Previous Page  152-153 / 201 Next Page
Information
Show Menu
Previous Page 152-153 / 201 Next Page
Page Background

Table 8.2 Capital Improvement Program

Water System Master Plan

City of Morgan Hill

PRELIMINARY

Pipeline Improvements

Infrastructure Costs

Suggested Cost Allocation

Cost Sharing

Existing Diameter

New/Parallel/

Replace

Diameter

Length Unit Cost

Infr. Cost

Existing Users Future Users Existing Users

Future Users

(in)

(in)

(ft)

($)

($)

($)

($)

($)

Baseline Constr.

Costs

Estimated Const.

Costs

1

Capital Improv.

Costs

2

Improv. No.

Pressure Zone

Alignment

Limits

Construction Trigger

Suggested Expenditure

Budget

Jackson Oaks Pressure Zones

RP-2

Jackson Oaks

Hill Top Ct

From Jackson Oaks Dr to approx 550'

ne/o Jackson Oaks Dr

8

Replace

8

550

180

99,000

99,000

128,700

167,310

2018-2020

Immediate

100%

0%

167,310

0

RP-3

Jackson Oaks

Oak View Ct

From Jackson Oaks Dr to approx 700' s/o

Jackson Oaks Dr

8

Replace

8

700

180

126,000

126,000

163,800

212,940

2018-2020

Immediate

100%

0%

212,940

0

RP-8

Hydropneumatic Zone

Oak Canyon Dr

From Jackson Oaks Hydropneumatic tank

to Jackson Oaks Dr

8

Replace

8

600

180

108,000

108,000

140,400

182,520

2018-2020

Immediate

100%

0%

182,520

0

Subtotal - Jackson Oaks Pressure Zones

333,000

432,900

562,770

562,770

0

Subtotal - Pipeline Improvements 10,919,025 14,194,733 18,453,153

5,214,317 13,238,836

Storage Reservoir Improvements

Proposed Storage Capacity

(MG)

BR-T1

Boys Ranch

Demolish existing 0.55 MG Boys Ranch tank and replace with 1.20 MG tank

Replace

1.20

2,063,412

2,063,412

2,682,436

3,487,167

2026-2030

420 EDUs

30%

70%

1,046,150

2,441,017

GA-T1

Glen Ayre

Demolish existing 0.10 MG Glen Ayre tank and replace with 0.25 MG tank

Replace

0.25

537,347

537,347

698,551

908,116

2021-2025

Immediate

80%

20%

726,493

181,623

ED-T1

Nob Hill

Existing Edmundson tank site

New

0.90

1,934,449

1,934,449

2,514,784

3,269,219

2026-2030

2,350 EDUs

0%

100%

0

3,269,219

WD-T1

Woodland

Demolish existing 0.03 MG Woodland tank and replace with 0.25 MG tank

Replace

0.25

537,347

537,347

698,551

908,116

2021-2025

Immediate

70%

30%

635,681

272,435

HL-T1

Holiday 1

Dunne Ave approx 500' ne/o Flaming Oak Ln

New

0.85

1,826,980

1,826,980

2,375,073

3,087,596

2018-2020

E. Dunne Pump Station 1,

2, and 3 Abandonement

40%

60%

1,235,038

1,852,557

Subtotal - Storage Reservoir Improvements 6,899,535 8,969,395 11,660,214

3,643,363 8,016,851

Groundwater Well Improvements

Proposed Pumping Capacity

(gpm)

BR-W1

Boys Ranch

Burnett Ave

Approx 6,000' ne/o Monterey Ave

New

800

2,340,000

2,340,000

3,042,000

3,954,600

2031-2035

As development

occurs

0%

100%

0

3,954,600

NH-W2

Nob Hill

Butterfield Blvd

400' E of Railroad Ave and Fisher Ave

New

800

2,340,000

2,340,000

3,042,000

3,954,600

2031-2035

As development

occurs

0%

100%

0

3,954,600

Subtotal - Groundwater Well Improvements 4,680,000 6,084,000 7,909,200

0

7,909,200

Pump Station Improvements

Proposed Capacity

(gpm)

NH-PS1

Nob Hill

Dunne Ave and Magnolia Wy

New

3 @ 900 gpm

1,300,533

1,300,533

1,690,692

2,197,900

2018-2020

E. Dunne Pump Station 1,

2, and 3 Abandonement

40%

60%

879,160

1,318,740

HL-PS1

Holiday 1

Dunne Ave approx 500' ne/o Flaming Oak Ln

New

4 @ 550 gpm

1,113,467

1,113,467

1,447,507

1,881,759

2021-2025

Holiday Tank Construction

90%

10%

1,693,583

188,176

Subtotal - Pump Station Improvements 2,413,999 3,138,199 4,079,659

2,572,743 1,506,916

Pressure Reducing Valve Improvements

Proposed Size

(in)

HL-PRV1

Holiday 1

Thomas Gr approx 1,100' w/o Gnarled Oak Ln

New

3

47,300

47,300

61,490

79,937

2018-2020

Holiday Tank Construction

40%

60%

31,975

47,962

Subtotal - Pressure Reducing Valve Improvements

47,300

61,490

79,937

31,975

47,962

Comprehensive Plan Updates

Water System Master Plan Updates (Years 2021, 2026, 2031, 2036)

200,000

-

-

800,000

2021, 2026,

2031, 2036

65%

35%

520,000

280,000

Urban Water Management Plan Updates (Years 2021, 2026, 2031, 2036)

100,000

-

-

400,000

2021, 2026,

2031, 2036

65%

35%

260,000

140,000

Water Rate Study Updates (Years 2021, 2026, 2031, 2036)

100,000

-

-

400,000

2021, 2026,

2031, 2036

65%

35%

260,000

140,000

Subtotal - Comprehensive Plan Updates

1,600,000

1,040,000 560,000