The URL can be used to link to this page

Home My WebLink AboutAPA1423I· I I I I I I I I I I I I I I I I I I 0 SUSITNA HYDROELECTRIC PROJECT Prepared by: FEASIBILITY REPORT VOLUME 6 APPENDIX C COST ESTIMATES FINAL DRAFT r.lOVEr·1BER 1982 REVISIONS ......__ __ ALASKA POWER AUTHORITY ------J I I I I I I I I I I I I I I I I I I SUSITNA HYDROELECTRIC PROJECT APPENDIX C TABLE OF CONTENTS APPENDIX C -COST ESTIMATES Page Cl -Watana Hydroelectric Development-Estimate of Cost ........ Cl-1 C2-Devil Canyon Hydroelectric Development Estimate of Cost .... C2-1 C3-Construction Manpower Forecasts ..•......................... C3-l :.· C'l I I -I I I . I I I I. I I I ·I I I I •• • I,"" . -- I I I I • I I I I I I I I I I I I I I I APPENDIX .Cl SUSITNA HYDROELECTRIC DEVELOPMENT -ESTIMATE OF COST The attached sheets provide a detailed breakdown of the Watana Hydroelectric Development estimate of cost. The foliowing explanatory notes apply to the attached sheets: -The estimate includes all costs related to the power development. In addition to power facilities, the estimate includes costs for access, site facilities, transmission facilities~ engineering, and owner•s costs; -All costs are in January 1982 dollars; -The estimate follows the Federal Energy Regulatory Commission•s (FERC) format. All FERC accounts applicable to hydroelectric developments are listed. Notes have been included throughout the estimate to indicate. wherever costs have been included in other accounts. Major accounts are divided into subaccounts. In general, structures are designated by subaccounts with a further breakdown by type of work; -Accounts 330 through 339 cover Production Plant and Transmission Plant. These are the estimated costs for the construction work and include contractor 1 s direct and indirect costs; -Accounts 389 through 399 cover General Plant. The estimated costs of this plant have been shown under Account 399; -Accounts 61 through 69 cover Indirect Costs. These accounts generally include costs which are not attributable to any specific structure or item of work. For this estimate, only Account 63, Camp and Commissary, has been used. Other indirect costs have been included in the appropriate costs for Production and Transmission Plant; -In Account 63, the following major costs have generally been included: . Construction of camps and villages; . Operation and maintenance of camps and village; . Electric power; and . Construction heating and ventilating. The one exception to the above is Transmission Plant where the costs of camp have been included in the costs; - A contingency has been applied to each account included under Production Plant, Transmission Plant, and Indirect Costs to give a total construction cost; and . -Accounts 71 through 80 cover Overhead Construction costs. For this estimate, the engineering and owner•s costs have been shown as a percentage under Account 71. I I I I I I I I I I I I I I I I I I I The preparation of the cost estimate included the following steps: -Preparation of a detailed analysis of labor, material, and equipment cos~s for each item of work; -Summarizing of the above data for labor, material, and equipment for input into the computer program for each item of work; and · -Production of a computer summary of the cost estimate in the format as attached. As a result of this procedure, unit prices have not been rounded, but in general, the accuracy should be considered reliable to three significant figures. I .. , I . SUSITNA HYDROELECTRIC PROJECT date: 4-f«JV-82 F ,E.R.C. LICJ:HSF: APPUCATIOH J:STIHATE -ACRES MERtCAH file: WAAPPCOST.DAT;2t WATANA Pa!:!e: 1 I ITEM OESCRIPTION 1?-UAHTITY UHtTS UNIT PRICE AliOUNT TOTAl REMARKS --o.---~--.c ,. ___ ----- t $ hOOO's $ t,OOO's I PRODOCHON PlANT I_. 330 LAND t LAND RIGHTS I .t LAND LAND 1 LS 51 ,ooo,ooo.oo 517000 .2 LAlfD RIGHTS I LAND RIGHTS -IN ABOVE 0 LS o.oo 0 .3 MISC CHARGES l CREDITS HISC CHARGES/CREDIT-IN ABOVE 0 LS o.oo 0 51,000 I'·. CONTINGENCY 20.1) % 10t200 I( 331 POWERPLANT STRUCTURE IKPROVEHENTS .t POWERHOUSE .11 POWERHOUSE & DRAFT TUBE .1.11 EXCAVATION I POWERHOUSE VAULT ROCK 122,500 CY 46.43 5t68B DRAFT TUllE: ROCK 257200 CY 46.43 1,170 ~ I 6rS58 .113 SURFACE PREPARATION/GROUTING POWERHOUS[ SURFACE PREPAR,~TIOH 99,000 SF t.Sl 149 I DRAFT TUBE SURFACE PREPARAnOH 76,50() SF 1.51 116 GROUT CURTAIN (IJ/S OF P-H> I DRILL HOLES . 43,800 lF 13.05 572 CEKEHT 17,500 C1F 39.25 669 11506 I .114 COHC.RETF. I SHOTCRETE POWERHOUSE CONCRETE 32,600 CY 326.00 10,6?.8 I CONC OVER8REAK lt2'H/6'V 2J400 CY 210.34 505 REINFORCING STEEL 1Y630 TON 19356.17 2,211 -t• SHOTCRETE 4hQOO SF 4,.77 196 ! DRAFT TUBE •• I ...... I , [-" : ·: v.·.. . ·. . -'t •. •. • • . . ' ;~ ~ . , . . . . . );.. . ' . f ·.. . . . ,._., •• .. <" , J. • ··, ;... • :-.> -~ .. · ·: ', :i:~ -._· -~·--... :~ -: . -~. SW3ITNA HYDROELECTRIC PROJECT I , ... I I I I I I F.'F.,R.C. UCENSF. APPI.ICATION ESTih'ATE -ACRES AMERlCAH I,. I':. I( I I I I I •• •• I I ITEM WATANA OESCRTPTIIJJH CONCRETE CONCRETE OVERBREAK 6e REINFORCTHG STEEL 2' SHOTCRETE .11~ SUPPORT I ANCHORS POWERHOUSE ROOOOLTS 1' @ 25' HY ROCK90LTS t• @ 15' STill MESH STEF.I. SUPPORT DRAFT TUBE ROCKBOLTS 1' @ 25 1 HY ROCKBOLTS 1' @ 12' ROCKBOLTS 1' @ 9' STEF.I. MESH .!17 DRAINAGE HOLES CU/S OF POWERHOUSE> HOLES CPOWF.RfKW~ CROWN> .11a STRUCTURAl -MISC STEELWORK POWERHOUSE & DRAFT TUBE STRUCTURAL STEEL/CRANE RAILS .119 ARCHITECTURAL POWERHOUSE ARCHHECTURAL .11C MECHANICAL DRAFi TUBE GAT£S DRAFT TUSF. GATF. GUIDES DRAFT TUBE CRANE OUANTITY UHITS UNIT PRICE ----· ------ t 12,000 CY 326.00 2,500 CY 210.34 990 TON 1v356.17 69100 Sf 2.48 970 ~.CH 586.70 lr970 EACH 349.86 44,600 SF 2.n 137 TON 6,02?.,00 150 EACH 586.70 390 EACH 251.17 190 EACH 205.42 18J900 Sf 2.99 15,()00 LF 23.36 28,500 LF 23.36 1 LS 3P091,425,00 1 LS lt252!'449.00 .. SETS 193v220.00 6 SETS 90,736.00 1 LS 608,096.00 date: 4~'00-82 file·: WAAP~t:JST .DAH21 Pase: 2 AMOUNT TOTAl REM~'lKS S l•OOO's S b000 1 s 3r912 526 lr343 15 ----- 19,334 569 . 689 124 325 88 98 39 57 2,488 35<) 666 1J016 3,091 -·-- 3,091 1,252 ------- h252 m 544 608 1P925 ------------ 37,-tn I I SUSITNA HYDROELECTRIC PRO.JECT date: 4-HOV-82 F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN filet WA~Pf.OST .DAH21 WATAHA ?m: 3 I ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS ----------------------• S hOOO's • hOOO's I .t2 ACCESS TUNNELS t PORTAlS .121 EXCAVATION I : I I I TUNNF.LS -ROCK KAIN TUHL so,2so CY 50.14 2,~20 TRANSFORHt~ GAU.F.RY TIJNHEL 17,750 CY 50.14 89tl GROUTING GALLERY TUNNEL 1r900 CY 20<4.28 388 SURAF. CHAM8F.R Ar.cf.SS TUNNEL 7,250 CY 74.81 542 PENSTOCK ACCESS TUNNEL 61t500 CY 74.81 ~,601 PENSTOCK ELBOW ACCESS TUNNEL 1Sr000 CY 74.81 1J122 ACCESS SH~FT TUNNEL 17300 CY 74.81 97 CONN~CTOR TUNNEl 1r900 CY 195.66 372 PORTALS OVERBURDEN 6t000 CY 8.66 52 ROCK c :l,ooo CY 25.00 75 10,659 .~ • .123 SURFACE PREPARATIOK · TUNNELS MAIN TUNNEL SLAB 53,100 SF 1.02 54 PENSTOCK ACCESS nfHHf.l SLAB 65,200 SF 1.02 67 I( MAIN PORTAL HORIZONTAL 200 SF L.02 0 INCLINED 2J100 SF 1.43 3 I 124 .1/.4 CONCRETE & SHOTCRETE I I I I I MAIN PORTAL CONr.RETE SLAB "II\ CY 188.33 6 ...sv COHCRETE WAUS 570 CY 188.33 107 CONCRETE GUERBREAK 12'H/9'V 50 CY 170.87 9 REINFORCING STF.EL 40 TON h343.12 54 TUHMELS CONCRETE SLAB MAIN TUNNEL h950 CY 2!7.13 462 CONr. PUJSS ~T ELBOW ACC 15,000 CY . 35!1.57 5J334 CONr. OVERBREAK MAIN TUN 6 I hOOO CY 162.72 163 REINFORCING STEEL 70 TOM 11356.17 95 2' SHOTCRETE HAIN TUNNEL 20,100 SF 2.48 50 21 SHOT CRETE TRANSFORtfEPa I;Jt 7,100 SF 2.48 18 2' SHOTCRETE SURGE CHAHB AC~ 3t900 SF 2.48 10 2' SHOTCRETE PENSTOCK ACCESS 24r700 SF ?..48 61 2' SHOTCRETE PENST ELBOW ACC 7J100 SF 2.48 18 I I ..... I I ,. ........ I r SUSTTNA HYDROF.LECTRTC FRO.JECT date: 4-NOv-82 F.F..R,C. LICENSE APPLICATION ESTIMATE-ACRES AKERir.AN file: WAAPPCOST.DATj21 WATANA ?a~: 4 .,. ITEM DESCRIPTION OOANTITY UNITS UNIT PRir.E AMOUNT TOTAL REMARKS -------- ,~ ... "' $ $ 1,000's t ltOOO's I 2' SHOTCRETE ACCF.SS SHAFT :100 SF 2.48 1 2' SHOTCRETE GROUT GALLERY BOO SF 2.48 2 I 2' SHOTCRETE COHHECTOR TUN ROO SF 2.48 2 6r390 .12S SUPPORT I ANCHORS I HAIN TUNNEL ROr.KBOLTS 1' @ 12' 1r200 EACH 251.17 301 ROCKSOl.TS 1 ' ~ 9' 250 EACH 205.42 51 I STEEL KESH 63,ooo SF 3.00 189 STEEt SUPPORT 66 TON 61022.00 397 HAIN TUNNEL PORTAl ROr.KBOLTS 1' @ 15' 50 EACH ~9.84 17 I . TRANSFORMER GALLERY TUNHEl ROCKBOLJS 1' @ 12' 410 EACH 251.15 103 ROCK80tTS 1' @ 9' 70 EACH 205.42 14 I STEEL HESH 22,500 SF 2.77 62 STEF.I. SUPPORT 21t TON 6J022.00 145 GROUTING GALLERY TUNNEL ROCKBOLTS 3/4e @ 6' 160 EACH 155.56 25 I STEEl. MESH 160 SF 3.00 0 STEEL SUPPORT 2 TON 6J022.00 12 SURGE CHAMBER TU~~L I ROCKBOLTS 1' @ 12' 2:50 EACH 251.15 58 ROCKBOLTS 1' P. 9' so EACH 205.42 10 STEEL MESH 12,050 SF 3.00 36 STEEl. SUPPORT 14 TON 6J022.00 84 I PENSTOCK ACCESS TUNNEL ROCKBOLTS 1' @ 12' lf-430 EACH 251.15 359 ROCKOOLTS 1• P. 9' 240 f.ACH 205~42 49 I STEEL MESH n,soo SF 3.00 233 STEF.I. SUPPORT 58 TON 6r022.00 349 PENSTOCK· ELBOW ACCESS TUNNEL I ROCKBOLTS 1' @ 12' 420 EACH 251.15 105 ROCKSOLT~ 1• @ 9' 120 F.ACH 205.42 25 STEEL KESH 22t500 SF 3.00 68 STEEl. SUPPORT 30 TON 6r022.00 181 I ACCESS SHAFT TUNNEL ROCKBOLTS 1' @ 12' 20 EACH 251.15 5 9 ROCKBOLTS t• @ 9' 20 F.ACH 20:).42 4 I STEEL HESH 930 SF 3.00 3 I .I I I 'k I ... SIJSITNA HYDROELECTRIC PRO.JECT date: ~-NOtJ-82 F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERJCAN file: WMPProS'f ,DAn21 WATANA Pase: 5 I' ITEM DESCRIPTION Olh\'fflTY UNITS UNIT PRir.E AMOUNT TOTAL REMARKS ----·. ------------------ $ ~ hOOO's $ hOOO's I STEEL SUPPORT 8 TON 6,022,00 48 CONNECTOR llRiNEL ROC~~OLTS 3/4' @ 6' 160 EACH 155.56 25 I STEEL KESH 160 SF 3.00 0 STEEL SUPPORT 2 TON 6t022.00 12 --- I 2,973 .129 · ARCHITECTURAL MAIN PORTAL DOORS 2 SETS 71,349.51 143 --- I 143 .12C MECHANICAL VENTILATING SYSTEM I· <INr! IN 63.81 i 63.82> 0 -----------1: 20,289 ~ .13 ACCESS SHAFT I'. t131 EXCAVATION ROCK 13,700 CY 117.38 h608 --- I 1t608 .133 SURFACE PREPARATION SHAFT 64,()00 SF 1.51 97 I ·;:) 97 ~134 CONCRETE I SHOTCRETE · CONCRETE LINING JyJSO CY 442.47 1t482 I CONCRETE OVERBREAK 6 • 11220 CY 258.43 315 1,798 .135 SUPPORT l ANCHORS I ROCKBOLTS 3/4' @ 61 hOSO EACH 155.56 163 163 I .138 STRUCTURAL -MISC STEELWORK MISCELLANEOUS STEELWORK 50 TON 3J480.78 174 174 I I ~ I I I I I I I .. I· I I' I I I I I I I I I I ITEM SUSITNA HYDROElECTRIC PR~JECT F .E,R.C. LICENSE APPLICATION E~TitiATE -ACRES AH£RICAN WATAHA ItESCRIPTION QUANTITY UNITS --- .139 ARCHITECTURAL CONTROL BUILDING <lHCL IN 331.2 COHT BLDG> .13C MECHANICAL ELEVATORS 1 LS .14 FIRE PROTEc·.~OH P·tADTAHK .141 EXCAVATION ROCK 1r150 CY .143 SURFACE PREPARATION HEADTANK 2r800 SF .144 CONCRETE l SHOTCRETE CONCRETE 250 CY CONe OVERSREAK 6 • 45 CY REINFORCING STEEL 10 TON .145 SUPPORT ~ ANCHORS ROCKBOLTS 1' @ 12J' 25 EACH ROCKBOLTS t• P. 9' 10 EACH STEEL MESH 1f200 SF STEEl. SUPPORT 2 TON .1~8 STRUCTURAl -tUSC STEELWORK MISCELLANEOUS STEELWORK 1 LS .14C MECHANICAL PIPING/VALVES - <IHCI. IN. 335 .1;D date: 4-HOV-82 file: YAAPPCOST.DAT;21 Pase: 6 UNIT PRICE AMOUNT TOTAL REMARKS -------s $ bOOO's • 1r000 1 s --- 0 1t012,3SO.OO lt012 h012 ------ 49852 286.17 329 329 1.03 3 3 454.56 114 190.88 9 1r356.17 14 136 251.15 6 205.42 2 3.00 4 6r022.00 12 -- 24 22,030.14 22 22 0 ------------- 514 I I SUSITNA HYDROELECTRIC PRO.JECT date: 4-NOV-82 F,E.R.C. LICENSE APPLICATION ESTIMATE-Ar.RES AMERICAN file: WAAPPCOST,DAT;21 WATAHA P~: 7 I ITEH DESCRIPTION tlUAHTITY UNitS tmiT PRICE AMOUNT TOTAl REMARKS --- t $ ltOOO's S hOOO's I .15 BUS nJHHELS <TOTALS FOR 3 BUS TUNNELS> .151 EXCAVATION I ROCK HORIZONTAL 2r700 CY 110.20 298 ROCK th'CUHED 1,300 CY 310.10 403 I 701 .153 SURFACE PREPARATION TUNNELS 7,100 SF 1.51 11 I 11 .154 CONCRETE I SHOTCRETE CONCRETE SLAB 350 CY 385.37 135 I cor~r.Rm OVF.RBRf.AK 12• 250 CY 222.43 56 REINfORCING STEEL 18 TON 1t356.17 24 2 I SHOTCRF.TE 2.200 SF 2.48 5 .I 220 .155 SUPPORT & AHCOORS ROCKBOL TS 1' @ 25' 60 EACH 586.70 35 •• ROCKBOLTS 1'@ 12' 140 f.ACH 251.15 35 ROCKBOLTS 1' @ 9' 50 EACH 205.-42 10 STEEl. HESH OPROO SF 3.00 20 I STEEL SUPPORT 11 TON lu022.00 66 -- 167 -----I b099 .16 TRAHSFORHER GALLERY I .161 EXCAVATION ROCK 26,800 CY 42.37 h136 1r136 I .!63 SURFACE PREPARATION TRANSFORMER GALLERY 24,600 SF 1.03 25 I 25 .164 CONCRETE I SHOTCRETE CONCRETE BASE SLAB 2r400 CY 578.61 1t389 I CONr.R8E fWERBRF.AK 12'H/6'1J no CY 1n.57 137 I I I I .. ··-SUSITHA HYDROELECTRIC PROJECT date: ~-NOII-82 F .E,R.r,. LICENSF. APPLICATTON F.STIHATE.-Ar.RES AMERICAN filP.t WAAPPCOST.DAT;21 WATANA PiSe: 8 I ITEH rESCRIPTION auAHTtTY UNITS UHIT PRICE AMOUNT TOTAL REMARKS -~- s $ lrOOO's $ hOOO's I REINFORCING STEEL 120 TON 1,356.17 163 --- 1r688 I .165 SUPPORT t ANCHORS ROCKBOL TS 1 I i 25' HY 600 EACH 556.70 352 ROCKBOI.TS 1' tl t5 1 270 F.ACH 349.84 94 I. STEEL MESH 20,700 SF 'i..n 57 STEF.I. SUPPORT 29 TON 6,022.00 175 678 I t167 DRAINAGE HOLES <IN GALLERY CROim) s,Joo LF 23.36 194 I 194 --------- 3fn1 I .17 r.ABLE SHAFTS <TOTALS FOR 2 SHAFTS) .171 EXCAVATION •• ROCK 3t400 CY 310.10 1f054 1t05-4 I .173 SURFACE PREPARATION SHAFTS 41,400 SF 1.51 63 --- 63 I .174 CONCRETE I SHOTCRETE CONCRETE LINING 1,~o CY 824.91 858 COHCRETt OVERBRF.AK 6' 800 CY 41:J.10 330 I 1J188 .175 SUPPORT & ANCHORS ROCKBOLTS 3/4' @ 6' 650 EACH 155.5b 101 I --- 101 .178 STRUCTURAL -HISC STEELWORK I MISCELLANEOUS STEELWORK 18 TON 7t343.38 132 , ____ 132 I I I I I -~ I .-, SUStTNA HYDRO~LECTRtr. ~JECT datP.: 4-HOV-82 1 file: WAAPPCOST.DATi21 F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN WATAHA ?ase: 9 I iTB1 DESCRIPTION OOANTITY UNITS UNIT PRICE AKOUHT TOTAL REMARKS -----' -----.. $ !JOOO's S hOOO's I .179 ARCHITECTURAL ENCLOSURES 1 . LS 85,260.58 85 ---. ·- I 85 .t7C HEr. HAN I CAl KAHHOIST 2 EACH 222,760.00 446 I 4-46 = --- I 3,069 .ta DEWATERING COORING CONSTRUr.T,) .181 DEWATERING <POWER FACILITIES) I DEWATERING 1 lS 567,465.00 567 567 I ------..,, ____ 567 .19 TNSTRUHEHTATIOH I .191 INSTRUMOO~TION INSTRUMENTATION 1 LS na,m.oo 728 I 729 ---------- 728 I .2 HISC. 8UILDtHGS l STRUCTURES CONTROL BUILDING 1 LS 11896,326.00 h896 -------- I 1JS96 .J PERMANENT TOWN <INCLUDED IN 63.5) I 0 I 7-4,207 CONTINSEHCY ., 15.0 % u,tJt •• I I I ., I I I I I I I I I I I I I I •• I I I "T .. , .. sv- ;;E:~q~·nm: QUANTITY UNITS WHT PRICE ------------------------------------------------------------------------- r::s:::~·UOIR· GAM<' v I).<, p::RWA Y!:! • • \J ., .. n 1..1 t.J ' ii£2ER':~rr· ·J. .1 ~ :LE;;RING r;_~ARH~G 37·500 ACRE 1,A5~ .. 57 .... fiiUERSION TIJl'mELS.'COFFERDAMS t BASED UPON ACCELERATED C::r.HFDIII E) .:?l ~IF..l~·STOU TUWJELS.'PORTAI S - ! HJCL COMBINE:! -.;ILRACE/DIV- E:r;f;~m TLitWEL. ~ PCli'fAL - ·:r:-c .. '!·; <h -'--,)..,. . . ·;; i f'=CAIJAPDN .... .._ ~ ·:~ rE~· T!~~lt1[l ROfl\ ~~1 ,t)OO CY 54.62 LDUER TUNNEL PJCK 208··)00 CY 54.62 EXGAt:ATE cmJCRETE FO~· PLUG 700 CY 54.62 iJPST REAli 'JPt•EJ? PQF:T Al s·uGr. I.:SE.:tBLE \FACE ONLY> 1!.200 CY 32.81 ~PST~'EAM LOUER PORTAL <INCL l{OST fO:C FtJ~· IJPPER PORTAL) ROC!-~ USEABLE 1os,ooo CY 32t81 ROr.K WASTE 211750 CY 32.81 ilt!UHSTRE~H PORTALS f}!JFP.BlJF:DEN p.ooo CY 8.82 ROCK USEABLE 120,000 CY 32.81 ROCK UASTE 28,000 CY 32.81 EMHGE~IC'f RElEASE CHAHSERS EXCAVATE CONCRETE FOR PLUGS 1·800 CY 5~,36 GATF CHAMBER 4,700 CY 52~Z6 ACCESS TUNNEL iO GATE CHAMBER POrK 1Q·100 ;"'V 52.36 ,_.I '1i'l FILL •.-J..4 TEMPORARY COFFERDAM TO CONSTRUCT UPSTREAM PORTALS 23,000 CY 5.79 date: 4-NOIJ-8?. f1le: WAAPPCOST.DAT:21 Pa:!e: 10 M!OUNT TOTAL f~EHARKS -----------------------------------~ 54t475 ------------------ 54,475 ., 12,071 11,361 38 367 3t543 714 ,..., t.' .. ,,./ ~50 3J9J7 ll19 94 246 t,ooo --------- 14t441 133 --------- 133 I ,-. SUSITHA HYDROELECTRIC PROJECT date: 4-HOV-82 I F.E.R.C. LICENSE APPliCATION ESTIMATE-ArRES AMERICAN file: YAAPPCOST.DAT;2t WATANA Pm: 11 ( ITEM DESCRIPTION OOAHTJTY UNIT~ UNIT PRICE AKOUH'f TOTAL REMARKS I ·---- $ $ t.OOO's t lJOOO's I .213 ~JRFACE PREP/GROUTING UPSTREAM UPPER PORTAL HORIZONTAL 3r200 SF 1.07 3 I IHCLtHED a,ooo SF 1.57 14 UPSTREAM LOWER PORTAl. HORJZONTAL 1,300 SF !o07 1 I tHCUHED 1~,900 SF 1.57 23 DOWNSTREAM UPPER PORTAl HORIZONTAL 6r100 SF 1.07 7 INCLINED 20,soo SF 1~57 32 I DO~NSTREAH LOWER PORTAL HORJ70NTAL 600 Sf 1.07 1 tHCJ.tHED 5·600 SF 1.57 9 I GROUT UPPER TUNNEL PlUGS DRill HOLES 4f100 lF 13.49 55 CEftF.HT 820 CF JfJ.89 32 ,. GROUT LOWER TUN PERK PLUG I DRJI l HOlES 2?050 LF 13.49 28 CEMENT 410 CF 3R.89 16 ( ' --- ~1 I " .214 CONCRETE I SHOTCRETE UPPER TUN~a CONCRETE LINING 42,400 CY 282.30 11t970 I CONr. LINilffl OVF.RBREAK 6 I 10,200 CY 157.n h~ REINFORCING STffi 24 TON 1,423.49 34 2' SHOTCRETE 56,000 SF 2.62 147 I LOWER TUNHEL CONCRETE LINING 37J600 CY 282.30 10,614 COHr.RF.TE FOR Pf.UG 6·200 CY 216.96 1r345 CONC LINING OVERBREAK 6' to,ooo CY 157.n 1t578 I REINFORCING STEEl 24 TOH lr423.49 ~ 2' SHOTCRETE 57,900 SF 2.62 15~ UPSTREAM UPPER PORTAL I CONCRETE HEADWALL 3?200 CY 318.70 !,020 CfJf4CRHE l.tHIHG 1r300 CY 318.70 414 CONCRETE SLAB 750 CY 318.7(j 239 CONCRETE PIERS 800 CY 311~!70 255 . ,, ~~ ---· I CONCRETE OVERBREAK 12'HI6'V 300 CY 1')'71 30 1ft , .. u.h 07 REINFORCING STEEL 400 TOH 1,387.35 555 . , UPSTREAM LOWER PORTAL I I I I I <:: - I SUSITNA HYDROELECTRIC PROJECT date: -4-HOV-82 F .F..R.C. LICENSE APPUCATION ESTHfATF. -ACRES AMERICAN file: WAAPPCOST,DAT;21 WATANA P~: 12 I IT Elf DESCRIPTION QUANTITY UNITS UHIT PRICE AHOONT TOTAL REMARKS -- $ i 11000 1 5 $ t,OOO's I CONCRETE H~ADWAll 4.500 CY 318.70 1J434 CONCRETE LINING 3t000 CY 318.70 956 COHr.RETE SLAB · 300 CY 318.70 96 I CONCRETE PIERS 700 CY 318.70 223 CONI'IDE OUERJlRF.AK 12 I H/6 I u 350 CY 231.30 81 REIHFORCING STEEL 600 TON 1,387.35 832 I DOWNSTREAM UPPER PORTAL o CONCRETE HEADWAll 500 CY 318.70 159 COHCRETE SlAB 100 CY 318.70 32 CONCRETE OVERBREAK 12°H/6'U 100 CY 231.30 23 I REINFORCING STEEL 40 TON 1F387,J5 55 DOWNSTREAH LOWER PORTAL CONCRETE HEADWALL 2,500 CY 318.70 797 I cm~r.RETE SLAB 100 CY 318.70 32 CONCRETE OVERBREAK 12'H/6'U 150 CY 231.30 35 REIHFORCtNB STEEL 170 TON 11387.35 236 I DOWNSTREAM FLIP BUCKET CONCRETE SLAB BOO CY 318~70 255 r.ONCRETE WALLS 2,~()0 CY 318.70 733 ,• CONCRETE INVERT 1,20() CY 318.70 382 I CONCRETE OVF.RORF.AK 12'H/6 1 V 410 CY 231.30 95 REINfORCING STEEL 280 TON 1t387.35 388 QOWHSTREA" RETAINING WALL I CONCREJE SLAB 200 CY :u8.7o 64 r.OHCRETE WAllS 2P000 CY 31R.70 637 CONCRETE OVERBREAK 12'H/6'V 110 CY 231.30 25 REINFORCING STEEl 90 TON 1,387.35 t25 I 81ER68lCY RELEASE CHAMBERS CONCRETE PLUG 15t300 CY 385.29 5,895 4' SHOTCRETE 2J790 SF !1.03 14 I ACCESS TUNNEL TO GATE CHAMBER 2 I SHOT CRETE 12,800 SF 2.~2 34 --- 43t674 I .21S SUPPORT I ANCHORS LOWER TUNNEL ROCKBOLTS 1' @ 12' 3,650 EACH 278.41 bOlo I ROCKOOI..T!l 1' ~ 9' ~20 F.ACH ~"='-80 141 ~-· STEEL KESH 217,100 SF 3.26 708 STEF.I. SUPPORT 220 TOH 6,391.02 lf-406 I UPPER TUNNEl I I I I . I .... SUSITNA HYDROELECTRIC PROJECT date: 4-NOV-82 F.~.R.r.. LICF.HSE APPLICATION ESTTHATE -ACRES AMERICAN file: WAAPPCOSTtDATi21 WATAHA Pase: 13 I ITEM OESCRtPTIOH OOAHTITY UHITS UNIT PRICE tiliOUHT TOTAL REMARKS ----- t t 1,000's t hOOO's I ROCKBffi. TS 1' P. 12' 3J530 EACH 278.41 983 ROOOOLTS t• @ 9' 600 EACH 227.80 137 . smr. HESif 210r~OO SF 3.26 685 I STEF.l. SUPPORT 213 TON 6t391.02 1,361 IJPSTREAH I.CiER PORTAL ROCKBOLTS p@ 15' 240 EACH 366.92 88 I ~~HORS t• @ ~5' 290 EACH 611.02 177 UPSTREAM UPPER PORTAL ROCKaDLTS 1' @.15' <INn. IN LOWER PORTAL> I ANr.HORS t• @ 25' 130 EACH 611.02 79 DOWNSTREAM lOWER PORTAL ROCKBOLTS 1' @ 15' 200 EACH 366.92 73 I DOWHSTREAH UPPER PORTAl ROCKBOLTS 1' @ 15' 100 EACH 366.92 37 RETAINING UALL - ANCHORS-1' @ 25' 100 EACH 611.02 61 I EiiERGENCY RF.LEAS£ CHAHBERS ROCKBOLTS 1' ~ 25' HY 100 EACH 622.54 62 ROCKBOLTS t i @ 15' HY 125 EACH 374.97 47 I STEEL MESH 3r600 SF 3.20 12 STEEl. SUPPORT 14 TON 6r2?2.28 as KETAL ROOF ANCHORS 3/4' I! 6' 20 EACH 166.87 3 I ACCESS TUNNEL TO GATE CHAMBER ROCKBOL TS 1 I @ 12' ns EACH 268.77 208 ROCKSOtTS P @ 9' 240 EACH 219.89 53 STEEL KESH 39,900 Sf 3.20 128 I STEF.I. SUPPORT 55 TON 6r292.2B 346 --- 7,900 I .218 STRUCTURAl -MISC STEELWORK SUSPENDED HETAL ROOF EMERGENCY RELEASE CHAMBERS 2,775 SF 47.11 131 I 131 .21C MECHANICAl UPSTREAM LOWER GATES I GATF. EQUIPHEHT 2 EACH 2t37175S6.00 4,743 UPSTRF.AH UPPER GATES BATE EQUIPMENT 2 EACH 1,328,814.00 27658 TRASHRACKS 1 LS 761,500.00 762 I I I • • I<. •• SUSITNA HYDROELECTRIC PROJECT date: •-NOV-82 F.F..R.C. LICENSE APPLICATION ESTIMATE -ACRES AHERICAN file: WAAPPCOST.DATi21 WATANA Pase: 14 .. "''· I lTEM nESCRIPTIOH 00Aff1'ITY UHITS UHIT PRICE AHOUHT TOTAL REMARKS ------- $ $ 1r000's $ lrOOO's I OOUHSTREAH I.OWER OUTLET STOPLOG GUIDES 1 LS 60t809.60 61 I STDPI.OGS INCLUDES FOLLOWER l LS 844r996.00 845 DOWNSTREAM UPPER OUTLET STOPLOG GUIDES 1 LS 359312.80 35 LOW LEVEL RELEASE I SLIDE GATES INCL STEEL LINER 9 EACH 1t552r338.00 13t971 23r074 -----I --- 109,574 • .22 UPSTREAM COFFERDAM I .221 EXCAVATION OVERBURDEN REHOVAL hOOO CY 6.05 6 I 6 +22?. FtLL ROCK FILL 38,400 CY 5.37 206 r I ' FINE FILTER 16r600 CY 17.02 283 COARSE FILTER 15t900 CY 14.85 236 ROCK SHELL 196r500 CY 5.16 11014 ClOSURE DIKE 58t500 CY 5.37 314 • RIP RAP 21r200 CY 12.08 256 I 2PJ09 .223 CUTOFF I SlURRY WAll EXCAVATION 4t850 CY 2.41 12 SLURRY WAll 4~r600 SF 34.80 1r517 I 11529 .22D DEWATERING I iNITIAL DEWATERING 1 lS 2,538,616.00 2,539 DEWATERING HAIHTEHAHCE· 1 LS 10r215r697.00 10,216 12,754 I 16,598 I I I I I ..... SUSITHA HYDROEI.ECTRIC PROJECT date: 4-NOV-82 I F .E.R.C. LICENSE APPliCATION ESTIMATE -ACRES AMERICAN file: WAAPPCOST.MH21 WATAHA P~: 15 .... >,, I ITEH DESCRIPTION OUANTITY UNITS UNIT PRICE AKO~'T TOTAL REMARKS ----------- $ $ ltOOO's $ 1t000's I .23 DOWNSTREAM COFFERDAM ,231 EXCAVATION OVERBURDEN 5t000 CY 6.05 30 ·I RtJCK 500 CY 5.16 3 REMOVAl OF COFFERDAM 14t500 CY 7.05 102 -- 135 I .232 FILL RIP RAP 1t800 CY 12.08 22 CLOSIJRE DIKE 15r200 CY 5.37 82 I 103 .233 CUTOFF I ( SLURRY WALL EXCAVATION 1f830 C't 2.41 4 SlURRY UAI..l 16,500 SF 34.80 574 I ( 579 ---- 817 I .3 MAIN DAM .31 MAIN DAM ,JU EXCAVATION I OVERBURDEN -ABOVE EL 1470 2,o26,ooo CY · 5.83 11t812 OVRBRNHI.LUV-8a.OO EL 1470 5r320r000 CY 5.58 29t686 J ROCK USEABLE-ABOVE EL 1470 1J289,000 CY 21.84 28t152 I ROCK USEA8LE-8B.QY F.l. 1470 478r000 CY 2?..18 Hh602 ROCK WASTE -ABOVE EL 1470 1r950r000 CY 21.84 42,588 ROCK WASTF-: -BEl.OW El. 1470 869,500 CY 25.43 22,111 I 144r950 t-. ' ' "-' .• , ... < .312 FILL I· , RIP RAP <UPSTREAM> 1r547,ooo CY 11.53 17PB37 I GRAVF.L <UPSTREAH > 25t194P000 CY 9.92 249r924 COARSE FILTER <UPSTREAM> 1.1..u,ooo CY 14.28 23,505 .&-,v-.u FINF. FILT~R <UPSTREAH> ~,ou,ooo CY 16.36 32,900 CORE <IMPERVIOUS> 8,2549000 CY 12.24 101J029 I FINE FILTER <OOWHSTREAH> 2,25Jr000 CY 16i36 36f859 COARSE FILTER CDOWNSTREAH> 1,91o,ooo CY 14.28 277275 Sf£LI. -ROCK ~ r:JRA\18. (D/S) u,342,ooo CY 9.25 104,914 I I I I 1-'. I ?'" SUSITNA HYDROELECTRIC PROJECT date: 4-NGV-82 F.F..R~C. LICENSE APPLICATION ESTIHATF.-ACRF.S AMERICAN file: WAAPPCOST.DATj21 WATAHA Pa!:fe: 16 I ITEH OESCRTPTION OOAHTITY UHITS UNIT PRICE AHOUHT TOTAl REMARKS --------s $ 1r000's S l,OOO's I SHElf. -ROCK FR OlliER SOURCES 5P418r000 CY 4.99 27r036 COBBLES <DOWNSTREAM FACE> 2P003P000 CY 8.09 16.204 ROAD BASE l?.rOOO CY 16.36 196 I FROST PROTECTION PROf.F.SS PROTECTION 960r000 CY 4.58 4J397 PLACF. PROTECTION 960,000 CY 1.46 1P402 I REMOVE 1 I PROTECT ' WASTE 93.000 CY 3.20 298 SCARIFY COR~ ~JRFACE 193 ACRE 408.16 79 FILTER FABRlC FILTER FABRIC 740,()00 SF 0.39 289 I 0 644·142 .313 SURFACE PREP/GROUTING I SURFACE PREPARATION UNDER CORE/FilTERS ABOVE ELEVATION 1500 1,675,()()0 SF 1.48 2Y479 BF.LOW ELEVATION 1500 6tJ,ooo SF 1.48 907 I UNDER SHELL ABOVE ELEVATION 1500 s,t86,ooo SF 1.02 5,290 ( BELOW ElEVATION 1500 2,584,000 SF 1.(\2 21636 ' CONSOLIDATION GROUT I DRJf.l. HOLES q87,ooo lF 5.66 J,sss CEMENT 687.000 CF 31.55 2ir6i5 I GROUT CURTAIN DRill HOLES 465,000 lF 12.72 5J915 CEHOO t~,ooo CF 37.63 6,999 DENTAl. CONCRETE I DENTAL CONCRETE 85v000 CY 169.48 14f406 64,195 I .317 DRAINAGE HOLES 136,000 lF 22.79 3J099 --- 3J099 I -------- 856,387 I .32 GROUT 6~-lF.P.IES/PORTAlS .321 EXCAVATION TUNH8_S/SHAFTS -CORE AREA I ROCK HORIZONTAL 10.100 CY 204.28 2JlJ63 I I • • I ... I ,-. SIISITNA HYDRflafCTRTC PROJECT di~te: 4-lroiJ-82 F.F..R.C. LICENSE APPLICATION ESTIMATE-ACRES AKERir.AN file: WAAPPCOST,DAT;21 WATAHA P~e: 17 I. ITEH DESCRIPTION OOANTiff UNITS UNIT PRICE AHOUNT TOTAL REMARKS ' ---. ---------··---------------s $ ltOOO's t hOOO's I ROCK IHCUHED 11,300 CY 286.17 ;t,234 ROCK VERTICAL 2,ooo CY 2n.S6 555 TtfliHELS/SHAFTS -ACCESS I ROCK HORIZONTAl 13,000 CY 204.28 2,656 ROCK IHCI. tNED 2r000 CY 286.17 572 PORTALS I OVERBURDEN 3r600 CY 8.82 32 ROCK 1,000 CY 25.26 25 9,137 I .323 SURFACE PREPARATION PORTALS HORIZONTAL 30 SF 1.03 0 I IHCJ.TNED ?.00 SF 1.51 0 0 .324 CONCRETE t SHOTCRETE I TUHNELS -CORE AREA CONf.RETE PLUGS 1v000 CY 201.23 201 COHCRm SLAB 2,300 CY 445.69 1·025 I CONCRETE OIJERBREAK 6 I 1J150 CY 356.56 410 REINFURCUffl STF.EI. 80 TOH h356.17 108 21 SHOTCRETE l~ifOOO SF 2.48 37 TUNNF.lS -ACCESS I CONCRETE SLAB h600 CY 445.69 713 COHr.:Rm OVER BREAK 6 I 800 CY 356.56 285 REINFORCING STEEL 60 TON !,356.17 81 I 2'.SHOTCRETE 5,400 SF 2.48 13 SHAFTS -CORE AREA 2' SHOTCRETE s,ooo SF 2.48 12 I PORTALS <2 PORTALS> CONCRETE. 20 CY 191.02 4 REIHFORCTN6 STEEL 2 TOH h356.17 3 I .32S SUPPORT & AH~nORS 2,994 TUNNELS -CORE AREA . I ROCKBOLTS 3/4' @ 6' t,soo EACH 155.54 280 STEEl. MESH 3r000 SF 2.54 8 STEEL SUPPORT 20 TON 6,022.00 120 TUNNELS -ACCESS I I I I : I·· I . - I' I I I I I I' I I I I I I I I I I ITEM SUSITNA HYDRnELECTRIC PROJECT F .F..R.C. LICENSE APPUCATlOH ESTIMATE -ACRES AMERICAN ,. WATANA DESCRTPTIOH ROCKSOLTS 3/4' @ 6' STEF.l KESH STEEL SUPPORT SHAFTS -CORE AREA ROCKBOLTS 3/4' @ 61 STEEl. MESH ?tiRTALS ROCKBm.TS 1' @ 15 1 .3.29 ARCHITECTURAL PORTAL DOORS VENT SYS fiN~. w/ 331.12C> .33 INSTRUHENTATION .4 .331 INSTRUMENTATION <DAH) INSTRUKOOATION Rarer CHANNEl .41 SHORE PROTECTION .41t EXCAVATION OVERBURDEN STRIPPINS-2' THK .41?. FILL DUMP & SPREAD FILTER MATERIAL -2' LAYER ROCK SPALLS/RTP RAP-3' AVE SHORE PROTECTION RIP RAP WASTE ROCK OOANTITY 1J200 1,1oo 20 350 ·t,ooo 30 2 1 2,200 2t200 3r300 24,000 24r000 UNITS UNIT PRICE AHOUNr ---------- $ i lrOOO's EACH 155.56 187 SF 2.54 3 TON 6J022.00 120 EACH 155.56 54 SF 2.54 3 EACH 349.84 10 785 EACH 18t969.1~ 38 38 lS 9,190,609.00 9,191 9,191 ----·---- 9t191 CY 5.83 13 13 CY 14.18 31 CY 4.99 16 CY 11.53 277 CY 11.53 2n 601 ----------- 614 date: 4-HOV-82 file: WAAPPCOST.DAT;21 Pa5te: 18 TOTAl REMARKS $ lrOOO's I•" I. I I I I I I I' •• I I I I I I I I I ITEH SIJSYTHA HYDROELECTRiC PROJECT F.E.RiC. LICENSE APPLICATION ESTIMATE-Ar.RES AMERICAN WATANA DESCRIPTION OOAHTITY UNITS ----- .42 CHANNEL FILTER BI.AHKET .-421 FILL COARSE Fll TER 2,9oo,ooo CY . FINE Fll TER 2,tao,ooo CY RIP RAP 182,000 CY .42?. SURFACE PREPARATION Cl.EARING I GRUBBING 460 ACRE EXCAVATIO~ 2f236t000 CY .s OJJTLET FACILITIES .51 OUTLET FACILITIES -<INTAKE CIVil WORK INCL YN POWER IN- TAKE -SEE 332.61 DISCHARGE CIVIl. WORK -SEE 332.52> .511 EXCAVATION INLF.T (SEE 332.611> OUTLET <SEE 332.521> TUNNELS ROCK HORIZONTAL 83,000 CY ROCK TNCLTH£D 9t000 CY .513 Sl~FACE PREP/GROUTING SURFACE PREPARATION IHLET CSEE 332.613) OUTLET <SEE 332.523 > TUNNELS 323t500 SF CONTACT GRiliJTING 1 LS .514 CONCRETE l SHOTCRElE INLET <SEE 332.614> OUTLET CSEF. 332.524) TUNNELS CONCRETE LINING 27r200 CY datP.: 4-HOt..t-"82 filet WAAPPf.OST.DAT;21 ?ast?: 19 UNIT PRICE AMOUNT TOTAL REMARKS -- $ $ ltOOO's $ ltOOO's 0 16.75 48t575 18.84 41r071 11.53 2t098 9h745 2t003.23 921 7.53 16,837 -····--- 17r759 ---------- 109,50J 53.17 Jh413 94.74 853 St266 1.03 333 246,476.00 246 sao 445.69 12,123 I~-· ~-~ SIJSITHA HYDROELECTRIC PROJECT date: 4-HOV-82 F,E,R.C. LICENSE APPLICATION FSTIMATF-ACRES AMERICAN filet WAAPPCOST.DATj21 WATAHA Pase: 20 ;' . ••• ITEM DESCRIPTION OOANTITY UNITS UNIT PRICE AHOUNT TOTAL REMARKS -----------• $ lfOOO's $ hOOO's I CONCRETE OtJERBREAK 6' 6J200 CY 207.13 1r284 2' !'HOTCRETE 12,000 SF 2.48 30 311 SHOTCRET£ 19,400 SF 3.63 70 I -- 13,507 .515 SUPPORT I ANCHORS I INLET <SEE 332.615> OUTLET <SEF. 332.525) TUNNELS ROCKBOLTS p@ 6' 2,4()0 EACH 155.56 373 I STEF.t HESH 94r500 SF 3.00 284 657 I .stc MECHANICAL INLET TRASH RACKS/GUIDES 1 LS 657t636.00 658 GA TF. F.OOIPHEHT 2 EACH 1J554,932.00 3,uo I STOPLOG GUIDES 2 SETS 95,874.00 . 192 OUTLET ,. FIXED CONE VALVES-6+1SPARE 1 LS 1,926,692.00 1t927 ' RIN6 FOliJJWF.R rJATES 6 EACH 873,350.00 5r240 I. STEEl MANIFOLD LINER h950 TON 4t167.U 8f126 Htsr~ MECHANICAl. F.9UtPHENT 1 lS 405r9SO.OO 406 HISC ElECTRICAL SYSTEMS 1 LS 100,920.00 101 I 19r759 -----------I. 39,769 .52 MAIN <CHUTE> SPILLWAY CtNtlUDES I CIVIL WORKS FOR OUTLET FACILI- TIES -SEE 33?..51) .521 EXCAVATION APPROACH I OVfRBURDEN 6a\,O()() CY 7.51. 481 ROCK USEA81.E 318,500 CY 18.28 5J822 ROCK WASTE 64,ooo CY 18.28 h170 I CONTROl. STRUCTURE <TO END OF ROLLWAY) OVERBURDEN a,soo CY 7.51 64 ROCK WASTE 18,500 CY 16.88 312 I I I I I r··· I SUSITNA HYDROELECTRIC PROJECT date: 4-HOV-82 F ,E.R.C. l!CENSJ: APPLICATION F.STIHATF.: -Ar.Rf.S AMERICAN file: WAAPPCOST.DAT;21 WATANA Pa~: 21 I ITEM OESCRIPTIOH OUAHTTTY UNITS UNIT PRICE AHOUHT TOTAL RBtARKS -- $ $ ltOOO's $ 1r000's I ROCK IJSEABLF. CINCLINED> 37,soo CY 18.86 ,, 707 ROCK USEABLE (IJfRTICAU 76,500 CY 18.86 h443 UPPER CHUTE I <END ROLLWAY TO STA 11fOO> ()l~'FRBURD£N 104,500 CY 7.51 785 ROCK WASTE n,5oo CY 18.28 1·417 I ROCK USEABlE <INCLINED> 215,000 CY 23.33 5,ot6 ROCK USF.ASlF." CVF.RTICAL! i34r000 CY 23.33 3,126 LOWER CHUTE <STATION 11f00 TO 17+00> I OVfRBURDEH 79rSOO CY 7.51 597 ROCK WASTE 4~'h500 CY 15.07 656 ROCK USEABLE <INCLINED> 107r500 CY 20.13 2•1M I ROCK USEA8LF. CVFRTtCAU 45,000 CY 20.13 906 VALVE BLOCK/FliP i OUTFAll \FROM STA 17f00 TO END FLIP> .-OVERBURDEN 52,000 CY 7.51 391 I ROCK WASTE 71r000 CY 15.07 lr070 ROCK USEABLE <INCLINED> 316t000 CY 20.13 6J361 ROCK USEABI.E CVERTICAU sa,ooo CY 20.13 hl68 I DRAIN TIJNNEL ROCK HORIZONTAL 4,soo CY 200.55 902 ROCK 1NCtTHED JrOOO CY 280.58 842 I RIVER CHANNEL ALLUVIUM EXCAVATION h060,00Q CY 6o06 6J424 41•822 I ~522 FIU GRANULAR BACKFILL 5,orJO CY 9.25 46 . IHPERUIOUS 1,000 CY 12.24 12 I 58 .523 SURFACE PREP/GROUTING FOUNDATION PREP I SPRLWAY ROCK HORIZONTAL 240,000 SF 1.02 245 ROCK TNCl.THED '166,()00 SF 1.48 246 CONSOLIDATION GROUTING ,. I DRILL HOLES 54,000 lF 5.66 306 C9fF."NT 54r000 CF 31.55 lr704 GROUT CURTAINCSEE 332.313) I 2,soo I • I I I I SIJSITNA HYDROELECTRIC PRO.JECT date: 4-HDV-82 F.E,R.C. liCENSE APPLICATION F.STIHATE-ACRES AHERJr~ file: WAAPPCOST.DAT721 WATAHA Pase: 22 I ITEH DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS ~----------------------------------------s $ 1t000's $ h00()1s I .524 CONCRETE 1 SHOTCRETE CONCRETE APPROACH & STRUCTIIRE CONCRETE OUTERWALLS 20F500 CY 204.55 4t19J I CONr.RETE PTER!1 (flltL tEHGTH> 8r000 CY 204.55 h636 Q CONCRETE DECK 11600 CY 204.55 327 CONCRETE ROI.lYAY SLABS 19,5()0 CY 204.55 3,989 I CONCRETE OVERBREAK 12 1 H/6 1 V 1r300 CY 160.82 209 REINFORCING STEEL 2r700 TOH 11343.12 3J626 CONCRETE CHJJTE <INCL BOX DRAIN GALLERIES> I <FROH END OF ROLI.WAY> CONCRETE SLAB 22,000 CY 204.55 •hSOO CONCRETE WALLS to,5oo CY 219.31 2r3{)J I COHC OVERBREAK 18'H/6'V u,ooo CY 146.22 1,608 REIHFORCIH6 STEEL lr300 TON 1,343.12 1r746 CONCRETE VALVE BLOCK/FLIP - l OUTFALL I CONCRETE BLOCK/BUCKET 29,5oo CY 204.55 6,034 CONr.Rm OIJTFAU. LINTNG 2r500 CY 204.55 511 CONC OVERBREAK 12'H/6'V 2,4()0 CY 146./2 351 •• REINFORCIN6 STEEL 1,3oo TON 1r343,12 11746 CONCRETE DRAIN GALlERY CONCRETE SLAB hOOO CY 437.33 437 I RF.INFORCIH6 STEEL 30 TON 1J34J.12 40 CONCRETE OVERBREAK 61 500 CY 262.54 131 2 I SHIUCRETE DOHE 5,ooo SF 2.45 12 I .525 SUPPORT I ANCHORS JJr-402 DRAINAGE TUNHEL I STEEL SUPPORT 7 TON 5,945.15 42 STEF.l. MESH 1,000 SF 2.7! 3 ROCKBOLTS DR4IHASE GAllERY J/4' @ 61 576 EACH 152.:31 as I ROCKBOLTS APPROACH 1' @ 15' 275 EACH 342.66 94 ROCKBOL TS CHUTE ' STRIJr.TURE I 1' @ 15' 112 EACH 342.66 38 ROCKBOLTS VALVE 8LOCK/BUCKET 1' @ 15 1 46 EACH 312.66 16 SLAB/WALL ANCHORS I I I I I SUSITNA HYDROELECTRIC PROJECT date: 4-HOV-82 I F .E.R.C. LICENSE APP'-ICATIOH ESTIHAT£ -ACRF.S AliERICAN file: UAAPPCOST.DAT;21 WATA~ ?~: 23 I ITEM nESCRIPTIOH OOAHTITY UHITS UHIT PRICE AHOUHT TOTAl REMARKS ---------------- $ $ l'OOO's $ t,OOO's I t• If 10' 9,300 F.ACH 219.21 2J039 2,319 I .527 MAiiMSE DRILL HOLES BOX TIRAINS <TO DRAIN TUNNEL> 5·h000 LF 22.79 lr231 I 3a RELIEF 640 LF 22.}9 15 11245 ,52t MECHANICAL I· GATE' EOOIPHefT 3 EACH 1,986,950.00 5P961 STOPI.OS 6JJIDES 3 ~s 41,265.13 124 STOPLOSS INCLUDES FOllOWER 1 SET 427r26B.oo 427 I HISC ELECTRTCAL 1 LS 100,920.00 101 616lJ ------I 87,960 ,SJ EHERGEHCY SPILLWAY I .531 EXCAVATION CINCLUOING BRIDGE I FUSE PLUG> WERBURDEN 4,44o,c.oo CY 3.32 14,741 ROCK USEAJlLE 2J893,000 CY 18.97 54r880 I ROCK WASTE 543r000 CY 18.60 . 10,100 79,721 I .532 FILL FUSE PLUG 29r400 CY 9.25 272 I 272 c-533 SURFACE PREP/GROUTTHS SURFACE PREPARATION CUHDER FUSE PLUG> I INCLINED 5,200 SF 1.48 8 HORTZOHTAL .f6,100 SF 1.02 47 CONSOLIDATION GROUTING I ren l HOLES 15,400 LF 5.66 87 CEMOO 15,400 CF 31.55 486 I 628 I I I I ,.- 1 I I I I I I' I I I I I I' I I I ... I SUSITNA HYDROF.LECTRTr. PRO.JECT F.F..R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN WATANA ITEM DESCRIPTION .6 • 535 SUPPORT 1 ANCHORS ROCKBOLTS t• @ 15' .538 BRIDGE BRIDGE POWER IHT AKE <INCl. INLET EXC I INlET STRUCT CIVIL WORKS FOR OUTlET FACILITI~S-SEE 332.51) .61 INTAKE STRUCT l APPROACH .611 EXCAIJA TION OVERBURDEN ROCK USEABLE ROCK WASTE .613 SnFACE PREPARATION HORIZONTAL lNCUNED .614 CONCRETE & SHOTCRETE STRUCTURE COHCRETE STRUCTURE CONr~E OVERBRF-AK 12'H/6'V REJHFORCING STEEL .615 SUPPORT ' ANCHORS STRUCTURE ROCKBOl.TS t• @ 15' .61C KECHANICAL TRASHRACKS/GUIDES GATf. EOOIPHEHT OOAHTITY UNITS ---. --------- 730 EACH 1 574r000 CY 1v274r000 CY 134,000 CY 30.200 SF 96,200 SF 117,700 CY 2r900 "" "r 7,65() TON 330 EACH 6 SETS 6 EACH UNIT PRICE ------- 7.51 20.44 20.44 1.02 1.48 252.71 156.47 1r343,12 342.66 485,566.00 971,836.00 AMOUNT 250 250 -·--- ----------- 4r311 26r041 2J739 33,090 31 142 173 29,744 -454 10r275 ----- 40.473 113 113 2·913 5r831 date: 4-HOIJ-82 file: WMPPCOST .DAn21 page: 2-4 TOTAL REMARKS --- •.. ~ •• SUSITNA HYDROELECTRIC PROJECT date: ~-HQV-82 F .F..R.C. liCf.HSE ~PPUCATION ESTIMATE -ACRES Ah"ERICAN file: WAAPPCOST.DAT;21 WATANA Pa~e: 25 f I" trEK DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REHARKS -------------------- $ $ !JOOO's $ hOOO's I BULKHEAD 6AiE 61JIDES 6 SETS 100,613.00 604 BULKHEAD GATES INCl FOLLOWER 1 SET 315t060.00 315 I SHUTTER WITH GUIDES 6 SETS 324,048.00 11944 I ICE ~OOH WITH HOIST 6 SETS 558,648.00 3J352 ICE BOOM GUIDES 6 SETS 2527237.00 1,513 INTAKE SERVICE CRANE 1 EACH 354t784.00 355 I BUBBLER SYSID 1 LS 403,864.00 404 Hisr.ElLANEOUS ELECTRICAL 1 LS 100,828.00 101 17,332 I .61D JNTAKE OOILDING INTAKE BUILDING 1 LS .. 101J288.00 101 -- I" 101 ------------- 91,283 I( .7 SURGE CHAMBER .71 SURGE CHAMBER .711 EXCAVATION I CHAMBER ROCK 101,000 CY 46.43 4,689 VENT SHAFT ROCK 2r200 CY 3!0.10 682 I s,m .713 SURFACE PREPARATION SURFACE PREPARATION 29t700 SF 1.03 31 I 31 .714 COHCRETE & SHOTCRETE CHAMBER I CONCRETE 6•000 CY 241.67 lt450 COHr..RETE OVF.RBREAK lrOOO CY 207.41 207 REINFORCING STEEL 300 TON 1t356.17 407 4 • SHOTCRf.TE "fDJAI\0 SF 4.n 183 wo -rv I VENT SHAFT 2' SHOTCRETE 5t900 SF 2.48 15 I 2t262 .715 SUPPORT & ANCHORS CHAMBER •• ROCKBOLTS 1' @ 25' HY 570 EACH 586.70 334 I I I I I I I I I .. I I' I I I I I I I I I I ITEM SUSITNA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN WATANA DESCRIPTION GUANTITY UNITS --------- ROCKBOLTS ,. @ t5' 2·110 EACP STEEL KESH 28J900 SF STEEl. SUPPORT 66 TOM VENT SHAFT ROCKBOLTS 3/4' @ 6' 370 EACH STE8. HESH h200 SF .717 DRAINAGE HOLES <IN CHAMBER CROWN) 15,50() LF .71C MECHANICAL STOPLOG GUIDES 2 SETS STOPLOG INCLUDES FOttOWER 1 SET .R PENSTOCKS .at PENSTOCKS .811 EXr.AVAHON TUNNELS ROCK HORIZONTAL 53,400 CY ROCK IHCllHED 54r000 CY .813 SURFACE PREP/GROUTING SURFACE PREPARATION TUNNflS 378,00() SF COft1ACT GROU'TING CONTACT GROUTING 1 LS r.ONSrn.IDATION GROUTING CONSOLIDATION GROUTING 1 LS .814 CONCRETE l SHOTCRETE CONCRETE LINER 37~200 CY CONCRETE OVERBREAK 61 lOr bOO CY REINFORCING STEEL 27 TON date: 4-HOV-82 file: WAAPPCOST,DAT;21 Pase: 26 UNIT PRICE AMOUNT TOTAL REMARKS --- s $ lt000 1 5 f hOOO's :149.84 738 2.n 80 6,022.00 397 155.56 58 3.00 4 . --- 1,611 23.37 362 -- 362 317,576.00 635 11605,944.00 h606 2f241 ____ ,. __ --- 11,979 74.81 3J995 147.96 7J990 -- 11J985 1.51 571 247,649.00 248 343r898.00 344 lt162 455.02 16r927 325.83 3,454 1t356.17 37 I I ... I I I I I I I ' I I I I I I I I 1 I I SUSITNA HYDRnf.lECTRTC PRO.JECT F .E.R.C. LICENSE APPLICATION E'STIHATE -ACRES AMERICAN WATANA ITEH DESCRIPTION ·----· ·-··---------- 3' SHOTCRETE 2' SHOTCRETE · .815 SUPPORT I ANCHORS ROCKBOL TS 1' @ 25 1 ROCKUnlTS t• @ 6' STEEL MESH .9 .S1S STRUCTURAL -ttiSC STEELWORK STill LINER TAILRACE WORKS (1 PORTAL WITH COMBINED TAILRACE/DIVERSION TUNNEL INCLUDED IN DIVERSia~ WORKS 332.21> ,91 TAILRACE TUNNELS/PORTAlS .911 EXCAVATION TUNNELS ROCK PORTALS OVERBURDEN ROCK USEASLE ROCK WASTE .913 SURFACE PREPARATION TUNNELS TUNNELS PORTALS HORIZONTAL IHCJ.tNED ,914 CONCRETE l SHOTCRETE TUNNELS QUANTITY 150 -4r200 193,000 135,000 3r200 %r000 14,500 266,()()0 600 6,000 UNITS SF SF EACH EACH SF TON CY CY CY CY SF SF SF UNJ:T PRICE AHOliNT tiate: 4-HOtJ-82 file: WMPPCOST .DAn21 pa~e: 27 TOTAL REMARKS $ $ 1,000's $ 1,000's 3.63 123 2.48 52 -- 20,592 586.70 88 155.56 653 3.03 585 ----- h326 4,549,n 10,917 -- 1(),917 ------ 45,982 53.17 7J178 8.66 28 25.00 h150 25.00 363 8t718 1.51 402 1.02 1 1.48 9 --- 411 I' lr SUSITNA HYDROELECTRIC PROJECT date: 4-NOV-82 F .F.,R.r.. LICF.HSE APPLICATIDH F.STIHATE -ACRES AMERICAN file: WAA?PCOST.DAT;21 WATANA Pa!ie: 28 f I TTEH DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS ----·-- / t S !JOOO's $ 1r000's I COHr.RET£ I.IHIHS 14J500 CY 207.15 3,004 CONCRETE OVERBREAK 6' 7J500 CY 147i77 h108 2' SNOTCRETE 45v600 SF 2.48 113 I REINFORCING STEEL 22 1 ,.,.-1,356.17 30 ui't PORTALS CONCRETE BASE SlAB 100 CY 301.85 30 I CONCRETE WALLS 2r900 CY 301.85 875 CONCRETE OVERBREAK 12'H/6'1J 110 CY 218.69 24. REINFORCING STEEL 195 TON t,J4J.12 262 I 5ri46 • .915 SUPPORT I ANCHORS TUNNELS I .. ROCKBOLTS 1' @ 12' 2r750 EACH 251.15 691 RDfnOL TS 1' ff 9' 480 EACH 205.42 99 STEEL SUPPORT 132 TONS 6J022.00 795 STEEL MESH 133,000 SF :l.OO 399 I PORTALS ROCKBOlTS 1' @ 15' 110 EACH 342.66 38 ---I 27021 .91C MECHANICAL STOPLOS GUIDES 1 SET so,J68.oo so I STOPtOGS INCLUDES FOLI.OWER 1 SET 609r200.00 609 660 ·--I 17.t256 h546t~7 I CONTINGENCY 15.0 % 232r027 333 WATERWHEELS, TURBINES & GENERATORS I .11 TUR81NES t GOVERNORS .111 SUPPLY 6 EACH 3,97h760.00 23,831 .112 INSTALL 6 EACH lr200rJ13.00 7r202 I .2 SFNERATORS & EXCITERS .21 GENERATORS ~ EXCITERS <SUPPLY l INSTALl) .211 GENERATORS & EXCITERS 6 EACH St798t671.00 34t792 I ==--=== 34t792 I 65g824 CONHNG£HCY 10.0 % 6r582 I I I I . I I I I I I I I I I I I I I I I SUSITHA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AHERICAH WATAHA date: 4-Hflv-82 file: WAAPPCOST.DATj21 ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS -~~------ $ $ l,OOO's $ !,OOO's :JJ-4 ACCESSORY ElECTRICAl EUUIPMEMT ~1 CONNECT!OHSr SUPPORTS I STRUr.T. .11 STRUCTURES - .111 STRUCT <INCL BELOW> .12 CONDUCTORS I INSULA TORS .121 GEH ISOLATED PHASE BUS 1 LS 3r246,ooo.oo 3,246 .122 HV POWER CA8LF.S & ACCF.SS. 1 LS h3t4,J52.00 h314 .123 LV POWER CABLES & ACCESS. 1 LS 606,164.00 606 .124 COHTROL CABLF.S I ACCF.SS, 1 LS 1 '110.498.00 1Jl10 .125 GROUNDING SYSTEM 1 LS 151t564.00 152 .13 CONDUITS & FITTINGS .131 CONDUITS I FITTINGS 1 LS 403,680.00 404 -------- 6•832 .2 SWITCHGEAR I CONTROL EOIJIPKEHT .21 AUXILIARY TRANSFORHERS .211 AUXILIARY TRANSFORHERS 4 EACH 39,579.60 158 .22 CIRCUIT BREAKERS GEH .221 CIRCUIT BREAKERS GEN 6 EACH 709,507.00 4,257 .23 SURGE PROT I GEH CUBICLES .231 SURGE PROT l GEN CUBICLES 1 LS 46~,809.00 467 .24 SWITCHBOARDS ? .241 SWITCHBOARDS 1 LS 792,236.00 792 .25 AUX. POWER EQPT-INCL BAT .251 AUX". POWER EGUIPHENT 1 LS 223,183.00 223 ----------- 59898 .3 CUBICLES & APPURTENEHCES .31 CONTROL,RELAY & METER BRDS .311 CONTROL,RELAY & METER BOARDS 1 LS 908,648.00 91J9 .32 COMPUTER CONTROl. SYSTEH .321 COMPUTER CONTROL SYSTEM <INCLUDED IN TRANS-EMS> ,33 SUPERVIS. & TELEMETER SYS .331 SUPERVIS ~ TF.LEHETER SYS <INCLUDED IN TRANS-EMS> ---------- 909 I' I SUSITHA HYDROELECTRIC PR~JECT date: 4-HDV-82 F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: WAAPPCOST,DAT;21 WATAHA Pase: 30 I ITEH DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS -· --------------$ $ t,OOO's $ hOOO's I ... POWER TRANSFORMERS .41 POWER TRANSFORKERS .411 POWER TRAHSFORKERS 10 EACH 497,360.00 4P974 I -------------- 4,974 I .5 UGHT1N6 SYSTElt .51 POWERHOUSE & TRANS. GALLERY .su POWERHOUSE I TRANS. GALLERY 1 LS 779t384.00 n9 .52 ACCESS TUNNELS I ROADS I • 521 ACCESS TUHHELS & ROADS 1 LS . 171,7~8.00 172 ------------- 951 I .6 HTSC. ElECTRICAl EGUIPHEHT .61 MISC. ELECTRICAL EQUIPMENT .611 HISC. ELECTRICAL EDUIPHEHT 1 LS 33•11416.00 334 I --------------- 334 •• .7 SURFACE ACCESSORY ElEC EDPT .71 34.5 KV & LV EQUIPMENT .711 SWITCHBOARD 1 LS 91t288.00 91 .71~ CABJ.ES I, 1 LS 19h840~00 192 I .713 AUX TRANSFORMERS 1 LS 12t,a4o.oo 122 .73 DIESEL r,£HERATORS -STANDBY .731 DIESEL GENERATORS -STANDBY 2 EACH 152,300.00 305 I .74 EXTERIOR l.JGHTIHG .741 EXTERIOR LIGHTING 1 LS tst,-tn.oo 151 .75 MIHIC BOARD -CONTROL BLDG I .751 MIHIC BOARD -CONTROL BLDG 1 LS· 504,048.00 504 -------------- 1,365 I 21,263 CONTINGENCY 10.0 % 21126 I 335 HISCS. PUVERPLANT EGUIPHENT I I I I I .. ') I SUSITNA HYDROELECTRIC PROJECT date: 4-NOV-82 F .F..R.C. LICENSE APPUCATIOH ESTIHATE -ACRES AKERICAH file:·WAAPPCOST,DAT;21 WATANA Pa!fe: 31 . ! I ITEH OESCRTPTiON OUAHTITY ·UNITS UNIT PRICE AHOUHT TOTAL REMARKS -~-------- $ S 1,000's t h000 1 s I .1 AUXILIARY SYSTEMS -UNDERGROUND .11 STATION WATER SYSTEMS 'If •• ~ .111 STATION WATER SYSTEMS 1 LS 2,1?0,884.00 2•121 I .12 FIRE PROTECTION SYSTEMS ~121 FIRE PROTECTION SYSTEMS 1 LS 1t212,420.00 1r212 .13 r-oHPRESSED AIR SYSTEMS I ~131 COMPRESSED AIR SYSTEMS 1 LS h5JS,824.00 1J516 .14 OIL HAHDI.IHG SYSTEMS .141 OIL HANDLING SYSTEMS 1 LS !JOU ,224.00 1r011 .15 DRAINAGE ~ DEWATERING I • 151 DRAINAGE I DEWATERING 1 LS 2t220r884.00 . 2?221 .16 HEAT., VENT. & COOLING SYS, )161 HEAT, ' fJEHT. & COOLING SYS. 1 LS h522,632.00 h523 I • .17 lfiSCELLANEOUS .171 HISCELLANEOUS 1 LS h011,M1.00 h011 = 10,615 I .2 AUXILIARY SYS -SURFACE FACS .21 AUX SYS -SURFACE FACS I .211 AUX SYS -SURFACE FACS 1 LS 303r220.00 303 ---------- 303 I .3 AUXILIARY EQUIPMENT .31 POWERHOUSE CRANES .• 311 POWERHOUSE CRANES 2 EACH 912.420.00 1·825 I .32 ELEVATORS .321 ELEVATORS 1 LS 232,484.00 232 .33 HISC. CRANES I HOIST I .331 HISC. CRANES & HOIST 1 LS 152,208.00 152 .34 MACHINE SOOP EOOIPKOO () .341 HACHINE SHOP EOUIPKENT 1 LS 609,016.00 609 -----I 27819 .4 GENERAL STATtON F.OUIPHENT I <INCLUDED IN MECHANICAL & ELECTRICAL SYSTEMS> GENERAL STATION EGUIPHEHT 1 LS o.oo 0 ----:: I 0 I I I I I SIJSTTNA HYDROEtECTRTC PROJECT date: 4-HOV-82 F.F.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: UAAPPCOST,nAT;21 WATANA Pase: 32 I ITEK DESCRIPTION OOAMTJTY UNITS UHIT PRICE AMOUNT TOTAL REMARKS ----______ c. ___ ---------- $ S hOOO's $ hOOO's I .s COHHUNICATIONS EQUIPMENT COHHUNICATIONS EQUIPHEHT 1 LS 9h159.20 91 --------I 91 13,828 I CONTINGENCY 10.0 % 1PJ8J 336 ROADS, RAIL & AIR FACILITIES I .11 PERMANENT ACCESS aOADS .111 UPGRADING DENALI HWY <23 HILES> :;. CPRiCES BASED OH ACcrl.ERATED SCHEDULE> I CLEARING 17 ACRE 6,454.81 110 WASTf. EXr.AVATION n,Joo CY 5.43 393 COMMON EXCAVATION 289,.()00 CY 4.75 h373 BORROW 221000 CY 6.79 149 I NFS SUBBASE KATERIAL 15t000 CY 9.52 143 6RA~ 'A' 8ASF. MATERIAL 55,900 CY 19.00 11062 D-1 P.ASE ,..HERIAL 64t200 TON 24.43 h568 I AC SIJRFAf;tNG t5,soo TON 82.81 11284 GUARDRAIL 3J300 LF 45.63 151 18' CULVERTS 4J~00 LF 31.33 138 36' + CULVERTS 1 LS 53,669.53 54 I THAW PIPES 110 lF 46.99 5 TOPSOIL I SEED 11 ACRE 3J793.91 42 TRAFFIC CONTROl. DEVICES 23 HILE 19,17.6.41 440 I BRIDGES 1t900 SF 188.54 358 7f26S MAINTENANCE . .. I MAINTENANCE 184 HIIYRS 10,000.36 h840 -- I .112 DENM.I HIGHWAY TO WATANA(42 HI> <PRICES BASED ON ACCELERATED SCHEDULE> 1r840 ClEARING 850 ACRE 6P454,81 5,487 I WASTE EXCAVATION ?.,167,000 CY 5.43 1h767 COMMON EXCAVATION 2·087,400 CY 4.75 9J915 ROCK EXCAVATION 41r800 CY l5e84 662 MFS SUBBASE MATERIAL 613,000 CY 9.52 5·836 I I I I .. I I I I I I I I I I I I I I I I I I I SU!iiTNA HYDROELECTRIC PRO.JECT f,E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN WATANA ITEH DESCRIPTION OOANTJTY UNITS ------------- GRADF. 'A' SASE MATERIAL 238,000 CY D-1 BASE MATERIAL 198r500 TON GUARDRAIL 7,ooo LF 18 1 CULVERTS 29J600 LF 36 I CULVERTS 1 LS FABRIC 19r950 SY THAW PIPES 28,750 LF TOPSOIL t SEED 500 ACRE TRAFFIC CONTROl. OEVICES 42 HILE :"" . HAINTENANCE tl '1 i? I {rt MAINTENANCE 336 ..; HIIYRS .12 SITE ROADS .1.21 CONSTRUCTION ROADS ,._,"';, SITE ROADS 20 HILE HAIHTENAHCE 141 MIIYRS .13 PERMANENT ROADS .132 PERMANENT ROADS PERMANENT ROADS 6 MILE .?. RAIL FAr.ILITIES .21 RAILHEAD -CAhiWELL (PRICES SASED ON ACCF.LERATED SCHEDUlE) RAILHEAD CLEARING 25 ACRE WASTF. EXCAVATION 78.000 CY date: 4-HOV-82 file: WAAPPCtlST ~·DAn2J PCISI?: 33 UNIT PRICE AHOUNT TOTAL REMARKS ----------• $ l,OOO's $ l,OOO's 19.00 4J522 24.43 4,849 45.63 319 31.3~ 927 398r560.00 399 3.11 62 46.9f! 1J351 39793.91 h897 19,126.41 803 48r796 9,000.00 3t024 -~-·· 3,024 -------- 60,r.l9 4,234r292.00 84r686 90,28!1.78 12,730 97,4U ------- 97,416 503r495.00 3t021 3r021 ----- 3r021 [,454.81 161 5.43 424 ~ ~·· ·. ~·~ .. ·\ .. · . , .. ·.· ... "', ~.-~;-. '." ~' ,..# I I SUSITHA HYDROELECTRIC PROJECT date: 4-NOV-82 F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN tile: WAAPPCOST.DAT;2i lrJATANA P~e: 34 I ITEM DESCRIPTION OUANHTY UNITS UHTT PRICE AMOUNT TOTAL REMARKS ------------------- $ $ l,000 1 s $ t,OOO's I COHHON EXCAVATION sos,ooo CY 4.75 21399 GRADE 'A' BASE MATERIAL 4J900 CY 19ceo 93 D-1 SASE MATERIAL 21400 TOH 24.43 59 I A.C. SURFACING 2f200 TON 82.81 182 TOPSOTl ~ SEED 15 ACRE 3,793.91 57 RAILYARD CONTROL DEVICES 1 LS 765.15 1 I SJJB'BALLAST 25,800 CY 9.72 251 TRACKAGE 19t700 LF 148.31 2J922 DOCK LUMBER 16 HBF 590.67 9 ? I 6.557 .22 STORAGE/HANDLING FACS FACILITIES INSTALL 1 LS 6,199,700.00 6J200 I FACIUTIF.S OPERATE 1 LS 321724,000 .oo 32.724 38.924 -----I' 45,481 .3 AIRSTRIP I .31 AIRSTRIP ' PER~ AIRSTRIP 1 LS s,992,ota.oo 57992 · .. TEMPORARY AIRSTRIP 1 LS 11017,642.00 17018 I 71010 ----- 71010 I 213,857 I CONTINGENCY 20.0 % 42,771 TRANSMISSION PLAhl I :;so LAND & LAND RIGHTS I LAND & LAND RIGHTS TRANSMISSION 179 MILE 4o,ooo.oo 7f160 SUBSTATIONS (4 STTES> 1 LS 1, 10(),000.00 11100 -----I 87260 Bt260 I CONTINGENCY 20.0 % 17652 I I I I I I I I I I I I I I I I I I I I I SUSITHA HYDROELECTRIC PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN WATANA ITEM DESCRIPTION OUAHTITY UNITS ------------------~ --- 352 SUBSTATIOU ~ SWITrJfiNS STATION SUBSTATION l SWITCHINS STATION STRUCTURES & 1HPROVEHENTS .t SWITCHYARD UNIT PRICE $ .11 SWITCHYARD 1 LS 11,730,688.00 CONTINGENCY 15.0 % 353 SUBSTATION/SWITCHI~S STATION EQPT SIJBSTATION/SWITCHIH6 STATION EOPT ESTER 1 LS 24,822,260.00 WILLOW 1 LS 15,484,464.00 KN!K ARM 1 LS t2,7u,sao.oo UNIVERSITY 1 LS Ja,oos,t2o.oo DEVIL CANYON 1 LS 15,249,600.00 WillOW ENERGY HHGtfT SYS <EHS> EOUIPHENT & SYSTEM COSTS 1 LS 11,679,224.00 MICROWAVF. r.OffifllHtCATTOK EOPT 1 LS 4P959,J76,00 EHS CONTROL CENTER BUILDING 1 LS 3J898,824900 WATAHA I DfVIL CAN IH- PLANT MONITOR I CONTROL EQPT 1 LS 3,6]9 .. :;{)4~00 CONTINGENCY 15.0 % 354 STEEL TOWERS & FIXTURES date: 4-NllV-82 file: WAAPPr~ST.DATi21 Pase: 35 AHOIJHT TOTAl REMARKS --- $ t,OOO's S 1,000's 11r731 11r731 -------------- 11t731 1h731 11760 24r822 15,484 12r787 Js,oos 15r250 ----------- 106,348 1h679 41959 J,fN9 JP6S0 --------- 24r217 130r565 19,585 I I f SUSITNA HYDROELECTRIC PROJECT date: 4-NOV-82 F.E.R.C. LICF.NSE APPLICATION ESTIHATF.-ACRES AHERtr.AH file: WAAPPCOST,DAT;21 WATANA Pa~e: 36 I. I. ITEM DESCRIPTION OOAHTHY UHtTS UNIT PRICE AHOUHT TOTAL REMARKS -----------------. --- $ $ lJOOO's $ hOOO's •' . I STF.El TOWERS I FIXTURES TOWERS <INCLUDING FOUNDATION & HARDWARE> 2f447 EACH 537680.15 131,355 I ------------ 131t355 I 131t355 r.OHTINGEHCY 15.0 % 19,703 I 356 CONDUCTORS & DEVICES CONDUCTORS & DEVICES CONDUCTORS 556 MILE 100r832.00 56f063 I SUBHARINF.: CABlES 6 F.ACH 7r368r337.00 44r210 ------------- 100,273 I 100,273 CONTINGENCY 15.0 % 15,041 I 359 ROADS & TRAILS ROADS & TRAILS ROAfJS & TRAILS 200 KILE 36,JJ,S.36 7t229 I CLEARING t ROADS 340 HILE 18,072.68 6J145 -------- t:J,J74 I 13,374 I CONTINGENCY 20.0 % ?.J67S GENERAL PLANT I 389 LAND & LAND RIGHTS I LAND & L~ND RIGHTS <INCLUDED IN 330> ---------------- 0 I 0 I I \ .. I I I SUSITNA HYDRflELECTRTC PROJECT date: 4-NOV-82 F.E.R,C. LICENSE APPLICATION ESTIHATE -ACRES AKERJr.AN file! WAAPPCOST.DAT;2t IMTANA ?a!fe: 37 I I' ITEH DESCRIPTION OOAHTITY UNITS UNIT PRir.E AMOUNT TOTAL REMARKS --· --··------------ $ $ l,OOO's S ltOOO's I 390 STROCTURES l IHPROVEHOOS STRUCTURES l IMPROVEMENTS I <INCUJOED IN 331,2) ---------- 0 I 0 I 391 OFFICE FURNITUREIEOUlPHENT OFFICE FURNITURE/EOUIPKENi !INCLUDED IN 399) ·~ -------- 0 I 0 392 TRANSPORTATION EDUIPHENT I TRANSPORTATION EQUIPMENT UNCLUOED IN 399) ------=:=--=~ I 0 0 I. J93 STORES EQUIPMENT STORES EOUIPKEHT I CINCLUDED IN 399} ------------ 0 I 0 I 394 TOOLS SHOP & G~RASE EGUIPHEHT TOOLS SHOP & ~AGE EQUIPMENT CINCLUOED IN 399 > I 0 0 I I I I·· I SUSITHA HYDRORECTRIC PRO.JECT date: 4-HO\J-82 F.F..R.C. LICENSE APPLICATION ESTIMATE -ACRES AHFRICAN file: WAAPPCOST.DATj21 WATANA Pase: 38 I ITEK DESCRIPTION QUANTITY UNITS UNIT PRICE AHOIJNT TOTAL REMARKS -----------------------------~ $ $ hOOO's S bOOO,s I 395 LABORATORY EGUIPHENT LAD'URATORY EOOIPMJ-"..HT I <INClUDED IN 399) ~ --------- 0 I 0 I 396 POWER OPERATED F.GUIPHENT POYER OPERATED EOUIPKENT <INCJ.UOED IN 399> I ------- 0 I 0 397 COHHUHICATIOHS EI1UIPHENT I COHHUNICATIONS EOUIPHENT ftNCUJDED IH 399> -----------I 0 0 I :J98 MISCEl.LAHEOIJS EOOIPffENT MISCELLANEOUS EUUIPKENT I UNCI.UDED IN 399> ----------- 0 I 0 I 399 OTHER TAH6IBLE PROPERTY OTHER TANGIBLE PROPERTY OTHER TANGIBLE PROPERTY 1 LS s,o92,ooo.oo s,o92 -----------I 5.092 I 5J092 I I I I SUSITNA HYDROELECTRIC PROJECT date: 4-NfN-82 F.F..R.C. LICF.NSE APPLICATION F.STIMATE-ACRES AHERICAH file: WAAPPCOST.DATi21 WATANA P~e: 40 I ITEH DESCRIPTION m.wnrrv UNITS UNIT PRICE AHOOHT TOTAL REttARKS ------------- $ $ t,OOO's $ 1,000's I ·PERIMETER FENCING 9r900 LF 17.12 169 PARKING AREAS PARKING AREAS-INSIDE CAKP 1 LS 62,().44.56 62 I PARK.LOT-OIJT CAHP<SOO CARS> 4 ACRE 12,158.20 49 ELECTRICAL PLUG-INS 5(~ EACH 99.13 50 I 6t466 .12 BUILDINGS BACHLR DORHS-108 HAN CKPLX 24 EACH 42ln948.00 10,247 I BACHF.lOR nnRHS-HGHHT-TYPE A s EACH 136,308.00 h090 BACHELOR DORHS-HGHNT-TYPE B 9 EACH 117·132.00 1,054 GUEST HSS-1 EA OWN/HGR/COH .., F.ACH 144.488.00 433 ,) I· CAHP MANAGER'S OFFICES 3 EACH 51·570.81 155 STAFF CLUBHOUSE 1 EACH 3?.4.910.00 325 DINING ~IAl L 1 EACH 1tsn,264.oo han I DINING HAll 1 EACH t,sn,264tOO b877 RECREATION BlDG; 1 EACH bOS9,375.00 h089 RECREATION BlDG, 1 EACH 1r089,375.00 11089 GYMNASIUM 1 EACH 2'S37t414.00 2t837 I SF.CIJRITY OFFICE 1 EACH 285.324.00 285 SOILS/HATERIALS LAB. 1 EACH 704r186.00 704 MAINTENANCE BLDG. 1 .-.A.ftll r.Ht~n 1"7.1 nJ:'C 1\A OF"ffT.JJ.tVV 675 I WAREHOUSE -MANAGERS 1 EACH 908,244.00 908 WAREHOUSt -FOO» SERVICE l EACH h232,S77.00 h233 COMMUNICATION BLDG. 1 EACH 107,271.00 107 HOSPITAL 1 FACU 2,747,965.00 2t748 I ICE RINK 1 EACH h fF.i9' 854 t 00 1t960 BANK 1 EACH 307r913.00 308 STORE 1 EACH 159r767.00 160 I LAUNDRY 1 F.ACH 68,62!1.97 69 PERHAWALK 6 FF.ET WIDE 670 LF 89,54 60 10 FEF.T WtDE 2r170 LF 139.27 JC2 I 16 FEET WIDE 730 LF 238.75 174 RELOCATE 160 tfAH, CAHP RELOCATE 160 HP1N CAMP 1 LS 226r881.00 227 I -~ ------ 31t995 .• 13 IJTIL HIES I I I I I I SUSITNA HYDROELECTRIC PROJECT date: ~-N0\1-82 F .F..R.r.. LICENSE APPLir.ATIOH ESTIMATF. -ACRES AMERICAN file: WAAPPCOST.DAT;2t WATANA Pa!ie: 41 I TTEM ~SCRtPTIOH QUANTITY OMITS UNIT PRICE AMOUNT TOTAL REMARKS -----·------------ $ $ t,OOO's $ hOOO's I .131 WATER SUPPLY SYSTEM ! INTAKE I 3.4 M6 POND 1 LS 349.521.00 350 PUMP STATIOH 600 6PH 1 LS 158,229.00 158 I BOOSTER PUMP STATION 600 GPM 1 LS 153t-424.00 153 SUPPLY LIME 6' nJ PIPE HhOOO LF 42.98 430 I 4' nt PIPE 1o,ooo lF 38.14 381 HEAT TRACml t INSULAT 611 PIPE 10t000 ·LF 30.90 309 I 4' PIPE 10t~O LF 27.94 279 UTILIDOR UTJLIDOR 10t000 LF 86.11 861 TR£f}THElfT PlANT I 0.9 HGD 1 LS 2,348,168.00 2t348 BACK-UP YELLS BACK-UP WE..LS 1 LS 300,125.00 300 I DISTRIBUTION MAIM TO CAMP 611 DI PIPE 3,soo LF 42.98 150 4' DI PIPE 3r500 LF 38.14 133 I HEAT TRACING l INSULAT 6' PIPE J,soo LF 30.90 108 4' PIPE 3r500 LF 27.94 98 UTILIOORS I· . UTII JDORS :s,soo LF 86.11 301 RESERVOIRS 1 EA@ 0.8 KG & 1.2 HG 1 LS 283t914.00 284 I P.liKP STATION. 4750 GPH 1 LS 94,457.75 94 CAMP DISTRimJTIOH SYSTEM DISTRIB LINES-BURIED I 12' 2,130 LF 95.92 204 611 300 LF 61.15 18 DISTRIB LINE r /TILIDOR I PIPING 12' DIAMETER 2t530 LF 82,81 210 6' 1HAHETER 3r470 LF !\2. 98 149 4' DIAHtTER 605 LF 38.14 23 I I I I I I SUStTHA HYDROELF.CTRIC PRO.JECT date: 4-HOV-82 F.E.R.C. LICENSE APPLICATION ESTIKATt-ACRES AMERICAN file: WAAPPCOST.DAT;21 WATAHA ?~e: 42 I ITEH DESCRIPTION OOIAHTITY UNITS UNIT PRICE AMOUNT TOTAl REMARKS -.. ------------------- $ S 1t000's $ !JOOO's I·· HEAT TRACING I tHSULAT 12 11 PIPE 4,660 LF 54o82 255 69 PIPE 3r770 LF 30.90 116 I 4' PIPE 605 LF 27.94 17 HYDRANTS HYDRANTS 12 EACH h637.15 20 I VALUES VALVES 1 LS tJ,74n.o6 14 UTILIDORS UTILIDORS 7 .. 500 LF 81.21 609 I .132 SEWAGE COLLECTION SYSTEM PIPING I 16' PIPE 650 LF 113.7~ 74 12' PIPE hBSO LF 82.81 153 s• PIPE 2J950 LF 53.87 159 6' PIPE 1.r600 LF 42.98 69 I 4' PIPE 1,20() LF 38.14 46 HEAT TRACING I IHSULAT 16 11 605 LF 74.40 45 I 12 1 h850 LF 54.82 101 a• 2,950 lf 35.09 104 6' h600 LF 30.90 49 4' h200 lF 27.94 34 I UTILIDORS UTILIDORS 1P200 LF B6.U 103 TREATMENT PLANT I SKIHMIH6 TANK 1 EACH 25,126.67 25 LAGOONS -(1 @ 385' x 205' I 2 @ 280 1 x 155') 3 EACH 136,912.00 411 I 'ROTATtHG BIO r.OHTACTORS 6 EACH ?.04,128.00 h225 PHYS/CHEH UNIT 1 EACH 135,235.00 135 CLARIF.IER 1 EACH 251r927.00 252 DISINFECTION 1 EACH 135,235.00 135 I HEAT ?UHP 1 EACH 11,976.16 12 THICKENER 1 EACH 149,240.00 149 FIJ.TER PRESS 1 EACH 145,830.00 146 I DRYING BEDS 2 EACH 67,688.38 135 BUil.DING 1 EACH 407,946.00 408 CONTROLS/INSTRUMENTATION 1 LS 170,272.00 170 PIPtNih VAI.UES)' FTTIIHGS 1 LS 483,932.00 484 I .. I I I ~ . . . _.. .. 7. < < !/.._·,: : ..... : -... . . . I SUSITHA HYDROELECTRIC PROJECT date: -4-HOV-82 I F .F..R.c; LICF.HSE APPI.ICAHilH ESTIMATE -ACRES AMERICAN file: WAAPPCOST.DAT;21 WATANA page: 43 I ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AHOUHT TOTAl REMARKS ----- $ $ t,OOO's t t,OOO's 1 .. LABORATORY 1 EACH 75v281,36-=> 75 OUTFALL OUTFALL LINE <B'> 21000 LF 75.52 151 I OUTFALl. STRUCTIJRE 1 EACH 79,336.35 79 ,133 aECTRICAL GENERATiho STATION BUII..DING 1 EACH 26o,ooo.oo 260 I GENERATORS 4 . EACH 1P009J400,00 4P038 DAY TANK 1 EACH 130tOOO,OO 130 FUEl. STORAGE TANK 2 F.ACH 26o,ooo.oo 520 I SUBSTATION 1 EACH 100,153.00 100 DISTRIBIJTICH SYSTEM DISTRIBUTION SYSTEH 1 LS 200t266.00 200 I LIGHTING POLE HOUNTED lUHIHAIRS 60 EACH 2t019.65 121 FLOOD LIGHTS 25 F.ACH 750.89 19 .134 CAMP HEATING I FU2L OIL DISTRIBUTION 1 LS t59,n6.oo 160 .135 FIRE PROTECTION FIRE HOUSE I FIRE HOUSE 1 LS 507,767.00 508 Af.ARH SYSTEM ALARM SYSTEM 1 LS 259,263.00 259 SPRINKlER SYSTEH I HESS HALLS 1 LS 53t6l4.01 54 REr. HALLS 1 LS 44,699.55 45 HOSPITAL 1 LS 23t843.39 24 I SCHOOL 1 . lS 35,765.09 36 .13~ TELEPHONE SYSTEM TELtPHONE SYSTEM CAHP <WIRE> 1 LS 655t 797 .oo " 656 HICROWAVE 1 LS 3r197,497,00 3·197 I .137 TV/RADIO STATION TV/RADIO STATION 1 LS 250,384.00 250 .139 SOLID WASTE FACILITY ,, I SOLID WASTr"' .. ,\CILITY 1 LS . 149t752.00 150 .139 PETRotEUH STORAt .~ILITY GARAGE/MAINTENANCE BLDG I GARAGE/HAIHTENANCE BUILDING 1 EACH 225r273.00 225 TANKS so,ooo GAL 4 EACH 25,~60.16 102 too,ooo GAL 36 EACH 451827.38 l•b50 I I I I I .~ ~~ I ·-· SUSITHA HYDROELECTRIC PROJECT date: ~-HW.82 F.~.P..r.. liCENSE A~.ICATlON tSTIHATF. -ACRF.S AHERTCAN file: UAAPPCtlST.DATi21 WATP.NA Pase: <t4 I -ITEH OESCRtPTIOH QUANTITY UNITS UHIT PRICE AHOOHT TOTAL REMARKS ----------. ----- $ $ hOQO'; t bOOCt's ·I EARTHWORK CLEARING I GRUBBING 14 ACRE 13t140.92 184 BERMS 45,000 CY 30.69 !1381 I PIPING. PIP'ING 1 LS 224,821.00 225 RJEL Sn\TIOH I FUEL STATION 1 LS 387,580.00 388 --- 28,186 ---I 66,Q.47 .2 MAIN CONSTRUCTION VILLAGE I .21 SITE PREPARATION CLEARING I CLEARING 116 ACRE 4t550.93 528 INSTALL GRA~JLAR PAD INSTALL GRANULAR PAD 743,000 CY 5.73 4t257 SITE REHABII.tTATIOH •• SITE REHABILITATION 116 ACRE a,692.6B t,oos CONSTRUCT ROADVA YS MAIN ROAD 34r WIDE 2,200 LF 25.71 S7 I SECOHOARY ROAD.c; 24' ldtDE 17,600 LF 21.37 376 CONNECTION TO ACC RD 34' h600 LF 98.51 158 DRAINAGE DITCHING 42,800 LF 3.71 159 I CUlVERTS -360 l.OTS s,soo LF 30.15 2S6 PERIMETER FENCING PERIHETER FENCING 10,700 LF 17.J2 183 I PARKING AREAS PARKING AREAS 36,000 SF o.u 13 ELECTRICAl.. PLUS-INS 25 F:ACH 99.13 2 I 6r998 .2?. BUILOU~S I SINGLE FAMILY UNIT - 2 BDRH 74 EACH 40,265.94 2t9SO SIH61.F:, FAMILY UHtT _, 3 BDRH 188 EACH 42,284.82 7,950 SINGLE FAMILY UNIT -2 BDRM 16 EACH 61,875.1-4 990 I SINGtt FAiHI.Y UHtT -J BDRH 16 EACH. 64,759.25 1J036 I I ... I I I SUSITNA HYDROELECTRIC PROJECT date: 4-NOV-82 F .F..R.r.. LICENSE APPl.ICATION F.STIHATE -ACRES AMERICAN file: WAAPPCOST.DATi21 WATANA Patte: 45 I ITEM DESCRIPTION OOAHTITY UNITS UHIT PRICE AHOUHT TOTAL ROORKS --------- $ $ trooors $ 1J000 1 s I SitmlE FAHIL Y UNIT -4 BDRH 16 F.ACH 76,890.69 11230 SCHOOl 1 LS 1t642r493,00 1r642 I GYMNASIUM 1 LS 993r496.00 993 SWJMMING POOl 1 lS 705,744.00 706 RECREATION CENTER 1 LS 864,793.00 865 STORE 1 lS 1,22s,~Qoo h226 I GAS STATION 1 LS 219r649,00 220 19,837 I • 23 UTILHIES .231 WATER SUPPLY LINE 4! 8r300 FT. 37.74 313 I . P~P STATION -160 GPH 1 LS 110r374.00 110 WATER STORAGE TANK -t.O MS 1 EACH 14Sr630.00 146 DISTRIBUTION SYSTEM I PIPING 12' DI h300 LF 82.81 108 to• DI lrOOO LF 64.91 65 a• DI 1t500 lF 53.87 81 I 6' DI a,soo LF 42.98 365 t£AT TRACING & INSULAT 12• PIPE h300 lF 54.82 71 I 10• PIPE 11000 LF 47.n 48 s• PIPE h500 lF 35.09 53 6' PIPE s,soo LF 30.90 263 4' PIPE s,Joo LF 27.94 232 I VALUES 12 1 2 EACH 1.845.15 4 10' 2 F.ACH h348.34 3 I a• 2 EACH h063.05 2 61 17 F.ACH 719~93 12 HYDRANTS I HYDRANTS 18 EACH 1,637.15 29 .2~2 SEWAGE COLLECTION SYSTEM PIPING I 14' PIPE 700 LF 96.75 68 1?.' PIPE 800 LF 82.81 66 10' PIPE htOO LF M.91 71 I a• PIPE 4P500 LF 53.87 242 I I I I I SUSITNA HYDROELECTRIC PROJECT date: 4-NOV-82 F.E.RtC. LICENSE APPLICATION ESTIMATE-ACRES AMERir.AN file: WAAPPCOST.DAT;21 WATANA ?~e: 46 I . ITEM DESCRTPTION OLWITITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS -------1': $ $ l,OQO's $ hOOO's I 6" PIPE s,too LF 4?..98 ?.19 HEAT TRACING & INSULAT I 14 1 PIPE 700 LF 66.17 46 12• PIPE 800 LF 54.82 4-4 10• PIPE 1t100 LF 47.7? 52 a• PIPE 4r500 LF 35.09 158 I 61 PIPE 18~900 LF 30.90 584 PUKPING SYSTEM PUHP STATION 1 LS 14h330.00 141 I BOOSTER PUHP STATION BOOSTER PUMP STATION 1 LS 141t327.00 141 6' FORCE MAIN 13,800 LF 42.98 593 UTILIDORS I MAIN RilNS IN VILLAGE 12,200 LF 81.n m STR&T CROSSING 50 LF EA ltOOO LF 81.77 82 PUHP STA TO TREATHT PLANT 8r300 · LF 85.46 709 I STU8S TO HSE 360 LOTS @ 20' 7F200 LF 81.77 589 STlJBR TO BLDSS -10 @ 25' 250 LF 81.77 20 .23~ INTEGRATED OFC AREA OWNER/KSRS OFFICE 1 EACH 904,319.00 S'04 I .234 ELECTRICAL GENERATING STATIONS BUILDING 1 EACH 260tOOO.OO 260 I GF.NERATORS 4 EACH 1J009r400.00 ·h038 DAY TANK 1 EACH 13o,ooo.oo 130 FUEL STORAGE TANK 2 EACH 26o,ooo.oo 520 I SUBSTATION 1 EACH 100,153.00 100 DISTRIBUTION DISTRIBUTION 1 LS 250,379.00 250 .235 FIRE ALARH SYSTEH I FIRE ALARM SYSTEH 1 LS 18,381.39 18 .236 TELEPHONE SYSTEM TELEPHONE SYSTEM 1 LS 437,149.00 437 ---I 13,388 ------.... ~----- 40,222 I ''"' . .3 ACCESS ROAD CAHPS .31 ACCESS ROAD/RAILHEAD CAHP I FACS, CATERING 3 OPER SUf'T so,ooo HANDAY 84,42 6t754 I I I I I I I I I I I I I I I I I I I I I I ITEH SUStTNA HYDROELECTRir. PRO.JECT F.E.R.C. LICENSE APPLICATION ESTIKATE -~CRES AMERICAN WATANA DESCRIPTION QUANTITY UNITS ----~----- ,32 RAILHEAD CAMP OPERATION FACS, CATERING & OPER SUPT 90t000 HANnAY .4 CAMP CREDIT SALVAGE VALUE FOR BUILDINGS, EQUIPMENT & UTILITIES 1 LS .5 PERHAHEHT TOWN PERMANEHT TOVN 1 LS .6 HAIN COHSTR CATERING & SUPPORT CATERING l SUPPORT 3,14o,ooo KAHDAY .7 ELECTRIC POWER .71 34.5 KV SYSTEM .711 TRANSFORMER STATION 1 LS .712 DISTRIBUTION SYSTEM (9 HI> t LS .72 CONSTRUCTION CAMP .721 DIESEL GENERATION 105,ooo HWhr .73 r.DNSTRUCTIOH POWER .731 DIESEL GENERATION BhOOO Kllhr .. date: ~; --NUIJ-82 file: WAArPCOST .DAH21 Pa.se: 47 UNIT PRICF. AHOUNT TOTAL REMARKS ----___ ..,._ ---s t 1t000's t lrOOO's 62.28 Sr605 ------ 12,359 ~, --------:""-----~, "'~.,, 12f359 ~9,165,600.00 -9,166 ~ IC!------ -9,166 f) 16t739,006.00 16,739 --------------- 16,739 62.28 195t559 ------------ 195t559 710,300.00 710 b3t4rJ39,00 h314 -- 2P02S 195.00 20,475 ----- 20,475 195.00 15,795 ,~ ------ 15t795 ----------- 38,295 " I I ... I I I I I I I I . ' I t I I. I I I I I I SIJSTTHA HYDROEI.ECTRtC.PROJECT F.E~R.C. LICENSE APPLICATION fSTIKATE-ACRES AMERTCAN UATAHA ITEH DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT date: -l-H0\1-82 file: WAAPPCOST,DAT;21 Pa~: 48 TOTAL REMARKS ---------·--------------------------.. ---~ -------- .a CONSTRUCTION HEATING I VEHTIL. .at HEATING t VENTILATION PLANT .811 HEATING 1 VENTIL. PLANT 1 t82 HEATING I VEHTIL. OPERATION • 87.1 HEATING & VENTILATION OPER 2,700 _ ............ __ CONTING£HCY 15.0 % 64 LABOR EXPENSE LABOR EXP~E <INCLUDED IH DIRECT COSTS> 65 SUPERtNT~n~dCE SUPERINTENDENCE CINCLUDEO IN DIRECT COSTS> lt6 INSURANCE INSURANCE <INCLUDED IN DIREC'\' COSTS> LS DAY S S lrOOO's $ ltOOO's ~ 2,Jos,soo*oo 2t306 --- 2,306 3t794.65 . 10,246 ---- 10t246 -------- 12r551 373r20i -------- 0 --------- 0 --- 0 I I I I I I I I I I I I I I I I I I I ' • SIJStTNA HYDROF.lECTRir. PRO.JECT f,E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AHERir.AN WATANA ITEM DESCRIPTlijN QUANTITY UNITS -· -·-----------~·------------ 69 FEES FEES <INCLUDED IN DIRECT COSTS> SUBJOTAL 71 ENGINEERING 12.5 % TOTAl. PROJECT COST • UNIT PRICE datP.: 4--HOv-82 file: WAAPPCflST .DAn 21 P~e: 49 MmtM TOTAL REMARKS 0 0 ---------- 397J912 ====::== ~,5Bh211 ,;:.-:-...:.::::::-.:,;.:: .. :.::::.;:: .. ~·.:;.._ I I I I I I I I I I I I I I .I I I I I APPENDIX C2 DEVIL CANYON HYDROELECTRIC DEVELOPMENT -ESTIMATE OF COST The attached sheets pro vi de a detailed breakdown of the Devil Canyon Hydroelectric Development estimate of cost. Please refer to the explanatory notes given in the front of Appendix C2. I I~" SUSITNA HYDROELECTRIC PROJECT date: ~-HO'J-82 F.~.R.C, liCf.NSE APPLICATTON ESTIHATE-ACRES ·AHERTCAH file: DEAPPCOST.DATj10 DEVIL CANYON Pa~t .1 lr ITEH DESCRIPTION OUANTtTY UHITS UHIT PRICE AMOUNT TOTAL REHMKS ------------------ $ $ lvOOO's $ hOOO's I PRODUCTION PLANT I 330 LAND & LAND RIGHTS I .t LAND LAND 1 LS 22,oso,ooo.oo 22,050 .2 LANO RIGHTS I LAND RIGHTS -IN ABOVE 1 LS o.oo 0 .3 HISC ~ARGES l CREDITS MISC CHARGES/CREDIT -IN ABOlJE 1 LS o.oo 0 22,050 I CONTiif6rnCY 20.0 % 4r410 I 331 POWERPl~~ STRUCTURE !KPROVEKENTS .1 POUERHrUSE .u POW£RHOUSE & DRAFT TUBE .ut EXCAVATION I POliERHOUSE VAUlT ROCK 95,800 CY 49.49 ~h741 DRAFT 11Jw. ROCK 16J800 CY 49.49 831 I 5r573 .113 SURfACE PREPARATIDH/SROIJTIHG POWERHOUSE ( SURFACE PREPARATION 98,700 Sf 1.61 H3 I DRAFT Th'BE SURFACE PREPARATION 5h300 SF 1.61 83 GROUT CURTAIN-(U/S OF P-H) I DRILL HOLES 43,80() LF 13.95 611 .C-CEMENT 17,500 CF 40.58 710 h547 I .114 COHCRET£ I SOOTCRET£ POWERHOUSE CONCRrn 23·800 CY 346.35 8,2~3 I CONCRETE OVERBRE.4K 12'H/6 11 V lPSOO CY 22:1.48 402 REI~ORClN6 STEEL 1r200 TON t • .o\33, 75 1,721 2 I SHOTCRETE 1r900 SF 2.62 5 I 3' SHOTCRETE 3•400 SF 3.83 13 I I I I ,'. smnTHA HYM!1ELECTRIC PRO.JECT . date: 4-HW-82 I F .E.R.C. LICENSE APPliCATIOH ESTIMATE -ACRES AMERIC"N file: DEAPPCOST.DAT;to DEVIL CAHYOH Pase: 2 I ITEM nESCRIPTIOH GUAHTITY UNITS UNIT PRICE AKOUNT IOTAL REMARKS -~---:------------------- t S 1,000 1 s S lrOOO's I DRAFT TUBE . CONrm£ s,ooo CY 346.35 2?nt ' CONCRETE OVERBRF.AK 6' 1J650 CY 223.48 369 •• REINFORCING STEEL 660 TON 1, .. 33.75 946 2' SHOTCRETE 800 SF -2uS2 " 2 Jl l4P472 .us SUPPORT ~ AHr.HtlRS POWERHOUSE ROCKBOL TS 1' @ 25' HY 780 EACH 624.34 487 ·I ROCKllOL TS 1' @ t 5' 500 F.ACH 373.18 187 STEEL MESH 3{,000 SF 2.94 91 STEEl. SUPPORT 105 TON 6r376.70 670 I DRAFT TUBE ROCKBDL TS 1' @ 25 I HY 100 EACH 624.34 62 ROCK90LTS 1 e ~ 12' 140 F.ACH 267t81 37 I ROCKBOL TS 1' @ 9' 70 EACH 219.06 15 STEEl HESH 12,600 SF 2.94 37 I lr587 .117 DRAINAGE HOLES <UIS Of POVERHOUSE> ts,ooo LF 24.97 375 HOLF.S <POWERHOUSE CROWN) 21r960 lF 2~.97 548 I .us STRUCTURAL -HISC STEELWORK 923 I POWERHOUSE I DRAFT TUBE STRUCTURAL STEEL/CRANE RAILS 1 LS 1,498.695.00 1J499 STEF.J. COKP. WATER PIPEC8') 1 lS 1·976.250.00 h976 I lJ475 .. • 119 ARCHITECTURAl POWERHOUSE I ARCHITECTURAL 1 LS 750,200.00 750 750 I .uc KEeHAN I CAl DRAFT TUBE GATES 2 S£TS 27o,ooo.oo ~0 DRAFT TIJBE SATE GUIDES 4 SETS uo.ooo.oo 440 DRAFT TUBE CRANE 1 EACH 45o,ooo.oo 450 I PUMP INTAKE TRSHRKS ~ GUIOES 1 LS t6o,ooo.oo 160 ....... I I I I SUSITHA HYDROELECTRIC PROJECT date: 4-H00-82 I F .E.R.C~ LIOCJiSE APPI.ICATtOH ESTIMATE -ACRES AHERICAN file: DEAPPr.osT.DATi!O DEVIL CANYON Pa!!e: 3 ,. . I f'fEH DESCRIPTION OUAHTITY UNITS UHIT PRICE AJfOUHT TOTAl REMARKS --- $ $ iiOOO's $ l.OOO's I PUMP otm.ET STOPLOGS/GUIDES 1 LS 7o,ooo.oo 70 1J660 -----I -----~- 29r986 I .12 ACCESS TUNNELS t PORTALS .121 EXCAVATION TUHNELS -ROCK HAIN TiJNNEL 106,000 CY 53.41 St661 ·I TRAHSFORMF.R GALLERY TUHHEL 17,000 CY 45.15 768 GROUTING GALLERY TtJNNEl. 2t300 CY 217.59 500 SUR~ CfWf8F.R ACCESS TUHHEl ]J800 CY 75.31 587 I PENSTOCK ACCESS TUNNEL so,ooo CY 79,75 3J988 PEH!iTOCK ruou ACCESS TUNNEL to,ooo CY 79.75 798 -ACCFSS ~HAFT TUHHEl J,Joo CY 208.54 688 CONHf.J~Tflf.'' YJDIUP'I 1r600 CY 208.5~ 334 I • I . I IUI'frttL COMP ~ ~aTER TUNNEL 10'D 2t200 CY 208.54 459 COMP. VATER TUHHEL -n:'D 27P000 CY 52.87 11427 v>l MAIN PORTAL I ROCK 5r000 CY 26.60 133 COMP, WATER PORTAL ROCK 300 CY 26.60 8 I 15,351 '(1)3 SURFACE PREPARATION t.l4 I lUHHELS HAlM TUNNEL SLAB 1121000 SF 1.10 123 COHP. WATER TUHtfEL 35'D SLAB 28.400 Sf 1.10 31 PENSTOCK ACC TUHHEL SLAB 52,560 SF 1.10 58 I MAIH PORTAL HORIZONTAl 200 SF 1.09 0 ~ IHCLIHED 2Pl00 SF 1.58 J I COIW, WATER PORTAL HORIZONTAL 200 SF 1.09 0 INCLINED 2P100 SF 1.58 3 •• .124 CONCRETE I SHOTCRETE 219 MAIN PORTALS I CONCRETE SLAB 30 CY 199j95 •• I •• I .. SUSITNA HY1lROF.l.ECTRIC PRO.JECT date: 4-HOV-82 I F tF .R.Ct LICENSE APPLICATION ESTIMATE -ACRES AMERICAN tile: DEAPPCOST.DAT;to DEVll CAHYOO Pase: 4 I ITEM DESCRIPTION GUAHTITY UNITS UNIT PRICE AKOUHT TOTAL REMARKS . --------.__ ___ 1'! ___ .. __.__ __ $ t lrOOO's f 1r000's J COHCRETE 1MU.S 570 CY 199.95 114 CONCRETE OVERBREAK 12'H/6'V 40 CY 181.35 7 I REINFORCING STEEL 40 TON 1·419.80 57 I COMP. 1M T£R PORTAL CONCRETE SLAB 30 CY 199.95 6 CONCRETE WALLS 570 CY 199.95 114 ·I CONCRETE OVERBREAK 12'H/6'V 40 CY 186.00 7 . REINFORCING STEEl 40 TON 1·419.80 57 TUHNELS CONCRETE SLAB MIN TUNNEL 4y()J() CY 252.03 1t016 ·I COHC PLUGS PENS ELBOW ACCESS lOrOOO CY 377.00 3r778 CONe COHP WATER SLAB 35'D ltOJO CY 410.22 423 CONC OVERRREAK MAIN TUN 6' 2r1JO CY 172.64 368 I CONC COHP WATER SLAB 61 0/B 540 CY 241.15 130 REINFORCING STEF.t. MAIN TUN 140 TON lr433.7S 201 REINF STEEL COKP WATER SLAB 40 TON h433.75 S1 !I 2 I SHOT CRETE fill TN TUHH£l ],950 Sf 2.62 21 2 i SHOTCRETE TRANSFORMER GAL 1P26() SF 2.62 3 2• SHOTCRETE SORGE CHAKB Ar.C 800 SF 2.62 2 (I "' 2' SHOTCRETE PENSTOCK ACCESS 3,750 Sf 2.62 10 2 1 SHOTCRETE PEHST ElBOW ACC 3r750 SF 2.62 10 2' SHOTCRETE ACCESS SHAFT 750 SF 2.62 2 2' SHOTCRETE GRmJT GAllERY 470 SF 2.62 1 I 2' SHOTCRETE COHNECTOR TUM 330 SF 2.62 1 2' SHOTCRETE COKP WATER 35 1 D 2J050 SF 2.62 5 I 2 I StiOTCRETE COKP WATER 10 I D 450 SF 2.62 1 ' I 6.397 .125 SUPPORT l ANCHORS ( MAIN TUHHEL I ROCKBOLTS 1' ! 12' 1,440 EACH 267~81 386 ROCKSOLTS 1' @ 9' 190 EACH 219.06 42 STEEL MESH 132,500 SF 3.22 427 I srm SUPPORT 120 T'ON 6r376.70 765 KAIH TUHHEl PGftTAL ROCKBOLTS 1' @ 15' 50 EACH 365.51 18 \I TRAHSFORKER GALI.ERY TUHHEL ROCKBOLTS p @ 12' 230 EACH 267.81 62 ROCKllOLTS 11 @ 9' 30 EACH 219.06 7 STEEL MESH 20r940 SF 3.22 67 I STEEL SUWORT 20 TON 6,376.70 128 \I I (I , .. I 0 SUSITNA HYDROELECTRIC PROJECT date: 4-NOIJ-82 I F.E.R.C. liCENSE APPLICATION ESTIHATE -ACRES AMERICAN file: DEAPPCOST.DAT;1o DEVIL CANYON Pm: 5 ( I HEM DESCRIPTION OOAHTITY o UHITS UNIT PRICE AMOUHT TOTAl REMARKS ----- $ $ lrOOO's t 1r000's J 6ROUTING GAllERY TUHHEL :1 ROCKBOLTS 3/4' @ 6' 220 EACH 165.97 37 stFPORT STEEL 3 TON 6iJ76.70 19 I STEEL HESH 100 SF 3.22 () ~,... ~ CHMBER TUNNEL ROCKBOLTS 1' @ 12' 150 EACH 267.81 .w ROCK10lTS p@ 9' 30 EACH 219.06 7 I. STEEl. SUPPORT 13 TON 6i1:76. 70 83 STEEL MESH 1Jr200 SF. 3.22 43 PENSTOCK AmoSS TUNNEL -I ROCKBOLTS 1' @ 12' 680 EACH 267.81 182 ROOOOL TS P i 9' 90 EACH 219.06 .20 STm SUPPORT 60 TON 6iJ76.70 383 I STEEl MESH 62,150 SF 3.22 200 PENSTOCK El.BOW ACCESS TUHHEI. ROCKBOlTS 1' @ 12' 280 EACH 267.91 75 ~. ROCKBOLTS 1' @ 9' 8() f.ACH 219.06 18 STm SUPPORT 20 TON 6,376.70 128 sTm MESH 14.760 SF 3.22 48 ' ACCESS SH.~ TUMHEl il ROCKBOLTS 1' @ 12' 50 EACH 267.81 13 ROCKBOLTS t•@ 9' 50 EACH 219.06 11 STill SUPPORT 20 TOH 6r376.70 1ZB I STEEL HESH 2·500 SF 3.22 8 CONNECTOR TUHHEL ( ROCKBOLTS 3/4' @ 6' 160 EACH 165.97 27 STEEl .... ~ ...... 2 TON 6J376.70 13 I :rurnJJ\"J STEEL MESH 70 SF 3.22 0 COHP. WATER TUHta J5' D : ROCKBOLTS t• @ 12' 370 EACH 267.81 99 I ROCK90LTS t• D 9' 50 EACH 219.06 11 STEEL SUPPORT 30 TON 6,376.70 191 STEEL MESH 33,600 SF 3.22 108 I COMP. WATER TUNNEL PORTAL ROCKBOLTS 1' @ 15' 40 EACH 373.18 15 COHP. WATER TUHHEl 10 I D •• ROCKBOt.TS 3/4' @ 6' 210 EACH 165.97 35 STEEL SUPPORT 3 TOH 6,376.70 19 STEa KESH 90 SF 3.22 0 I 3J859 I I ' I I r ~. SUSITHA HYMOEI.ECTRIC PROJECT date: 4-HOV-82 I F,E,R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: DEAPPCOST .DATHO DEVIL CAHYOH Pase: 6 .• I ITEM DESCRIPTION GUAHTITY UHIT~ UNIT PRICE AKOOHT TOTAl REiiARKS --~-- $ $ h0001 s $ hOOO's I o129 ARCHITECTURAL MAIN PORTAL DOORS 2 SETS 75t175.00 150 cmtP. WATER PORTAL DOOR 1 LS 24r800,00 25 I 175 .12C MECHANICAL I VENTIL\?IHG SYSTEft CIHCL 1H 63.71 I 63.72> 0 I 26,001 I .13 ACCESS SHAFT .131 EXCAVATION ROCK 14t500 CY 125.19 1t815 I h815 .133 SURFACE PREPARATION SHAFT~ 70t200 SF 1.61 113 I 113 .134 COHCRETF. I SHOTCRm I c--uHLKETE LINING 3r600 CY 469.74 h691 COHCRf.TE 0\IERBRF.AK 61 hJOO CY 274.13 356 I 2t047 .135 SUPPORT I ANCHORS ROCKBtllTS 3/-4 1 @ 6' 1,120 EACH 165.97 186 11 I 186 .138 STRUCTURAL -iUSC STEELWORK MISCELLANEOUS STEELWORK 50 TON 3P673o50 184 I .... . .. -.. 184 ,139 ARCHITECTURAL I <IHCL IN 331.2 CNTRL BLDG) 0 .13C MECHANICAL I ELEVATORS 1 LS hOOOrOOO.OO ltOOO ltOOO I ___ .,..__ --- 5J345 I I . .:.· . : . . . . . . _.-·.. . . . ·.:. . . . . . ·. _; ·. . .. : ."· . . . . . . . : '. . .• . ·... . :, . . . ·: ~. ·' . . . . . . . . ~ . , ' . . . . . . . .. .... . I SUSITHA HYDROELECTRIC PROJECT .~- date: 4-HOV-82 ' I F .E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN file: IE:APPCOST .DATHO DEVIL CAHYON Pase: 7 !TEH DESCRIPTION OOANTITY UHITS liMIT PRir.F. AKOOHT TOTAl REMARKS I -·-- $ S l'OOO's $ ltOOO's :; J .14 FIRE PROTECTION HEADTANK .141 EXCAVATION ROCK 1f150 CY 305.13 351 I 351 .143 SURFACE PR£PARAiiOH rl HEAD TANK 2t800 SF 1.10 3 .144 COHCRm I SHOTCRETE 3 'I CONCRETE 250 CY 484.07 121 CONC. OVERBREAK 611 45 CY 202.71 9 REINFORCING STEEL 10 TON h4JJ.75 14 I 144 .145 SUPPORT I AHCHJJRS ROCKBOlTS 18 @ 12' 25 EACH 267.81 7 (I ROCKBtl. TS t• '-9' 10 EACH 219.06 2 STEEL MESH 1t200 SF 3.22 4 (I STEF.I. SUPPORT 2 TOH 6JJ76.70 13 .148 STRUCTURAl -JfiSC STEELWORK 26 I HISCELLANE~ STEELWORK 1 LS 23r250.00 23 .. 23 t. .14C HECHAHICAl I PIPING/VALVES - <INCLUDED IM 335.12) . . I 0 ---------- 547 I .15 BUS 1l.fHH£l.S <IOTAlS FOR 4 BUS TUHHELS> .1St EXCAVATION ~ •• ROCK HORIZONTAL 3t200 CY 117.51 l76 ROCK INCl. mED 2,000 CY 331t02 602 I 1J038 \I I 'I I SUSITHA HYDROELECTRIC PRO.JECT date: 4-HO'J-82 I F .E.R.C. LICENSE APPLICATION ESTIMATE -ACRES MERICA:: file: DEAPPCOST .DAT;tO DEVIL CANYON p~: 8 . ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS I ---- $ $ hOOO's $ 1r000's I .153 SURFACE PREPARATION TUHHEt. 1h300 SF 1.10 12 I 12 o154 COHCRETE I SHOTCRETE CONCRETE SLAB BOO CY 410.22 328 I CONCRETE OVERBREAK 12' 360 CY 236.50 85 REINFORCING STEEL .w TON h433.75 57 2' SHOTCRETE 520 SF 2.62 1 I 472 .155 SUPPORT I ANCHORS ROCKBOl TS 11 @ 25 I 80 EACH 624.34 50 I ROCKBOLTS t• 9 12' 110 EACH 267.81 29 ROCKBOLTS 1' @ 9' 30 EACH 219.06 7 STEEL tiESH 8r600 SF 3.22 28 I STEEL SUPPORT 14 TON 6t376.70 89 ----- 203 -----I 1t725 I' .16 TRAHSFORHER GAlLERY I .161 EXCAVATIOH ROCK 28r800 CY 1.5.15 h300 -- I h300 .163 SURFACE PREPARATION · TRAHSFORKER GALLERY 26r500 SF 1.10 29 ----. -I 29 .1~4 cmtcRETF. & SHflTCRETE CONCRETE BASE SLAB 2r810 CY 614.39 lrn6 I CONCRETE OVERBREAK 12'H/6'V 820 CY 188.45 155 REINFORCING STEEL 140 TOH h433.75 201 3' SHOTCRETE lrlOO SF 3.83 4 I 2.086 .165 S!FPORT I ANCHORS ROCKBOLTS 1' @ 25' HY 170 EACH 6-24.~ 106 I ROCKBOLTS 1' @ 15' 90 EACH 373.18 34 I I \1 I SUSITNA HYDROELECTRIC PROJECT da~e: 4-NOV-82 I F .E.R.C. LICEHSF. APPI.ICATIOH ESTIMATE -ACRES AMERICAN ti:u: DEAP'PCOST .MTHO DEVIL CANYON Pa!ie! 9 ( ITEM DESCRIPTION 11UAHTITY UHITS UNIT PRICE AMOUNT TOTAL REHAAKS I -_,_ __ • $ t.OOO's $ t,OOO's I STEEL HESH 22,200 SF 2.94 65 STEEL SUPPORT 17 TOM 6t376.70 108 --~ I 313. .167 DRAIHASE HOLES CIN GAlLERY CROWN> 8t900 ·-24.97 222 .. r I 222 ------w.-- :J. .17 3,951 CABLE SHAFTS <TDT ALS FOR 2 SHAFTS> ·I .17t EXCAVATION ROCK 3,()(}0 CY 331.02 993 -- 'I 993 .173 SURFACE PREPARATION SHf\FTS 36t000 SF 1.61 58 I sa .174 COHCRETE I SHOTtRETE CONCRETE LINING 920 CY 875.84 806 I CONCRETE fWERBRF.AK 6' 670 CY 438.62 ?.94 11100 ' \, .175 SUPPORT I AHCHORS I ROCKBOLTS 3/4' @ 6' 570 EACH 165.97 95 I . 95 I .178 STRUCTURAL -tttSC STEELWORK MISCELLANEOUS STEELWORK 13 TON 7t750.00 101 I 10f .179 ARCHITECTtJ'RAt EHCLOSUR[S 1 LS 89,900.00 90 -- •• 90 .17C MECHt.Hl~ MAHHOIST 2 EACH 23(h000.00 460 I 460 ---I ·~ ------·I 2t896 I I I SUSITHA HYUROO.ECTRIC PROJECT date: 4-NOV-82 I F.E.R.C. LICENSE APPLTCATION F.RTIHATE -ACRES AlfERICAH file: DEAPPCOST.DATJlO DEVIL CANYON Pase: 10 ITEM DESCRIPTION OUAHTITY UHITS UNIT PRICE AMOOHT TOTAl RElfARKS I ---·-------- t $ 1r000's $ h000 1 s I ~18 DEWATERING <DURING CONSTRUCT> .181 D£WATERIOO <POWER FACS> DEWATERING 1 lS 697,500.00 698 I ------- 698 ------------ 698 I .19 INSTRUHEHTA TIOH .191 INSTRUHEHTATIOH I INSTRUltEHTATIOH 1 LS 773,450.00 m m ---Ill • I ------m I .2 MISC. 8UILDtHSS I STRUCTURES HISC. BUILDINGS I STRUCTURES 1 LS 199,950.00 200 ---------,-200 I n,m I CONTINGENCY 15.0 % 10,818 332 RESERVOIR, DAMS I WATERWAYS ( .1 RESERVOIR I .u CLEARIHS CLEARING 6,JSO ACRE 1r550t00 9,8~3 --.. ---I 9ta.43 .2 DIVERSIOH TUHHELS/COFFERDAHS I .21 DIVERSION TUHHELSIPORTALS • ?.11 EXCAVATIOH TUNNEL \1 ROCK 48PJ00 CY 60.!4 2f905 EXCAVATE CONCRETE FOR PlUG 450 CY 60.14 27 UPSTREAM PORTAl OVERBURDEH 1,950 CY 9.25 18 I ROCK 50J200 CY 26.60 olrJJ5 I I -.• I ,·e•, SUSITHA tfYDRf.lELECTRIC PRO.JECT date: 4-HOV-82 I F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: DEAPPCOST .DAn 10 DF.VIL CANYON Pm: 11 l TOTAL ITEM DESCRIPTION OUAHTITY UNITS UNIT PRICE AKOUHT REMARKS I -_..._ --------• $ bOOO's S hOOO's 11 DOYHSTREAH PORTAL ovrutJRDEN 6t600 CY 9.25 61 ROCK 54r000 CY 26.60 1J436 I 5,783 .213 SURFACE PREPARATION/GROUTING UPSTREAM PORTAL :I HORIZONTAL 4t400 SF 1.09 5 INCLit£D 15r300 SF t.ss 24 DOWNSTREAM PORTAl •• HORIZONTAl 1t300 SF 1.09 1 IHCLU£D 21900 SF 1.58 5 GROOT TUNNEL PLUG I Mill HOLES 2t050 LF 6.05 12 CEMENT 410 CF 33.37 H 61 rl .214 CONCRETE & SHOTCRffi TUNNEL CONCRffi LitUNS 8t100 CY 282.?.6 2t286 'I CONCRETE PUJ6 3r000 CY 213.67 641 CONCRETE OVERBREAK 6' 3t200 CY 156.70 501 REINFORCING STEEL 15 TON 11433.75 22 I . 2' SHOTCRETE ~r400 SF 2.62 12 IWSTRF.AH PORTAL CONCRETE HEA~ ~L 2t800 CY 320.85 898 ( COHr.RETE I. tHING lr550 . CY 279.00 432 I CONCRETE PIER 400 CY 279.00 112 OVERBREAK 12'H/6'U 500 CY 232.50 116 f REINFORCING STEEL 310 TOH h419.80 440 I DOWNSTREAM PORTAL COHCR£TE HEADWAll 1r000 CY 320.85 321 OVERBREAK t?. I H/6. u 100 CY 232.50 23 I REINFORCING STEEL 65 TON h419.80 92 5t897 .215 SUPPORT & Altf:HORS :I TUNNEL Rot~OLTS 1' @ 12' 800 EACH 267.81 214 ROCKBOLT~ 1• ~ 9' 90 EACH 219.06 20 I STEEL MESH 76r900 SF 3.22 248 I •• 'I I SUSITHA HYDROElECTRIC PROJECT date: -4-M'lV-82 I F .E.R.C. LICENSE APPLICATION ESTIHATE -ACRES AHERir.AH file: DEAPPCOSToDATHO DEVIL CANYON Pa!fe: 12 ., ITEM DESCRIPTION OOAHTITY UHITS UHIT PRICE AMOUNT TOTAl REMAAKS I ------- $ $ hOOO's $ t.OOO's .I STEEl SUPPORT 90 TOH 6JJ76.70 574 UPSTREAM PORTAL ROCKBOLTS 1' @ 15' 80 EACH 365.51 29 I ROCK ANCHORS 1 I @ 25' 40 EACH 613.40 25 ROCK DOWELS 6() EACH 233.7-4 14 DOUHSTREAH PORTAl ROCKBDLTS 1' @ 15' 120 EACH 365.51 44 ·I ROCK ANCHORS l' @ 25' JO EACH 613.-40 18 11186 I .21C MECHANICAl UPSTREAM SAT£ _GATE EOOIPHOO 2 EACH h200rOOO.oo 2r560 I DOWNSTREAii OOTI.ET STOPLOG GUIDE~ 1 SET JSrOOO.oo 35 STOPtOGS UiCL. FlllOVERS 1 LS o~oo 0 I 2r595 ======= 15r521 I ·22 liPSTREAH COFFERDAM ·222 Fill I CORE -4r600 CY 5.53 25 FINE/FILTER 2r800 CY 17.48 49 COARSE FILTER 2r700 CY 15.27 41 ROCK SHELL 19rSOO CY 5.33 106 ~ ClOSURE DIKE 41r900 CY 5.53 232· I RtP RAP 7r000 CY 12.32 86 I 539 .223 SURFACE PREPARATION/GROUTING CUTOFF I GROUT I HOLES h600 lF 13.59 22 GROUT 256l'000 CF 39.91 10r217 · 10r239 ·I .22D DBMTERIHG INITIAl DEWATERING 1 LS 758r10:t.oo 758 DEWATF.RIHG HAIHTEHAHcE 1 LS 3r870r040,0() 3r870 I 4r628 ------•• 15,406 I I • .:o- I . ''" SUSITHA HYDRila.ECTRIC PRIJJ£CT datP.: 4-MJV-82 I F.E.R.C. LICENSE APPliCATION ESTIMATE-ACRES AKERICAH file: D£APPr.OST. DA i'; 1\l DEVIL CANYON Pase: 13 r ITEM DESCP.IPTIOH OOAHTITY UNITS UHIT PRICE AMOUNT TOTAL REMARKS I ------------------------·--------~ t $ 1t000's $ hOOO's I ./.J OOWNSTREAn CkFERDAH .23] EXCAVATION REMOVAL Of COFFERIWf -42,000 CY 7.25 305 I 305 .232 Fill RIP RAP 1J650 CY 12.32 20 I CLOSURE DIKE 47,000 CY 5.53 260 ---,, ?.80 I \'233 SURFACE PREP/GROUTING CUTl1fF l GROUT HOLES 2J300 LF 13.59 31 I CEMF.HT 3611,000 CF 39.91 !4,687' 14,718 -====== I 15,303 . .3 KAIH DAH I .31 MAIN BAH .Jlt EXCAVATION f OVERBURDEH 35,600 CY 6.23 222 I ROCK 320,700 CY 27.06 8!678 Sr900. · I .313 SURFACE PREPARATIOH/GROOTIJW SURFAl~ PREPARATION UNDER DAN/THRUST BLOCKS 171,000 Sf 1.58 270 CONSOLIDATIOH GROUT I !,RILL HOLES 176,900 LF 6.05 h070 CtMEHT 17~,900 CF :JJ.37 5r903 GI'~OOT CURTAIN I DRILL HOLES 259,000 lF 13.59 3t520 CEHOO 1031600 CF 39.91 4J135 .I !4J898 .314 Ct.~lCRETE I SHOTCRETE DAH CONCRETE h28h000 CY 201.50 258t122 I COHCRF.TE OlJERBREAK 10,400. CY 201.50 2J096 I I •• I SUSITHA HYDROELECTIUC PROJECT r dat0: 4-NO\J-82 I F.EtRtC. LIC€NSE APPLICATION ESTIHATF.-ACRES AHERICAH file: DEAPPCOST .DAn to D£1JIL CANYON p-a~: 14 ·" '", ITEM DESCRIPHOH OOANTITY UHITS UHIT PRICE AHOUHT TOTAL Ralft.F(KS I. -......--...--., ___ .. __ -. .......... .. --. --- $ . i hOOO's t lrOOO's •• REIHFORCIHS STEEL . 4r500 TOH 1r419.80 6r389 THRUSTBLOCKS CONCRETE 105r500 CY 201.50 21t258 I COHCRETE OVF.RBREAK lr100 CY 201.50 222 REIHFORCINS STEEL 375 TON h419.RO 532 JOINT GROUTING GROUTING 1 LS 2F542r000.00 2f542 I· -- 2919161 .315 SUPPORT t ANCHORS I ROCKBOLTS 1' @ 25' 580 001 613.40 356 STEEL ti:SH <ON SLOPES> m,ooo SF 2,43 668 I h02~ .317 DRAINAGE HOLES ils,soo LF 24.37 1P604 . I 1P604 --- • 317,586 I .32 GROUT 6AlLF.RIES/PORYALS .321 EXCAVATION ·~ TtJHI.S/SHAFTS -CORE AREA ROCK HORIZONTAL 13,100 CY 217.59 2s850 ROCKIHCliHED . 5rJOO CY 305.13 1r617 ROCK VERTICAL 3•400 CY 296.08 !9007 I TUNHELS/SHAFTS ACCESS ROCK HORIZOHTAl 12f.W0 CY 217.59 2r698 PORTALS I OVERBURDEN 28J700 CY 9.25 265 ROCK 16r500 CY 2~.60 439 I a,an · .323 SJM'ACE PREPARATION PORTALS HORIZONTAL 50 SF 1.09 0 ·I INCLINED 410 SF 1.58 1 I 1 'I I 'I I SUSITHA HYDROEf.ECTRfC PRUCT dati!: 4-HDV-82 I F,E.R.C, liCENSE APPLICATION ESTIMATE -ACRES AMERICAN file: PEAPPCOST.DAT:to Df.Vtl CANYON Jtase: 15 ITEM DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS I -----·--------$ $ 1J000's $ hOOO's I .324 CONCRETE I SHOTCRETE TUHHELS -CORE AREA CONCRETE SlAB 1,800 CY 474.58 854 I CDHCRETE 0V£RBREAK 6' 900 CY J79.60 342 REINFORCING STEEl 62 TON 1•433.75 89 2' SHOTCRrTE J,Joo SF 2.62 9 TUHHELS -ACCESS I CONCRETE SLAB 1·400 CY 474.58 664 COHCRF.TE OVERBREAK 6' 700 CY 379.60 266 REINFORCING STEEL 50 TOH 1 ... 33.75 n I 2' SHOTCRF.TE 2r500 SF 2.62 7 SHAFTS -CORE AREA 2' SHDTCRETE 6J500 SF 2.62 17 I PORTALS (4 PORTALS> CONCRETE 40 CY 199o95 8 REINFORCING STill J TOH 1.419.80 4 I 2,3Jl .325 SUPPORT I ANCHORS TUNNELS -CORE AREA I ROCKBOlTS t• @ 12' 150 EACH 267.81 40 ROCKBiiLTS P fl 9' 30 EACH 219.06 7 ROCKBOLTS 3/4' @ 6' 1r250 EACH 165.97 207 I STEEL MESH 12r200 SF 3.30 40 STEEl. SUPPORT 27 TOH 6,376.70 172 TUNNELS ACCESS ROCKBOLTS 3/~' @ 6' 1J2oo· EACH 165.97 199 I STEEL MESH 500 SF 3.30 2 STEEL SUPPORT 12 TOH 6•376.70 n ,:!' SHAFTS -CORE AREA I ROCKBOLTS 3/4' i 6' 300 EACH 165.97 50 STt£1. HESH 1•300 SF J.Jo 4 PORTALS •• ROCKBOLTS t• @ 15' 15() EACH 365.51 55 853 .328 STROCTURAl -HISC STEELWORK ,. STEEL/GUIDES SHAFT 5() TON 3,673.5() 184 STEF.t STAIRWAY 1 LS 93,77St00 94 I 2n ·'• d I I I J''" SUSITHA HYDRotl.~CTRIC PROJECT date: 4-HOV-82 I F.E.R,C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN file: DEAPPCOST.f~T;to D£VIL CANYON Pase: 16 nT~ DESCRIPTION QUANTITY UNITS UHH PRICE AMOUNT TOTAL REMAAt\S I 4 .... 1'1 C) $ s t,ooo's $ hOOO's .I .329 ARCHITECTURAl PORT At DOORS 4 EACH 19,995.00 80 HEADSHfWT STRUr.TURE 1 LS 434,000.00 434 I 514 .J2C ltECHAHICAl I ELEVATOR 1 lS 7so,ooo.oo 750 OVERHEAD CRANE 1 LS 430rOOO.OO 430 MISC MECHANICAL EOUIP~ENT 1 LS 120t000e00 120 I h300 ===== .. 14,153 I .33 INSTRUMENTATI9H .331 INSTRmtENTATION (DAft) I INSTRUKENTAT!OH 1 LS J,906rOOO.OO 3r906 _......._ 3,906 ------------- I 3t906 ... SADDlE DAH I -.-41 MAIN SADDLE DAM .411 EXCAVATION OVERBURDEN h145J000 CY 5.63 6t446 I ROCK 301,000 CY 19.42 SrS45 12r292 · .412 Fill I IMP'ERVIDUS CORE 313r500 CY 50i95 15,973 FIHE FILTER 231,000 CY 20.13 4r650 COARSE FILTER 1939000 CY 17.90 3,455 I ROCK SI£LL HJPSTREAtH 534r000 CY 4&82 2r574 RIP RAP 174r500 CY 12.~? 2r150 ROCK SHELL <DOWNSTREAM> 345r000 CY 4.82 1r663 . I ROCKFILL 127,000 CY 4.82 612 , FILTER FABRIC FILTER FABRIC 190r000 SF 0.84 160 --- I ~ 31,236 ·I I ., 'I . . . .... . ·. . -. : .• .. ~-~-~ . . ·' . . ~ . I " SUSITNA HYDROELECTRIC PROJECT date: 4-N0\'1-82 I F .E.R.C. LICENSE APPLICATION ESTIMATE ... ACRES MERir.AH file: DEAPPfi..'OST .DAH10 DEVIl. CANYON Pa!!e: 17 I ITEM DESCRIPTION OOANTITY UNITS UNIT PRICE AKOOWT TOTAL REMARKS ---. -.. -------------- ~ $ itOOO's $ hOOO's ~I .413 SURFACE PREPARATION/GROUTtNG SURFACE PREPARATION I UNDER DAK CORE 191s500 SF 1.58 303 .. I UNDER MM SHEll 432r50t' SF 1.09 471 DENTAL CONCRETE DENTAL CONCRETE 7J100 CY 179.80 h2n I COHSOUDATIOH GROUT DRILL HOLES 57t500 LF 6t05 348 CEMENT 57,5()0 CF :J3.37 h919 GROOT CURTAIN <SEE 332.313) I 4r317 .417 DRAINAGE <SEE 332~317) I 0 --------- 47,845 I .5 OUTLET FACILITIY tJALIJES <IH DNO ,51 OUTLET FACILITY VALVES ~. .51C KEr.HANICAL TRASHRACKS/GUIDES 1 LS hsso,ooo.oo h850 Bt.LKHEAD GATE GUIDES 1 LS 1 r220rOOO.OO 1.220 I BULKHEAD GATES I FOLLOV[RS 2 EACH 220,000.00 440 GMTRY CRANE 1 LS 7oo,ooo.oo 700 FIXED CONE VALVES { (7 PLUS 2 SPAR£) 1 LS 3,2oo,ooo.oo 3,200 I RING FOl.LOWF.R !TATES (7) 1 LS 6rJoo,ooo.oo 6r300 MISC. MECHANICAL EQUIPMENT 1 LS 8oo,ooo.oo 800 HIBr,. ELECTRICAL. SYSTEMS 1 LS 100r000t00 100 I 14,610 --- 1·h610 I .52 MAIN <r.HUTE> SPILLWAY I .521 EXCAVATION APPROACH OVERBURDEN 449~ CY 8.03 353 R1JCK USEABLE SOrOOO CY 19.42 1J554 I ROCK WASTE 17,000 CY 19.42 330 I I - •• I SUSITHA HYDROELECTRIC PROJECT tfatP.: 4-HOV-82 I F .E.R.Co LICENSE APPLICATION ESTIMATE -ACRES AKERir.AN file: Jf'APPCOS'f .DATHO fiF.VlL CANYON P~e: 18 I ITEK DESCRIPTION OOANTITY UNITS UNIT PRICE AMOUHT TOTAl~ REMARKS ----------$ $ l,OOO's $ hOOO's I CONTROL STRUCTURE <TO END OF ROLLWA'O OVERBURDEN 2h500 CY 8.03 173 I ROCK USEABLE 87,000 CY 20.04 1r743 ROCK WASTE 15t000 CY . 17.92 269 CHUTE I FLIP I <END ROlLWAY TO END FLIP) OVERBURDEN 128t500 CY 8.03 11032 ROCK USEABJ.E < THCLINED> JSrOOO CY 24.80 9~2 ROCK USEABLE <VERTICAL) 40t.OOO CY 24.80 9.t945 I ROCK WASTE 93,500 CY 19.42 h816 OUTFALL <FROM END OF BASIN> I OVERBURDEN A\4,500 CY 9.03 357 ROCK itSEABLE 141r500 CY 21.37 3r024 ROCK WASTE 4hSOO CY 15.98 663 I DRAIN TUNNEL ROCK HORIZONTAL t,soo CY 217.59 326 ROCK IHC!.IHED 2f300 CY 305.13 702 RIVER CHANNEL I ALLWJIUH EXCAVATIOft 67~000 CY 6.48 434 23,664 I .523 SURFACE PREPARATION/GROUTING SURFACE PREPARATIOH !;?ILUIAY I ROCK HORIZONTAL 108t000 SF 1.09 118 ROCK INCL lHED 4lr500 SF 1.58 66 CONSOLIDATION GROUT DRILl HOlES 22,000 lF 6.05 133 I CEHEHT 22,000 CF 33.37 734 GROUT CURTAIN <SEE 332.313) I h051 .5?.4 CONCRETE I SHOTCRETE CONCRETE STRUCTURE I <TO END OF ROLLWAY> <INCLUDING STORAGE AREAS) CONCRETE OUTER WALLS ts,soo CY 217.00 3.364 f!OHCRETE PIF.RS !FULL l.EHGTH> 7P700 cv 217.00 11671 I CONCRETE DECK 1,600 CY 217.00 347 I I •• I ~··~ SUSITNA HYDROELECTRIC PROJECT date: 4-HOV-82 I F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN filet DEAPPf.OST .DAT;tO Df.VIL CAHYOM Pase: 19 ITEM DESCRIPTION OOAHTITY UNITS UNIT PRICE AKOUHT TOTAL REMARKS I ----------- $ $ hOOO's • hOOO's ,I ctmCRETE ROLLWAY SLAB JJ,ooo :Y 217.00 7J161 CONCRETE OVERBREAK 12 1 H/6 3 V 1t400 CY 170.50 239 REINfORCING STEEL 2,300 TON 1r419.80 3J266 I CONCRETE CHUTE ' FLIP \END ROLLWAY TO END FLIP) <INCL BOX DRAIN GALLERIES> CONCRETE SLAB 13,()00 CY 221.65 27881 I CONCRETE WALLS 20r500 CY 235.60 4J830 CONCRETE OVERBREAK 18'H/6'V 6J300 CY 155.00 'In REINFORCING STEEL 1r300 TON . h-419.80 1P846 I CONCRETE DRAIN GALLERY CONCRETE SLAB 400 CY 465.00 186 CONCRETE OVERBREAK 6' 200 CY 279.00 56 I REINFORCING STEEL 14 TON h419.80 20 2 I SHOTCRETE DOME 2J500 SF 2.59 6 26.848 I .525 SUPPORT l ANCHORS DRAINAGE TUNNEL smL SUPPORT 4 TON ln376.70 26 ~ •• STEEL MESH 500 SF :J.JO 2 ROCKBOLTS DRAINAGE GALLERY 3/4' @ 6' 400 EACH 165.97 66 I ROCKBOLTS APPROACH 1' @ 15' 140 EACH 373.18 52 ROCKBOLTS CHUTE l STRUCTURE 1' @ 15' 85 EACH 373ti8 32 • SLAB/WALL ANCHORS • 1'@ 10' 3J700 EACH 238.54 883 I hObO .527 DRAIHASE DRILL HOLES I OOX DRAittd <TO DRAIH TUNNEL> 28,000 LF 24.97 699 :l 1 RELIEF 500 LF 24.97 12 712 .I .52C MECHAHICAL GATE EQUIPMENT 3 EACH tJaso,ooo.oo 5,550 STOPLOO OOtDES J SETS 4s,ooo.oo 135 I STOPLOSS INCLUDING FOLLOWERS 1 SET 480,000.00 ~ ·I I I I ..... SUSITHA HYDROELECTRIC PROJECT date: 4~82 I F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: DEAPPCOST .DAn 10 DEVIL CANYON Pase: 20 r I ITEii DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS -----........ __ $ S ltOOO's $ hOOO's ~I HISCB..LAHF.OOS F.t.ECTRTCAL 1 LS too,ooo.oo 100 6,265 I ===== 59,599 :; .SJ EHERGEHr.Y SPILLWAY I .531 EXCAVATION <INCLUDING - BRIDSF. I FUSE PLUG> OVERBURDEN 281,5()0 CY 3~55 999 I ROCK USEABLE h019r000 CY 20.15 20r533 ROCK WAS"[ 215,5()() CY 19.76 4,258 I 25,790 .532 FILL FUSE PLUG 26f000 CY 9.89 257 I 257 .533 SURFACE PREPARATIOH/GROUTIHS SURFACF. PREP CUNDER FUSF. PLUG) ~I HORIZONTAL ]5,500 SF 1.09 82. INCLINED 2J500 SF t.ss .. CONSOLIDATION GROUTING I DRILL HOLES 23,000 LF 6.05 139 CEMENT 2J,ooo CF 33.37 768 GROUT CURTAIN \SEE 332.313) I 993 .534 CONCRETE GROUND SLAB 6,()00 CY 170.50 h023 I COHr..RETE IMRBREAK 12'H/12'V 3t000 CY 170.50 512 REINFORCING STEEL 210 TON h-\19.80 298 I 1,833 .535 SUPPORT I ANCHORS ROCKBOLTS 1' @ 15' 300 EACH 365.51 110 I ROCK ANCHORS 1' @ 25 1 760 EACH 613.40 466 576 .53B BRinG£ I BRIDGE 1 LS lf250,075.00 h250 h250 I ------- 30,699 I •• I .. I -· (I I I 'I I I I I I I I I I I I I ITEM SUSITHA HYOROF.LECTRIC PROJECT F,f,R.C. LI~~SE APPliCATION ESTIMATE-ACRES AMERICAN DF.VII. CANYOH DESCRIPTION QUANTITY UNITS • ---=-----.......,_ __. ___ .6 POWER INTAKES .61 POWER INTAKE STRUCT I APP .611 EXCAVATION OVERBURDEN 97,600 CY ROCK 216,200 .CY .613 SURFACE PREPARATION HORr2otffAl 15,900 . SF IHCI.iHED 7~·000 SF .614 CONCRETE I SHOTCRETE STRUCTURE CONCRETE STRUCTURE 37,9()0 CY COHCRUE OVERBREAK 12'H/6'V lrl-40 CY REINFORCING STEEL 2,500 TON .615 SUPPORT ~ ANCHORS APPROACH ROCKBOLTS 1' @ 15' 150 EACH .61C HEC 1-Aff' M. TftHtiHRACKS/GUIDES 4 SETS BUlKHf.AD ITA TE GUIDES 4 SETS BULKHEAD GATES I FOLLOWERS 1 SET INTAKE SAHTRY CRANE 1 EACH INTAKE GATE EQUIPMENT 4 EACH lfiSCELLAHF.OUS Et.ECTR~CAL 1 LS .61D INTAKE WILDING . INTAKE BUILDING 1 LS ,, date: 4-HOV-82 filet DFAPPCOST.DAT;to Pase: 21 UHIT PRICE AHOUHT TOTAl SEKARKS ------------ $ $ hOOO's S hOOO's 8.03 784 20.04 4,3JJ s,u6 1.09 17 1.58 117 134 268,15 10,163 165.85 222 h419.00 J,sso 13,935 365.51 55 55 t7o,ooo.oo 680 75,000.00 300 275,000.00 275 1 ,25o,ooo.oo h250 9to,ooo.oo 3,640 100vOOO.OO 100 6J245 199,950.00 200 200 --------- 25,685 I .. ·-·. I I I I I I I I I I I I I I 1. I I I • ITEH SJJSITNA HYDROELECTRIC PROJECT F.E.R~c. LICENSE APPLICATION ESTIMATE-~ES AMERICAN DF.VIL CANYON DESCRIPTION GUAHTITY UNHS ------ .7 StmGE CHAHBER .71 SURGE CHAMBER .711 EXCAVATION CHAMBER ROCK 153,800 CY VENT SHAFT ROCK 2,300 CY .713 SURFACE PREPARATION SURF ACE PREP 6,100 SF .714 COHCRETF. I SHOTCRETE CHAMBER CONCRETE CHAMBER 1~300 CY CONCRETE OlJERBREAK 1~ CY REINfORCING STEEL 65 TON 311 SHOTCRETF 3J200 SF 2' SHOTCRf:·i 2,Joo SF IJEHTSHAFT 2' SHOTCRETE 6f300 SF .715 SUPPORT I AHr.HORS CHAMBER ROCKBOLTS 1~ @ 25' HY 725 EACH ROCKOOL TS P @ 15 1 600 EACH STEEL KESH 29,400 SF STEEl. SUPPORT 70 TON VENT SHAFT ROCKBOLTS 3/4e @ 6' 400 EACH STEF.J. HESH 1,300 SF .717 DRAINAGE HOlES ( IH CHAMBER CROWN> 13,650 LF date: 4-HOV-82 file: DEAPPCOST .MTUO pgef 22 UNIT PRICE AHOUHT TOTAL :£HARKS ------..... ---s $ hOOO's $ hOOO's 49.49 ],612 331.02 761 a,m 1.10 7 7 256~90 334 220.38 31 1,433.75 93 3.83 12 2.62 6 2t62 17 493 :0 624t34 453 373.18 224 2.94 86 6v316.70 446 165.97 66 3.19 4 1,280 24.97 341 -- 341 --------- 10r493 i ........ I I I I .I I I I I I "I I I I I I I I ITEM SUSITHA HYDROELECTRtr. PROJECT F.E.R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN DF.IJII. CANYON DESCRIPTION OOAHTITY UNITS ------. --- .a PENSTOCKS .81 PENSTOCKS .au EXCAVATION TUNHELS ROCK HORIZONTAL 10,500 CY ROCK THCl.IHED 44r600 CY .RtJ SURFACE PREPARATIOH/GROUTINS SURFACE PREPARATION TUNHaS 173t500 SF COHTACTGRotJTING CONTACT SROOTING CONSOLIDATION GROUTING 1 LS CONSOliDA TIOH GROUTING 1 LS .S,4 CONCRETF. I SHOTCRETE CONCRETE LINER 17,600 CY r.tJHCR£TE PJ.UG 10r000 CY CONCRETE OVERBREAK 6 I 4J700 CY COHCRF.TE OVERBRF.AK PLUG 860 CY REINFORCING STEEL ta TON 2 I SHOT CRETE 19,100 SF .815 SUPPORT I ANCHORS ROCKBOLTS 1' @ 25' 100 EACH ROCKBDLTS 1' J. 6' 1YJ50 EACH STEEL KESH 86,800 SF .818 STRUCTURAL -HISC STF.B.WORK STEEL LINER 2J000 TON date: 4-NOV-a2 file: DEAPPCOST .DATUO P~e: 23 UNIT PRICE AHOUHT TOTAL REMARKS ...___..._._. __ " ----- $ $ t,OOO's ·s hOOO's 79.75 837 1S7.a5 7Y040 7,an 1.10 191 a2r925.oo 83 224r130,00 224 -- 498 483.20 8,5()4 Jn.so J,ns 346.18 1r627 346.18 29a h433.75 26 2.62 50 14:~..3 624t~ 62 165.97 224 3.22 279 566 ~ 4r862.35 9,725 9t725 ------------ 32,949 I SUSITNA HYDROEl.F.CTRtC PRIJ.J£CT date: 4-HOV-82 r- F .E.R.C. liCENSE APPLICATIOH ESTIMATE -ACRE'S AHERJCAH file: DEAPPCOST.DAT;to I DEVIL CAHYOH page: 24 ITEM DESCRIPTION OOAHTITY UNITS UNIT PRICE AHOUHT TOTAL REMARKS I -------------------- $ $ hOOO's f lrOOO's I .9 TAILRACE WORKS .91 TAILRACE TUNNELS/PORTALS .9U EXCAVATION TUNNELS I ROCK 329r300 CY 50.92 16,768 PORTAL. OfJERBURDEH .w,ooo CY 9.25 370 ·I ROCK 2t.ooo CY 26.60 559 l7r697 I .913 SURFACE PREPARA TiOH TUHHEI.S TUNH£1. S82rOOO SF 1.61 937 PORTAL •• HORIZONTAl 400 SF 1.09 0 IHCLIHED 2·700 SF t.sa 4 --I 942 .914 C0HCRETE I SHOTCRETE TUNHEI.S I CONCRETE LINING 31r700 CY 219.88 6,970 COHr. OVERBRF.AK 6 .. 16.?.00 CY 156t52 21536 REIHF'ORCIHG STEEL 13 TON 1r433.75 19 2 II SHOTCRETE 17r500 SF ?..62 46 I PORTAL CONCRETE BASE SLAB 100 CY 320.85 32 CONCRETE WAllS 650 CY 320.85 ?.09 I COHC OUERBREAK 12"H/6'V 5Q CY 232.50 12 REINFORCIH~ STEEL 50 TOH 11419.80 71 I .915 SUPPORT & ANCHORS TUNNELS 9r894 ROCKBOLTS 1' i 12' 3·160 EACH 267.81 846 I ROCKBOt.TS t• ~ 9' 490 EACH 219.06 107 STEEL HESH 2917000 SF 3.22 937 . STEEl. SUPPORT 232 TON 6r376.70 1J479 I PORTAL ROCKBOL TS 1 • @ 15' 100 EACH 365.51 37 I 3·407 I I I I I •• .. I I .I I {. ·I (I I I I I .I ·I :I I •• SUSITHA HYDROELECTRIC PR~JECT F.E.R.C. LICENS( APPLICATION ESTIHATE-ACRES AMERICAN DEVIL CAHYON ITEM DESCRIPTION OUAHTITY UNITS -- .91C HECHAMICAL STOPLOG GUIDES 1 LS CONTINGENCY 15.0 % 333 WATERWHEELS, TURBINES I GENERATORS .1 TURBINES I GOVERNORS •. 11 TURBINES l GO'J£RNORS .ut SUPPLY 4 EACH .112 INSTALL 4 EACH .2 GENERATORS l EXCITERS .21 GENERATORS l EXCITERS (SUP Pl. Y & lHST All> .211 GENERATORS l EXCITERS 4 EACH CONTINGENCY 10.0 % 334 ACCESSORY ELECTRICAl EQUIPKEHT .t CONNECTIONS, SL~TS I STRUCT. .11 STRUCTURES .111 STRUCT <INCL BELOW) .12 CONDUCTORS I INSULATORS .121 GENERATOR ISOLATED PHASE BUS 1 LS .122 HV POWER CA'8lF.S l ACr.ESS~ 1 LS • 123 LV POWER CABLES l ACCESS • 1 LS .124 CONTROL CA8tES l ACCESSORIES 1 LS .125 GROUNDING SYST81 1 '"' L;) ~13 CONDUITS I FITTINGS date: ~-HOV-82 file: DEAPPCOST .DAH10 Pa!!e: 25 UNIT ?Rlr.E AMOUNT TOTAL REMARKS ___ .. ----•• -!..';~ $ $ hOOO's $ hOOO's 41JOOO,OO 41 41 -- . Jh979 645t577 96t837 J,aso,ooo.oo 15t400 t,tso,ooo~oo 41600 ---- 20r000 s.soo,ooo.oo 22t000 ===-:-:---- 227000 42t000 4t200 2,ooo,ooo.oo 2t000 h200tOOO.OO lr200 4oo,ooo.oo 400 600rOOO.OO 600 t5o,ooo.oo 150 I SUSITNA HYDROELECTRIC PROJECT > .... -.. date: 4-NGV-82 I F.E.R.C. LICENSE APPLICATION ESTIMATE-Ar.RES AMERICAN file: DEAPPCOST.DAT;to DEVIL CAHYON Pa!H!: 26 I ITEH DESCRIPTION OOAHTITY UHITS UHIT PRICE AJ'.ooHT TOTAL REHAAKS ---------------. $ S lrOOOts t l,OOO's I .131 CON~JITS \ FITTINGS 1 LS Joo,ooo.oo JOO ----------- '0 4,650 I .2 SWITCOOEAR I COHTROl EtlUIPttEHT .21 AUXILIARY TRANSFORMERS I .211 AUXILIARY TRANSFORMERS EACH Jo,ooo.oo 120 .22 CIRCUIT BREAKERS .221 CIR BRKRS <NOT REQ'D> .23 SURGE PROT & GEN CUBICLES I .231 SURGE PROT i SEN CUBICLES 1 LS Jto,ooo.oo 310 .24 SWITCHBOARDS .241 SWITCHBOARDS · 1 LS no,ooo.oo 720 I .25 AUX. POWER EOPT-INCL BAT .251 AUX, POWER EOOIPMEHT 1 LS 220,000(100 220 --. t,:.uo ·I .3 CUBICLES I APPURTEHENCES :I .31 CONTROltRELAY I M£TER BRDS .311 CONTROltRElAY l METER BOARD 1 · LS 7oo,ooo.oo 700 .32 COMPUTER CONTROL SYSTEM .321 COMPUTER CONTROL SYS I <IHCt IH 353) .33 SUPERlJIS. l TELEMETER· SYS .,331 SUPERV l TELEM£TER SYS ' I <INCL IN 353) --------700 I , 4 POWER TRANSFORMERS .-41 POWER TRANSFORMERS .411 POWER TRANSFORMERS 13 EACH 3B(h000.00 4,940 ---------I 4,9~0 I .s llGHTIN6 SYSTEM .51 POWERHOUSE I TRAMS GALLERY .511 POWERHOUSE l TRANS GAllERY 1 LS 66(h000.00 b60 I .52 ACCESS 11JNHELS I ROADS .521 ACCESS TUNNELS I ROA~ 1 LS 170,000.00 170 -·-------- 830 I I •• I SUSITNA HYDROELECTRIC PROJECT date: 4-HW-82 I F.E,R.C. LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: DEAPPf.OST.DATilO Df.VU. CANYOH PaSP.: 27 . I ITEK DESCRIPTION OOAHTITY UNITS UNIT PRICE kMOUHT TOTAL REMARKS --------------·------- $ $ ltOOO's $ 1t000's I .6 MISC. ELECTRICAL EOUIPKENT .61 lUSC, ELECTRICAL EQUIPIOT .611 KISC. ELECTRICAL EQUIPMENT 1 LS 220,000.00 220 I ------ 220 I .7 SURFACE ACCESSORY ElEC EOUIPHaff ~71 4.16 KV l LV EQUIPMENT .711 SWITCHBOARD 1 LS 7o,ooo.oo 70 .712 r.ABLES 1 LS 220,000.00 220 I .713 AUX TRANSFORMERS 1 LS 12(),000. 00 120 .73 DIESEL GENERATORS -STANDBY .731 DIESEL GENERATORS -STANDBY 2 EACH tso,ooo.oo 300 I ,74 EXTERIOR LIGHTING .741 EXTERIOR LIGHTING 1 LS 2so,ooo.oo 250 ------ I 960 13t670 ••• COHTIHGEHCY 10t0 % 1J3&7 33S KISCS • POWERPLANT EOOIPKattf I .1 AUXIliARY SY!;TEMS -UNDERGROU:ID .u STATION WATER SYSTEMS .111 STATION WATER SYSTEMS 1 LS ~t3oo,ooo.oo hJOO I .12 FIRE PROTECTION SYSTEMS .121 FIRE PROTECTION SYSTEMS 1 LS t,ooo,ooo.oo hOOO .13 COKPRESSEO AIR SYSTEMS I .131 COMPRESSED AIR SYSTEMS 1 LS 1t400tOOO.OO 1t400 ~14 Oil HANDLING SYSTEMS .141 OIL HANDliNG SYSTEMS 1 LS tJooo,ooo.oo 1t000 .ts DRAlHAGE I DEWATERING I .151 DRAINAGE i DEWATERING 1 lS trsoo,ooo.oo lPSOO .16 HEAT, IJEHT l COOLING SYS .161 HEAT, VENT l COOliHG SYS 1 LS 1t 20(), 000. 00 17200 ;I .17 HISr.ELLAHEOUS .171 MISCELLANEOUS 1 LS 9oo,ooo.oo 900 ====== 8r300 I I I I I ~JSITHA HYDROELECTRIC PROJECT fiate: 4-HOV-82 I F,E.R.C* LICENSE APPliCATION ESTIMATE-ACRES AKERICAH file: DEAPPCOST .DATUO D'iVIL CAHYOH ,. Pnse: 28 I ITEH nt:SCRIPTION OOAHTTTY UNITS UNIT PRICE AMOUHT TOTAL REHARKS -----------------$ $ 1r000's $ t,OOO's I .2 AUXILIARY SYS -SURFACE FACS .21 AUX SYS -SURFACE FACS I .211 AUX SYS -SURFACE FACS 1 lS lSOtOOOoOO 150 150 I .J AIJXILIARY EllUIPHENT .31 POWERHOUSE CRANES .311 POWERHOUSE CRANES 2 EACH 900,000.00 1,800 .32 ELEVATORS I .321 ELEVATORS 1 LS 2Jo,ooo.oo 230 .JJ MISC. CRANES I HOIST ,J31 HISC. CRANES l HOIST l lS 150,000.00 150 I .3-4 COMPEHSA TIOH PUMPS .341 PUMPS AND HOTORS 2 EACH 60(), OGO. 00 h200 .342 VAL\IF.S 4 EACH 70rOOO.OO 280 I .35 HACHINE SHOP EOOIPKENT .351 MACHINE SHOP EGUIPKENT 1 lS 2oo,ooo.oo 200 -~. 3r860 .4 GENERAL STATION EQUIPMENT <INClUDED IN MECHANICAL I I ELECTRICAl SYSTEMS> ------- 0 I .s COHHUHICATIOHS EQUIPMENT COMMUNICATIONS EOUIPKENT 1 lS 90tOOO.OO 90 ---I 90 12t400 I CONTINGENCY 10.0 % 1r244 ;I 336 ROADS, RAIL I AIR FACILITIES .1 ROADS .11 PERMANENT ACCESS ROAD I .111 WATAHA-DEVIl CANYON {36 MILES> ClEARING 510 ACRE 5,760.16 2t938 I ·I 'I I . .. ~ ....... SUSITHA HYDROELECTRIC PROJECT date: 4-HOV-82 I F.E.R.C. LICENSE APPLICATION fSTIMATE-ACRES AMERICAN file: DEAPPCOST.DAT;to DEVIL CANYON ?a§: 29 I ITEM DESCRIPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAl REMARKS $ $ h000'5 $ hOOO's , I WASTE EXCAVATION 1f:J49J000 CY 4.81 6,489 COMMON EXCAVATION h408,500 CY 4.20 5r916 ROCK EXCAVATION 146r500 CY 14,40 21110 I BORROW 137,600 CY 6.01 827 NFS SUBBA.c;F. MATERIAL m,ooo CY 8.41 3r1J7 GRADE 'A' BASE MATERIAL 203,500 CY 16.80 3J419 I D-1 SASE MATERIAL 169r800 TOH 21.61 3r669 GUARDRAIL 6J050 LF 43.1.0 261 18 11 r,IJLVERTS 23,000 LF 28.80 662 36 • cUL VERas 1 LS 294rOOO.OO 294 I FABRIC 49r900 SY 2.99 149 THAW PIPES 24,500 LF 43.19 !JOSS TOPSOIL ' seD 290 ACRE 3r599.36 lrO+i I TRAFFIC CONTROl DEVICES 36 MILE 17t998.28 648 BRIOOES 88J400 SF 180.00 15r912 --- I 48rSJ3 HAIHTEHANC£ MAINTENANCE 288 MI/YRS 10t000.36 2,880 {I 2t880 --------~--- 51r413 I .12 SITE ROADS SITE ROADS 7 tfiLE 4r128r053.00 28,896 I HAIHTEHAHCE 60 MIIYRS 95,103.32 ;j,]06 = . ----- 34,603 I .13 PERKAHOO' ROADS AT SITE PERttANOO ROADS 3.5 ttiLE 499t999,00 lt750 ====== I h750 • 14 KAIHTENAHCF. CANTWELL TO WATAHA . :I MAINTENANCE 650 tfl/YRS 9,ooo.oo 5,850 --------------s,sso I I I I I . -SUSITHA HYDRGaF.CTRIC PROJECT date: 4-HOV-82 I F.E,R.C, LICENSE APPLICATION ESTIMATE-ACRES AMERICAN file: DEAPPf.OST .DATUO DEVIL CANYON PaSP.t 30 I ITEM DESCRIPTION GUAhiiii UHITS UHIT PRICE AMOUNT TOTAL REHARKS ------- $ S t,OOO's $ hOOO's I .ts PERMANENT RAILROAD <IHCL RLHD> GOLD CREEK-DEVIL CANYON -RAIL .151 GOtn CREEl\ -RAILROAD I CLEARING 162 ACRE 5·760.16 933 WASTE EXCAVATION 407,420 CY 4.81 h960 COHMOH EXCAVATION 798,405 CY 4.20 3.353 I ROCK EXCAVATION 2J200 CY 14.40 32 BORROW tos,soo CY 6.01 652 SUB8Al.AST 171r634 CY 8.60 1r476 GRADE 'A' BASE MATERIAl 4J900 CY 16.80 82 I D-1 BASE HATERIAL 2r400 TON 21.61 52 A. C. SURFACING 2·200 TON 79.21 174 DOCK LUMBER 16 HBF sso.oo 9 I 18' CUlVERTS 4P850 LF 28.80' 140 36' + CUlVERTS 1 LS 46r079.80 46 FABRIC 3,121 SY · 2.99 9 I THAW PIPES 10,100 LF 43.19 436 TOPSOIL l SEED 104 ACRE 3,599.36 374 RAil. YARD CONTROl. DE\IICES 1 LS 720,01 1 TRACKAGE 98J975 LF 139.98 13t855 I 23,585 I MAINTENANCE I RAIL 98 HIIYRS 13,549.40 h328 RAILHEAD 7 YEARS 28,599.99 200 ( .. 11528 I --=-------- 25r113 I 118J728 CONTINGENCY 20.0 % 23r746 I TRANSMISSION PlANT I 350 LAND l LAND RIGHTS ·I ;I ·I I ~I I I I I I .I I I ' ~. I I I I •• .I I I I SUSITNA HYDROELECTRIC PROJECT F .E.R.C. LICENSE APPLICATION -ESTIMATE -ACRF.S AMERICAN DEVIL CANYON ITEM nESCRIPTIOH 352 .1 LAHD l lAND RIGHTS <INCLUDED IN WATANA> SUBSTATION I SWITCHING STATION SUBSTATION & SWITCHING STATIOK STRUCTURES I IMPROVEMENTS SWITCHYARD .11 SWITCHYARD CONTINGENCY 353 SUBSTATION/.SYITCHING STATION EQPT SUBSTATIOH/SWtTCHING STATION EOPT .ESTER WILLOW KNIK A.~M IJHIUERSITY Wlll(m Et£RSY MANAS£ SYS <EllS> WATANA I DEVIL CANYON IN- PLANT MONITOR l CONTROL EQPT CONTINGENCY OOANTITY UHITS 1 15.0 % 1 1 1 1 1 15.0 % UNIT PRICE LS 6t93o,ooo.oo LS 2t890,000.00 LS 7roso,ooo.oo LS 1r 155,00().()0 LS s,9oo,ooo.oo LS h2tJ,ooo.oo date: -4-MOV-82 file: DEAP?COST.DATr10 r-~e: 31 AMOUNT TOTAL REMARKS ------------ 0 0 6J930 ---- 6,930 6,930 h040 2t890 7t050 1t155 s,900 ---------- 19r995 h213 -------- h213 21t208 3t1S1 I r SUSITNA HYDROELECTRIC PROJECT date: 4-N01J-82 I F .E.R.C. LICEHSF. APPl.ICATIOH ESTIMATE -ACRES Al1ERICAN file: DEAPPCOST.DAT;lo DEVIL CANYON Pase: 32 I Irnt DESC.~IPTION QUANTITY UHITS UHIT PRICE AKOUHT TOTAL REMARKS $ $ 1•000's $ t,OOO's I 354 STEEL TOWERS I FIXTURES STEEL TOYERS l FIXTURES I TOWERS (INCLUDING FOUND- ATION & HARDWARE> 546 EACH 53.123.00 29,005 --------- I 29,005 29,oos I CONTINGEHCY 15.0 % 4•351 356 CONDUCTORS l DEVICES I CONDUCTORS l DEVICES CONDUCTORS 124 MILE 100,175.00 12t422 SUBMARINE CABLES J EACH 7P291J700t00 2h875 ------I ---- 34.297 34,297 I CONTINGENCY 15.0 % 5J145 I 359 ROADS l TRAILS ROADS I TRAILS ,. <INCLUDED IN YATAHA> ---·---I 0 I 0 I GENERAL PLAHT ~I 389 LAND & LAND RIGHTS LAND & I.AHD RtGHTS <INCLUDED IN 330> -·Ill··---I 0 ·I 0 I 'I I ... ~ITHA HYDROELECTRIC PROJECT date: 4-HOV-82 I F.E.R.C. LICENSE APPLICATION EST!KATE-Ar.RES AMERICAN tile: DEAPPCOST.DAT;to DF.VIl CAHYOH Pase: 3J ITEM DESCRIPTION IRJAHTITY UNITS UNIT PRir.E AMOUNT TOTAl REMAAKS .I --------·-··. --------- $ $ hOOO's ~ hOOO's .I 390 STRUCTURES I IKFROVEMOOS STRUCTURES l IMPROVEMENTS I <INCLUDED IN ~1.2) ---- 0 I I 391 OFFICE FURHITUREIEDUIPHENT OFFICE FURNITUREIEOUIPKEHT <INCLUDED IN 399) II ------ 0 I 0 ' 392 TRANSPORTATION EOUIPHF.NT '·.1 TRANSPORTATION EQUIPMENT CtNCLUOED IN 399) ---------------I 0 I 0 l ' I 393 STORES EQUIPMENT STORES EQUIPMENT I CTHCLUOED IN 399) --------- 0 I 0 .I 394 TOOLS SHOP I GARAGE EQUIPMENT TOOLS SHOP I GARAGE EQUIPMENT CINr!UnED IN.399) ••• -------------- 0 I 0 I ••• I .. (" SUSITHA HYDROEI.ECTRIC PROJECT date: 4-HfW-82 I F .F..R.C. LICENSE APPLICATION ESTIMATE -ACRES AHERICAH file: DfAPPCOST.DAT;to DEVll CAHYOH Fase: 34 ITEH DESC!UPTION OOAHTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS .. I ---------- $ $ hOOO's ~ !tOGO's I 395 LABORATORY EOOIPKEHT LABORATORY EQUIPMENT I <INCLUDED IN 399) -------- 0 I 0 I 396 POlO OPERATED EOOIPHENT POV£R OPERA TED EOOIPM£HT <INClUnED IN 399) I -- 0 0 ·• .I 397 COJIY.tJHICATIONS EOOIPHEHT I COKKUNICATIONS EQUIPKENT <IHCLUOED IN l99) ---··---- I. 0 ( 0 I 398 MISCELLANEOUS EGUIPntrii MISCELLANEOUS EOUIPKEHT I <tHCl.UOED IN 399> ---- 0 I 0 .I 399 OTHER TAN6IBLE PROPERTY OTHER TANGIBLE PROPERTY OTHER TANGIBLE PROPERTY 1 LS 5tOOOtOOO.OO s,ooo I ___ , .. ___ ----- 5r000 ·I s,ooo I I I .::".,,..,, SUSITHA HYDROELECTRIC PROJECT date: 4-NOV-82 I F.E,R.C. LICENSE APPLICATION ESTIMATE-ACRES ~ICAN file: DEAPPCOST.DAT;to DF.IJIL CAHYOH ?a~P.: 35 ITEM DESCRIPTION QUANTITY UNIT~ UNIT PRICE AHOUHT TOTAL REMRKS I -------... ---· -----------------------. $ $ t,OOO's $ h000 1 s . I INDIRF.CT COSTS I 61 TEMPORARY COHS'nRUCTIOH FACILITIES TEKPORAR¥ CONSTRUCTION FACILITIES I <INCLUDED IN DIRECT COSTS) ------------- . 0 I 0 I 62 tONSTRUCT!ON EQUIPHENT CONSTRUCTION EGUIPKE!tT <INCLUDED IN DIRECT COSTS) I -- 0 I 0 l. I 63 MAIN CONSTRUCTION CAMP .1 MAIN CONSTRUCiiOH CAMP .. \ tll SITE PREPARATION I CLEARING ClEARING 57 ACRE 1h786.00 6n I IHSTAJ..L GRANULAR PAD INSTALL GRANULAR PAD 301,800 CY 7.23 2,182 CONSTRUCT ROADWAYS I MAIN ROADS IN CAMP [34'1 J,9S() LF 28.53 113 COHHF.CT. RD. TO ACCESS RD. ],200 LF 203.76 1J467 SECONDARY RD t2~1 J 300 LF 26.92 8. DRAINAGE I DITCHING 26f900 LF 2.91 78 CUt VERTS 640 lF 28.85 18 t; PERIMETER FENCING •• PERIMETER FENCING 6,200 lF 16.32 101 I I •• I ,.,.~. SIJSITHA HYMOELECTRIC PRO.JECT date: 4-HOV-82 I F,E&R,C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN filet DEAPPC.OST,DAT;10 DEVIL CAHYDN Pase: 36 . ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AHOlJHT TOTAL REMARKS I -----------------.c··-------------------- $ S bOOO's $ ltOOO's ,I PARKING AREAS INSinE CAMP 18,500 SF 0.50 9 PARKING I.OT -OIJTSIDF. CAMP 2 ACRE 111665.30 23 I ELECTRIC PLUG-INS -IN CAMP 250 E~.CH 93.72 23 SITE REHABILITATION SITE REHABILITATION 57 ACRE 8,257.30 471 ------I 5P16o .12 BUILDINGS I BACHLR DORHS-108 HAN CMPLX 13 EACH 244~415.00 3,177 BACHLR DORHS-HGHHT-TYPE A 4 EACH 80,910.40 ~24 BACHLR DORMS-MGHNT-TYPE B 5 EACH 69,954.80 350 I GUEST HSES-1 FA OUN/HGR/CON 2 EACH 86t9S6.00 174 CAHP MANAGER'S OFFICES 2 EACH 36,478.00 73 STAFF ClllBHOUSE 1 ~ACH 185,640.00 186 DINING HALL 1 EACH 1,686,040.00 1,686 'I RECREATIO-N BUil.OING 1 EACH 6SOr720.00 681 GYMNASIUM 1 EACH h548,360.00 11548 SECURtTY OFFICE 1 F.ACH 203t864.00 204 I SOILS/MATERIALS LABORATORY 1 EACH 450,160~00 450 MAIHTF.HANCI: BUlUHNG 1 EACH 402·560.00 403 ! WAREHOUSE -MANAGERS 1 EACH 964,920.00 965 I WAREHOUSE -FOOD SERVICE 1 EACH 650,760,00 651 ~NICATIDN BUILDING 1 EACH 37,454.40 37 IIJSPHAL 1 EACH 1,293,932.00 b294 ( ICE RINK 1 EACH 2,039,456.00 2,039 I BANK 1 EACH 158,692~00 159 STORE 1 EACH 94,1:34.00 94 LAUNDRY 1 F.ACH 64,72t.oo 65 I PERHAWALK 6 FFET WIDE 300 LF 51.13 15 10 FEf.T WIDE h420 LF 79,55 113 I -------- 14,68S .13 UTILITIES :I .131 WATER SUPPLY SYSTEH INTAKF. POOL I CRIB IN SUSITNA RIVER 1 LS 26t515.66 27 I PUMP STATtON I I 'I I SUSITNA HYDROElECTRIC PROJECT date: 4-NOV-82 I F,F.,R.C, liCENSE APPLICATION ESTIMATE -ACRES AMERICAN tile: DEAPPCOST.DAT;to DEVIL CANYON Pa!fe:· 37 Imt JlESCRIPTION GUANTtTY UNITS UNIT PRICE AMOUNT TOTAl REMARKS I -._______._ ______ -------------------------------------- $ S t,OOO's $ 1r000"s ,I 4006PH 1 LS 163,300.00 163 BOOSTER PUMP STATION ~0 RPH 1 LS 81,224.00 81 I SUPPLY liNE 4' 9,ooo LF 36.04 324 HEAT TRACIH6 I IHSULAT 411 9J000 LF 26.53 239 I UTILIOORS UTIUDORS ~1.500 LF 76.86 346 TREA THF.HT PLAHT I .s MGD 1 LS 896,801.00 897 RESERVOIRS 900,000 GALLONS 1 EACH 212,010.00 212 I soo,ooo GALLONS 1 EACH 117,789.00 118 PUMP STATION 4<100 GPH 1 LS 48,760.63 49 CAHP DISTRIJlUTION SYSTEM I DISTRIB LINES -BURIED 10' BOO LF n.o1 62 a• 240 lF 67.61 16 "I 6' 100 LF 58.48 6 D!STRIB liNE UTILUOR PIPING I 10' DI lrSOO LF 61.94 111 8' DI 2,300 LF 52.55 121 6' ni h300 LF 41.05 53 c 4' DI t,Jso lF 35.71 49 I HEAT TRACING & INSUL 10' PIPE A IAA tr: AC::.?l ifD L:fOVV Lr '"'••v ~~\ol 8' PIPE 2,540 lF 33.30 85 I 6' PIPE lr.fOO LF 29.3~ 41 4' PIPE lr380 LF 26.53 37 PIPE FITTINGS I HYDRANTS 12 EA if550.64 19 VAlVES 1 lS fh520.00 9 lJTILIOORS I UTII IDORS 6•780 LF 76.86 521 .132 SEWAGE -COLLECTION SYS-UTILIDOR PIPING I 12' PIPE 2P800 LF 101.39 284 I I I - I .. SUSITHA HYDROELECTRIC PROJECT rfate: 4-NOV-82 I F.F.R.C. LICENSE APPLICATION ESTIHATE -ACRES AHERICAH file: DEAPPCOST .DATHO DEVIL CANYON Paste: 38 ITEH DESCRIPTION QUANTITY UNITS UNIT PRICE AHOUHT TOTAl REMARKS I -------------------------------------------------------------- $ $ l,OOO's $ ltOOO's .I 10' PIPE 400 LF 79.01 32 8' PIPE 21200 LF 51.45 113 6' PIPE 21300 LF 41.05 94 I 41 PJPE 1f580 LF 36.42 58 HEAT.TRACING & INSUl 12' 2r800 LF 51.99 146 to• 400 LF 45t23 18 I a• 21200 LF 33.30 73 6' ~h300 LF 29.34 67 4' 1t580 LF 26.53 42 I TRF.A TMENT PLANT SKIMMING TANK 1 EACH 29,233.10 29 LAGOONS (1 @ 385' x I 205' l 1 @ 280'· X 155') 2 EACH 208,898,00 418 ROTATING BtO r.OHTACTORS 3 EACH 98,268.19 295 PHYS/CHEH UNIT · 1 EACH 77,603.88 78 CLARIFIER 1 EACH 146,920.00 147 I DISINFECTION 1 EACH 77,603.88 78 HEAT PUMP 1 EACH 111300.00 11 TriiCKENER 1 EACH 86,720.72 87 I FitTER PRESS 1 EACH 85,590.72 86 DRYIHS BEDS 1 EACH 73,022.86 73 BUII.DtNG 1 F.ACH 232,365.00 232 ~ CONTROLS/INSTRUMENTATION 1 LS 1011511.00 102 I PIPTHGr VAtVF.S, l FITTINGS 1 LS 287,133.00 ?.87 LABORATORY 1 EACH 31,075.00 31 I OUTFALL OUTFALL LINE (10') 4,200 LF 84.87 356 OUTF AU STRUCTURE 1 EACH 162,303.00 162 UTILIDORS -OTILJDORS 1r100 LF 64.41 71 I .133 ELECTRICAL GENERATING STATIONS I BUILDING 1 EACH 44,934.40 45 GENERATORS CS~O KW> 2 EACH 178r274.00 357 DAY TANK 1 EACH 3J668.50 4 FUEl. STORA6E TANK 1 F.ACH 173d89.00 173 I SUBSTATION 1 EACH 97,933.71 98 DISTRIBUTION DISTRIBUTION 1 LS 219,052.00 219 I LIGHTING I I •• I SUSITHA HYDROELECTRIC PROJECT 4-NOIJ-82 date: I F.F..R.C. LICENSE APPLICATtON F.STIHATF.-ACRES AMERICAN file: DEAPPCOST.DATi10 DEVIL CANYON Pa~e: 39 ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AHOUHT TOTAL REMARKS .I ---·· ---· -----------------.-______ ------------------------· $ $ hOOO's s l,ooo~s I POL.F. OOUNTF.D UfriiNAIRS 24 EACH 11507.42 36 FLOOn LIGHTS .15 EACH 565.00 8 .134 CAMP HEATING I FUEl OIL DISTRIBUTION 1 LS 240,096.00 240 .135 FIRF. PROTECTION FIRE HOUSE FIRE HOUSE 1 LS 286,960.00 287 I FIRE ALARH SYSTEH FIRE ALARM SYSTEM 1 LS 192r453.00 192 SPRIHKlER SYSTEM I MESS HALL 1 LS 13,542.00 14 RECREATION HALL 1 LS 27F094,00 27 HOSPITAL 1 LS 7,583.52 8 I SCHOOL 1 LS 10,289.48 10 .13~ TELEPHONE SYSTEM ffiEPHOHE SYSTEM CAKP <WIRE> 1 LS 363,548.00 364 MICROYAIJE 1 LS 684r254.00 684 I .137 TV/RADIO ~TATION TV/RADIO STATION 1 LS 155,833.00 156 .138 SOLID WASTE FACILITY I SOLID WASTE FACILITY 1 LS 78,859.70 79 .139 PETROLEUH STORARE FACILITY 6ARA6EIHAINTENAHCE BLDG I GARAGE/MAINTENANCE BUILDING 1 EACH 239,360.00 239 TANKS so,ooo GAL 4 EACH 23t667.14 95 too,ooo GAL 10 tACH 42,600.00 426 I EARTHWORK CLEARING l GRUBBING 6 ACRE 20,041.88 120 BERHS 20,000 CY 27.59 552 I PIPING PIPING 1 LS 154,767.00 155 FUEL STATION I FUEL STATIOH 1 LS 307,519.00 308 --------- 12t066 ======== I 31,920 I I I •• I SUSITHA HYDROEI.ECTRtC PRO.JECT date: 4-NOV-'S2 .... ~ I F.E.R.C. LICENSE APPLICATION fSTIHATE-ACRES AMERICAN file: DF.APPCOIST.DAT;10 DF.VIL CANYON Pase: 40 ITEM DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT TOTAL REMA~KS I -------------------.-..-~----------------------------------------- $ $ l,OOO's ~ !JOOO's I .2 MAIN COHSTRUr.TION VILLAGE .21 SITE PREPARATION CLEARING I CLEARING 62 ACRE 1h926.S8 739 INSTALL GRANULAR PAD INSTALL GRANULAR PAD 300,000 CY 7.17 2,151 I SITE REHABILITATION SITE REHABILITATION 62 ACRE 8J358.12 518 CONSTRUr.l ROADWAYS I MAIN ROAD 34' WIDE 2,300 LF 28.33 65 SECONOARY ROAll') ?.4' WIDE 12,600 LF 27.11 342 CONNECTION TO ACCESS RD 34' 4,000 LF < 223.56 894 I DRAINAGE DITCHING 37,600 LF 2.95 111 CULVERTS -170 l.OTS 3J950 LF 28.76 114 PERIKETER FENCING I PERIKETER FENCING 7,100 LF 16.32 116 PARKING AREAS PARKING AREAS 37,500 SF o.so 19 I ELECTRICAl. PLUG-INS '25 F.ACH 93.72 2 ------ s,on I .22 BUILDlNGS SIHSLE FAMILY UNIT - 2 BDRM 36 EACH 22,826.20 822 SU~.f. F AHtl Y UNIT -3 BDRH 92 EA~" "'" 23,338.60 2,147 I SINGlE FAMILY UNIT-2 BDRM 9 EACH Js,sso.ao 320 snmu: FAHII.Y UNtT -:J BDRH 9 EACH 36,282.80 327 SIHm.E FAMILY UNIT -4 BDRM 9 EACH 40t6J8.20 366 I SCHOOL 1 LS 584,040.00 584 GYKNASIUK 1 LS 452,880.00 453 SUIKMING POOL 1 LS 748rOOO.OO 748 I RECREATION CENTER 1 LS 651,712.00 652 STORE 1 LS 587,520.00 588 GAS STATION 1 LS 232,084.00 232 ------- -I 77237 , 23 UTILITIES I .231 WATER ~ I I I I SUSITNA HYDROELECTRIC PROJECT date! 4-NOV-82 ~·"'·,. .. F.F..R,r,. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN file: DEAPPCOST.DATilO I DEVIL CANYON Pa:ie: 41 tTEM DESCRlPTIOH QUANTtTY UNITS UNIT PRICE AKOUHT TOTAL REMARKS I -------------------·---•.. --------------··--- $ $ hOOO's S hOOO.rs :I SUPPLY LINE 611 4J900 FT 38.33 188 PUHP STATTON 3500 GPM 1 EACH 86,194.00 86 RESERVOIR (800,000 GAL) 1 EACH 181,767.00 182 I DISTRI~UTIOH SYSTEM DISTRIBUT LINES-BURIED 10' DI 553 LF 77.01 43 I s• DI 198 LF 67.38 13 6' DI 169 LF 58.49 10 DISTRIBUT LIHES~JTILIDOR I 10' 3J650 LF 60.80 222 s• 21250 LF 52.55 118 6' 1t850 LF 41.05 76 HEAT TRACIHfi l INSULAT I 10' PIPE 4t230 LF 45.23 191 S' PIPE 2J448 lF 33.44 82 6' PIPE 2f019 LF 29,34 59 I VALVES to•, a', t 6' 1 LS 13r177.60 13 HYDRMTS I HYDRANTS 21 EACH h549.22 33 .232 SEWAGE COLLECTION SYSTEM . PiPING -.• 12' PIPE 100 LF 79.01 8 10' PIPE 450 lF 61t83 28 { 8' PIPE 2J200 LF 51.42 113 I 6' PIPE 3r950 LF 41.05 162 HEAT TRACING & INSULAT 12' PIPE 100 LF 51.99 5 I tO' PIPE 450 LF 45.23 20 s• PIPE 2t200 LF 33.30 73 61 PIPE 3r950 LF 29.34 116 PUMPING SYSTEM I PUMP STATION 1 LS 8h792.00 82 1.' FORCE HAIH 10,050 LF 4t.OS 413 UTILIOORS I HAIN RUNS IH VILLAGE 6r800 LF 77.40 526 STREET CROSSINr, ~0 lF EA 900 LF 77.40 70 PUMP STA TO TREATHENT PLANT s,soo LF 80.94 445 ·I STUBS TO HOOSE tOTS 3J400 LF 77.40 263 I I I I SUSITHA HYDROELECTRIC PROJECi date+ 4-NOIJ-82 I F.F..R.C. LICENSE APPLICATtON ~STIHATF.-ACRES AMERICAN file: DEAPPCOST.DAT110 DEVIL CAMYOH Pase: 42 Imt DESCRlPTIOH OUANTtTY UNITS UNIT PRICE AMOUNT TOTAL REMARKS I ---------------------- $ $ hOOO's S t,OOO's I STUBS TO BUILDTNGS 150 LF n.4o 12 .233 INTEGRATED OFIFCE AREA OWNER/MaRS OFFICE 1 LS 426,683.00 427 I .2J4 ElECTRICAl GENERATING STATIONS BUILDING 1 EACH 44,934e40 45 GEHF.RATORS 8SO KW 2 EACH 178,274,00 357 ·I DAY TANKS 1 EACH 3t116.30 3 FUEL STORAGE TANKS 1 EACH 173t61S.OO 174 SUBSTATIONS WITH WIRING 1 EACH 97,921.28 98 I DISTRIBUTION DISTRIBUTION 1 Lt' 125,660.00 126 ,, .235 FIRE ALARM SYSTEM I FIRE ALARM SYSTEM 1 LS 17,303.26 17 .236 TELEPHONE SYSTEM TELEPHONE SYSTEM 1 LS 169t580.00 1/'{) I 5t067 ---------------- 17,376 I .J ACCESS ROAD r,ws ACCESS ROAD/RAILHEAD CAHP I FACS, CATERING & OPER SUPT 70,000 HANDAY 83.99 5J879 ---------- 5Y879 ( I .4 CAffP CREDIT SALVAGE VALUE FOR BUILDINGS EOUJPKENT, t UTILITIES 1 Ls -2,soo,ooo.oo -2,500 I ------------ -2,500 •• .5 PERMANENT TOWH PERMANENT TOWN 1 LS 2t139,997.00 2,140 --------------- 2J140 I .6 MAIN CONSTR CATERING & SUPPORT MAIN CONSTR CATERING & SUPT l,sso,ooo HANDAY 67.00 103,850 I ----------------- 103,850 I I I I ...... "'. SUSITNA HYDROELECTRIC PROJECT fiate: 4-NOV-82 I F.F.R.C. LICENSE APPLICATION F.STIHATE-Ar.RES AHERICAN file: DEAPPCOST.DAT;to ll.tVIl CANYON ~ Pase: 43 ITBi DESCRIPTION QUANTITY UNITS UNIT PRICE AMOUNT TOTAL REMARKS .I --------------------------------------------------------------------- $ $ i,OOO's $ l,OOO's t -· .7 ELECTRIC POWER .71 34,5 KV SYSTEH .711 TRANSFORMER STATION 1 LS 733t104.00 733 I .712 DISTRIBUTION SYSTEM 1 LS 1r367,100.00 1P367 ------- 27100 t72 CONSTRUCTION CAHP POWER I .721 CONSTRUCTION CAMP POWER 140,300 HWH 70.00 9t821 ----- 9,821 I • 73 CONSTRUCTION POWER .731 CONSTRUCTION POWER 50,000 HWH 70.00 J,soo ----- 3,500 I -------------- 15t421 I .R CONST~JCTION HEATING I VENTIL .at HEATING l VENTILATION PLANT .au HEATINS l VENTILATION PLANT 1 LS 2t464,SOO.OO 2,.~65 "I ----- 2J465 .82 HEATIHR l VEHTIL OPERATION I .821 HEATING & VENTIL OPERATION · 1f870 DAY ·h056.35 ],585 ------ 7,585 \, . ---------------- I 10,050 184,136 I COHTINSENCY 15.0 % 27,..S20 I 64 LABOR EXPENSE LAQOR EXPENSE <INCLUDED IN DIRECT COSTS> ----------------- I 0 0 I I I I ~ I SUSlTHA HYDROF.LF.:CTRIC PRO.JECT date: 4-HOV-82 .. I F.E.R.C. liCENSE APPliCATION ESTIKATE-ACRES AKERICAH file: DEAPPCOST.DAT;to DF.VR CAHYOH Pase: 44 ITEM DESCRIPTION GUANTJTY UNITS UNIT PRICE AHOUHT TOTAL REMARKS .. I ---------------------------------------------------------------$ $ t,OOO's $ !1000's /I SUPERtNTEHDEHCE SUPERIHTENDEHCE <THCLUDED IN DIRECT COSTS> I -------------- 0 I 0 I 66 INSURANCE INSURANt£ <INCLUDED IN DIRECT COSTS> --c--------I 0 I 0 69 FEES I FEES fiNCLUDED IN DIRECT COSTS> --.. -·-·-- I 0 0 I ---SUBTOTAL 1J391r07S I -------------- h391r078 I 71 F.HSINF.ERING 12.5 % 173,885 I ~/ n LEGAL EXPENSES o.o % 0 INCLUDED IN 71 75 TAXES . o.o % 0 HOT APPLICABLE I 76 ADMINISTRATIVE & SEN. EXPENSES o.o % 0 INCLUDED IN 71 I I I I .. 1 I I I I I 'I I I . I t. I I I I I I I I SUSITNA HYDRnF.I.ECTRir. PRO.JECT F.E.R.C. LICENSE APPLICATION ESTIMATE -ACRES AMERICAN Df.Vtl CANYON ITEM DESCRIPTION QUANTITY UNITS ·----------------------------- n INTEREST o.o % 80 EARHINGSIEXPENSES DURING CONSTR o o.o % TOTAL PROJECT COST UNIT PRICE __ "!9 __ __ $ datS!: 4-NOV-82 file: DEAPPCOST.DAT;lo Pa~: 45 AMOUNT TOTAL REMARKS $ 1J000's $ lrOOO's 0 NOT INClUDED 0 NOT INCLUDED --------------- 1J564J963 I I I I I I I I I I I I I ,I I I I I I APPENDIX C3 CONSTRUCTION MANPOWER FORECASTS Manpower forecasts for both Watana and Devil Canyon Developments have been included in the following attached formats: -Figure C3.1 -Watana Manpower Loading Curve; -Figure C3.2 -Devil Canyon Manpower Loading Curve; and -Table C3.1 -Watana and Devil Canyon Construction Manpower Forecasts. The curves for manpower loading were developed from the cash flow estimates. The curves include all manpower forecasted for the construction phase. All management, camp, and construction manpower required for access, camps, power facilities, and transmission facilities work is included. Manpower for offsite activities such as engineering, procurement, manufacturing, and shipping to Cantwell and Gold Creek are not included. '·· I TABLE C3.1: CONSTRUCTION MANPOWER FORECASTS ~at ana Dev1I Canyon I MANAGEt-i:NT: -Construction Manager 250 120 -Owner 30 20 -Other Agencies 30 10 I 310 150 CAMP OPERATIONS: -Catering and Housekeeping 180 100 -Maintenance 130 90 -Transport 30 10 -other Services . ~ 190 130 I I 530 330 I CONSTRUCTHlN: -Trades 2,090 990 -Supervision/Administration 550 260 2,640 1,250 I I 3,480 1, 730 -·, ·"'· I I ------------------ 3.!5 1- - ~ 1- 0 1982 1183 .. -. ~ ---~-.... --... ... - / '(' I ...,. ~,/ 1984 . 1185 1966 ..,, ..• ( v L lL , 1187 ' 1188 t989 (YEAR) WATANA MANPOWER LOADING CURVE • . i ' ~ ~ I ~ f: I' ~ !'; ' . ~ ., : \ ; ; ' \ " i ~- " 1'991 1992 ·~ flGURE C31 - - ------ - - - -·-- - - - - - - 3.0 !---·- 5 0 5 . 0 ~~ 1991 1993 1994 / ~ / !"' / v v . 1997 1998 (YEAR) DEVIL .. CANYON MANPOWER LOADING CURVE . ~ 1\ . :> 1 ~ 1999 2000 2001 2002 2003