Capital Costs

Quantity Units Unit Price Total Price

Pipes
2 1/2" Schedule 40 PVC Sprinkler line ¹ 420 LF $1.90 $798
Outflow 4" Schedule 40 PVC ¹ 102 FT $2.00 $204

Pumps
Berkley 6TSP7.5-100 B86319 ² 1 EA $1,193.00 $1,193
RL 119 ³ 1 EA $1,096.00 $1,096

Fittings and Valves

"T" PVC Fitting 2 1/2" ¹ 1 EA $4.39 $4
2 1/2" 90 Degree Sch 40 PVC Elbow ¹ 2 EA $3.29 $7
2 1/2" 45 Degree Sch 40 PVC Elbow ¹ 2 EA $3.29 $7
2 1/2" 22.5 Degree Sch 40 PVC Elbow ¹ EA $4.79 $0

Tank
Norwesco 5,025 Gallon Tank-Part #44877 ⁴ 1 $7,279.00 $7,279
24" H x 20"D Manhole Extension-Part #62396 ⁵ 1 $179.95 $180
6" Sand Bedding ⁶ 4.6 CU YD $30.00 $138
Sand and Gravel Backfill ⁷ 3.2 CU YD $400.00 $1,280

Excavation
Excavation of Tank ⁸ 76 CU YD $7,813
Excavation of Open Channel ⁸ 62 CU YD $6,413

Grassed Channel
Erosion Control Seed ⁹ 2 LB $40.00 $80
Landscape Fabric ⁹ 1 EA $391.99 $392
Riprap ⁹ 2 CU YD $50.00 $100

15% Miscellaneous/Unexpected Cost $4,048

Total Capital Cost ¹⁰ $31,031

Operating Costs

Electricity (Per Year) ¹¹ 8,514 kWh $0.15 $1,277

Water from City of Auburn (Per Year) ¹² 7,665 kgal $4.17 $31,963

Total Operating Costs $33,240

Total Cost for First Year $64,271

Savings

Currently
Water from City of Auburn (Per Year) 9475.4 kgal $4.17 $39,512
Number of Years 5
Total Cost $197,562

With Installation
Capital Cost $31,031
Operating Cost $33,240
Number of Years 5
Total Cost $197,232

Savings in 6 years $330

Footnotes:
¹Source: PVC Pipe. Retrieved February 18, 2020, from https://www.usplastic.com/catalog/item.aspx?itemid=23979
²Source: Berkeley Pumps. Retrieved February 18, 2020, from https://berkeley.intelliquip.com/IEQ_HydSel/HydSel_JSP/intelliquip/main.
jsp?selectedURL=/conditionsofservice
³Source: Pump Products. Retrieved April 6, 2020, from https://www.pumpproducts.com/red-lion-604531-model-rl-119-vertical-pre-charged-
pressure-tank-1-1-4-npt-connection-119-gallons.html
⁴Source: 5025 Gallon Norwesco Underground Water Tank. Retrieved February 15, 2020, from https://www.ntotank.com/5025gallon-
norwesco-white-underground-water-tank-x1258856
⁵Source: 24" Norwesco Underground Tank Manhole Extension. Retrieved February 21, 2020, from https://www.ntotank.com/24inch-
norwesco-underground-tank-manhole-extension-x8815554
⁶Source: Learn how much it costs to Deliver Soil, Mulch or Rocks. Retrieved February 21, 2020, from https://www.homeadvisor.
com/cost/landscape/deliver-soil-mulch-or-rocks/
⁷Source: 2020 Gravel Prices: Crushed Stone Cost (Per Ton, Yard & Load). Retrieved February 20, 2020, from https://homeguide.
com/costs/gravel-prices

⁸Source: Porch. 2020 Excavate Land Costs: Average Cost To Excavate Land. Retrieved February 19, 2020, from https://porch.com/project-
cost/cost-to-excavate-land

⁹Source: Erosion Control Costs. PDF. (2006). University of Minnesota.

¹⁰Includes cost of labor and installation.
¹¹Source: Electricity Local. Auburn, AL Electricity Rates. Retrieved April 4, 2020, from https://www.electricitylocal.
com/states/alabama/auburn/
¹²Source: Fee Schedule for Water, Sewer and Solid Waste. PDF. (2019, February 1). Auburn.