|
Table 5
<br />Allocation o ' Assets to Facilit >onents and Ca , Parameters
<br />........... ~,/ ........ ~ ......... Capacity Parameter Allocation $
<br />Flow Flow
<br />
<br />Facility Component Avg. Peak BeD TSS Support Average Peak BeD TSS Support Total
<br />Collection System Pipeline 25% 75% $4,451,279 $13,353,837 $0 $0 $0 $17,805,116
<br />Collection System Pump 25% 75% $784,002 $2,352,006 $0 $0 $0 $3,136,008
<br />Stations
<br />Preliminary Treatment 25% 75% $897,288 $2,691,865 $0 $0 $0 $3,589,153
<br />Primary Treatment 25% 25% 50% $450,611 $0 $450,611 $901,222 $0 $1,802,443
<br />Secondary Treatment 25% 50% 25% $2,260,604 $0 $4,521,208 $2,260,604 $0 $9,042,415
<br />Disinfection/Ouffall 25% 75% $522,292 $1,566,875 $0 $0 $0 $2,089,166
<br />Biosolids 50% 50% $0 $0 $14,498,841 $14,498,841 $0 $28,997,682
<br />Tertiary Filters 25% 25% 50% $0 $0 $0 $0 $0 $0
<br />Reuse Facilities 100% $0 $0 $0 $0 $0 $0
<br />Odor Control 50% 50% $0 $0 $0 $0 $0 $0
<br />Peak Flow Management 100% $0 $0 $0 $0 $0 $0
<br />Support Facilities 100% $0 $0 $0 $0 $14,575,309 $14,575,309
<br />Total $9,366,075 $19,964,582 $19,470,659 $17,660,666 $14,575,309 $81,037,292
<br />Direct allocation %% 14% 30% 29% 27% 100%
<br />Allocation of Support Facilities $2,054,008 $4,378,292 $4,269,973 $3,873,036 $14,575,309
<br />Fully Allocated Costs $11,420,083 $24,342,874 $23,740,632 $21,533,702 $81,037,292
<br />*Net of Grants
<br />
<br />
<br />
|