 000 • s 000 $ $ 000 • $ 000 • $ 000 • EACH 72100 288 540750 2r163 36050 144 0 0 36050 144 36050 144 721000 EACH 20 60 0 0 5 15 EACH 40000 80 120000 240 0 0 0 0 10000 20 30000 ·oO 200000 EACH 11 54 0 0 1 1 LS 28 136 0 0 2 3 LS 8 5 0 0 0 0 LS 186 109 KANDAY 22.00 1t760 15.28 1r222 0.00 KANDAY 37,96 3t416 15.20 1t368 0.00 LS 0 -9r166 LS 2r775 Br033 HANnAY 37,96 119t194 15.20 471728 o.oo LS LS 80 307 HWhr 30,00 3•150 0.00 HWhr 30,00 2•430 0.00 LS 220 DAY 807.00 27179 0.00 155.607 0 385 537 0 o.oo 0 o.oo 0 0 o.oo 100r927 0 0 0 o.oo 0 o.oo 0 0 0 o.oo 0 0 0 o.oo 0 OdlO 0 0 o.oo 288 0 0 0 8.89 0 1.10 0 0 711 10.87 99 1.35 0 0 870 57.04 122 55.61 0 0 226 276 0 1.10 3t454 1.35 4t239 55.61 0 0 6 20 8 24 0 7,5Q 788 112.50 11r813 150.00 0 7.50 608 112.50 9•113 150.00 0 1r370 0 0 0.00 0 1810.00 4t887 2617,00 160 12t441 35r946 0 0 0 TOTAL HEW AHOUNT FACTOR TOTAL t 000 • 000 2t884 1.40 4t038 100 1.30 130 400 lo30 520 68 1.48 100 169 1.48 250 12 1.48 18 295 1.48 437 4~563 1.48 6t754 s.oo5 1.12 5t605 -9,166 1.oo -9,166 11,310 1.48 16t739 174r6l5 1.12 195r569 480 1.48 710 888 lo48 1•314 15t750 lo30 20,475 12t150 1,30 15r795 1t590 1.45 2r306 7•066 1.45 10r2~6 305r429 0 I I 1 I l l ! • • • • • e C;. c: e SUSITHA HYDROELECTRT£ PROJECT F.E.R,C, liCENSE APPLICATION ESTIKATE -ACRES AMERICAN WATAHA date: 13-JAH-1!3 file: UAAPPCOST.DAT Pa!le: 34 ITEH .DESCRIPTl!!N DIJANTIJ'f ---------------------- 65 SUPERINTENDENCE SUPERINTENDENCE (INCLUDFll IN DIRECT COSTS> .s& INSURANCE INSURANCE <INCLUDED IN DIRECT COSTS) 68 HITIGATIOH OUT-Of-KIND COSTS 69 FEES FEES <INClUDED IN DIRECT COSTS) SUBTOTAL TOTAL PRUJECT DETAIL 1 LABOR JOB HATERIALS PERH. HATF.RIALS SUBCONTRACTS EDPT. OWNERSHIP EOPT. OPERATION ------------------------------------------------------------------------------------------------------UNITS UNIT AHOUNT UNIT AHOUHT UNIT AHOUNT UNIT AHOUNT UNIT AHOUHT UNIT AHOUHT ------PRICE PRICE PRICE PRICE PRICE PRICE --------------------------------. --------------------------------------------------------------- $ $ 000 s $ 000 $ • 000 $ $ 000 $ • 000 • $ 000 0 () 0 0 0 -------------------------------------0 0 0 0 0 0 LS 0 0 0 29,200 0 0 --------------------------------------------0 0 0 29r2CO 0 0 ----------------------------------------0 0 0 0 0 0 -------==--==== --------======= ---------======== ------------------715r180 l97r137 4441523 88r620 322,192 407r845 UttUUt ********* ;tmttu ******'*' ********* ........ ~ 715,180 197rl37 444r523 88,620 322t192 407r845 EDUI'I. UNIT PRICE • TOTAL HEW AMOUNT FACTOR TOTAL ------------------------$ 000 • 000 0 -------0 29,200 1.00 29t200 -------29r200 ------ 0 --------------====== 2•175r496 2P789r858 t:Ut:t:t:U* '******** 2r175,496 1.28 2r789JB58