diff --git a/ipynb/kc_cost_table/kc_cost_table.json b/ipynb/kc_cost_table/kc_cost_table.json index e3277525..5945c782 100644 --- a/ipynb/kc_cost_table/kc_cost_table.json +++ b/ipynb/kc_cost_table/kc_cost_table.json @@ -1,566 +1,878 @@ [ { "index":0, - "description":"WQBE 01_Rain Garden Installation on Property", + "description":"WQBE 01 Rain Garden Installation on Property (Program)", "code":"01", - "tacoma_type":"None", + "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":680.0, - "tincc_cpu":280.0, - "totalcapital_cpu":960.0, - "om_cpu":112.0 + "tdcc_cpu":232.0, + "tincc_cpu":96.0, + "totalcapital_cpu":328.0, + "om_cpu":84.0 }, { "index":1, - "description":"WQBE 02A_Bioretention Planter on Property", + "description":"WQBE 02A Bioretention Planter on Property", "code":"02A", "tacoma_type":"Vegetated Box", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1160.0, - "tincc_cpu":520.0, - "totalcapital_cpu":1680.0, + "tdcc_cpu":748.0, + "tincc_cpu":312.0, + "totalcapital_cpu":1060.0, "om_cpu":112.0 }, { "index":2, - "description":"WQBE_02B_Bioretention Planter in ROW", + "description":"WQBE 02B Bioretention Planter in ROW", "code":"02B", "tacoma_type":"Vegetated Box", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1560.0, - "tincc_cpu":680.0, - "totalcapital_cpu":2240.0, + "tdcc_cpu":1032.0, + "tincc_cpu":428.0, + "totalcapital_cpu":1460.0, "om_cpu":112.0 }, { "index":3, - "description":"WQBE_02C_Bioretention Planter with Property Cost", + "description":"WQBE 02C Bioretention Planter with Property Cost", "code":"02C", "tacoma_type":"Vegetated Box", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1160.0, - "tincc_cpu":600.0, - "totalcapital_cpu":1760.0, + "tdcc_cpu":748.0, + "tincc_cpu":404.0, + "totalcapital_cpu":1152.0, "om_cpu":112.0 }, { "index":4, - "description":"WQBE_03A_Bioretention Underdrain on Property", + "description":"WQBE 03A Bioretention Underdrain on Property", "code":"03A", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":694.12, - "tincc_cpu":305.88, - "totalcapital_cpu":1000.0, - "om_cpu":32.94 + "tdcc_cpu":416.47, + "tincc_cpu":172.94, + "totalcapital_cpu":589.41, + "om_cpu":36.47 }, { "index":5, - "description":"WQBE_03Aa_Bioretention Underdrain with Property Cost", + "description":"WQBE 03Aa Bioretention Underdrain with Property Cost", "code":"03Aa", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":694.12, - "tincc_cpu":494.12, - "totalcapital_cpu":1188.24, - "om_cpu":32.94 + "tdcc_cpu":416.47, + "tincc_cpu":443.53, + "totalcapital_cpu":860.0, + "om_cpu":36.47 }, { "index":6, - "description":"WQBE_03B_Bioretention No Underdrain on Property", + "description":"WQBE 03B Bioretention No Underdrain on Property", "code":"03B", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":670.59, - "tincc_cpu":294.12, - "totalcapital_cpu":964.71, - "om_cpu":32.94 + "tdcc_cpu":385.88, + "tincc_cpu":161.18, + "totalcapital_cpu":547.06, + "om_cpu":36.47 }, { "index":7, - "description":"WQBE_03Bb_Bioretention No Underdrain with Property Cost", + "description":"WQBE 03Bb Bioretention No Underdrain with Property Cost", "code":"03Bb", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":670.59, - "tincc_cpu":482.35, - "totalcapital_cpu":1152.94, - "om_cpu":32.94 + "tdcc_cpu":385.88, + "tincc_cpu":430.59, + "totalcapital_cpu":816.47, + "om_cpu":36.47 }, { "index":8, - "description":"WQBE_03C_Bioretention Underdrain in ROW", + "description":"WQBE 03C Bioretention Underdrain in ROW", "code":"03C", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1141.18, - "tincc_cpu":494.12, - "totalcapital_cpu":1635.29, - "om_cpu":32.94 + "tdcc_cpu":751.76, + "tincc_cpu":310.59, + "totalcapital_cpu":1062.35, + "om_cpu":36.47 }, { "index":9, - "description":"WQBE_03D_Bioretention No Underdrain in ROW", + "description":"WQBE 03D Bioretention No Underdrain in ROW", "code":"03D", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1105.88, - "tincc_cpu":482.35, - "totalcapital_cpu":1588.24, - "om_cpu":32.94 + "tdcc_cpu":749.41, + "tincc_cpu":309.41, + "totalcapital_cpu":1058.82, + "om_cpu":36.47 }, { "index":10, - "description":"WQBE_04A_Bioswale in ROW", + "description":"WQBE 04A Bioswale in ROW", "code":"04A", "tacoma_type":"Swale", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":145.0, - "tincc_cpu":60.0, - "totalcapital_cpu":205.0, + "tdcc_cpu":102.5, + "tincc_cpu":42.5, + "totalcapital_cpu":145.0, "om_cpu":13.0 }, { "index":11, - "description":"WQBE_04B_Bioswale on Public Property", + "description":"WQBE 04B Bioswale on Public Property", "code":"04B", "tacoma_type":"Swale", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":70.0, - "tincc_cpu":30.0, - "totalcapital_cpu":100.0, + "tdcc_cpu":57.0, + "tincc_cpu":24.0, + "totalcapital_cpu":81.0, "om_cpu":13.0 }, { "index":12, - "description":"WQBE_04C_Bioswale with Property Cost", + "description":"WQBE 04C Bioswale with Property Cost", "code":"04C", "tacoma_type":"Swale", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":70.0, - "tincc_cpu":260.0, - "totalcapital_cpu":330.0, + "tdcc_cpu":57.0, + "tincc_cpu":363.5, + "totalcapital_cpu":420.5, "om_cpu":13.0 }, { "index":13, - "description":"WQBE_05A_Media Filter Drain Underdrain", + "description":"WQBE 05A Media Filter Drain Underdrain", "code":"05A", "tacoma_type":"Media Filter", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":120.0, - "tincc_cpu":50.0, - "totalcapital_cpu":170.0, - "om_cpu":11.5 + "tdcc_cpu":126.5, + "tincc_cpu":52.5, + "totalcapital_cpu":179.0, + "om_cpu":12.0 }, { "index":14, - "description":"WQBE_05B_Media Filter Drain No Underdrain", + "description":"WQBE 05B Media Filter Drain No Underdrain", "code":"05B", "tacoma_type":"Media Filter", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":105.0, - "tincc_cpu":45.0, - "totalcapital_cpu":150.0, - "om_cpu":11.5 + "tdcc_cpu":115.5, + "tincc_cpu":47.5, + "totalcapital_cpu":163.0, + "om_cpu":12.0 }, { "index":15, - "description":"WQBE_06_Drywell on Property", - "code":"06", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":11000.0, - "tincc_cpu":5000.0, - "totalcapital_cpu":16000.0, - "om_cpu":1800.0 + "description":"WQBE 06A Drywell on Property", + "code":"06A", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1076.92, + "tincc_cpu":446.15, + "totalcapital_cpu":1523.08, + "om_cpu":76.92 }, { "index":16, - "description":"WQBE_06B_Drywell with Bioretention Planter on Property", + "description":"WQBE 06B Drywell on Outwash with Bioretention Planter on Property", "code":"06B", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":50000.0, - "tincc_cpu":22000.0, - "totalcapital_cpu":72000.0, - "om_cpu":1900.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":2323.08, + "tincc_cpu":969.23, + "totalcapital_cpu":3292.31, + "om_cpu":115.38 }, { "index":17, - "description":"WQBE_07A_Deep UIC Well on Property", + "description":"WQBE 07A Deep UIC Well on Property", "code":"07A", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":32000.0, - "tincc_cpu":14000.0, - "totalcapital_cpu":46000.0, - "om_cpu":2000.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":961.9, + "tincc_cpu":400.0, + "totalcapital_cpu":1361.9, + "om_cpu":21.43 }, { "index":18, - "description":"WQBE_07B_Deep UIC Well in ROW", + "description":"WQBE 07B Deep UIC Well in ROW", "code":"07B", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":46000.0, - "tincc_cpu":20000.0, - "totalcapital_cpu":66000.0, - "om_cpu":2000.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1380.95, + "tincc_cpu":569.05, + "totalcapital_cpu":1950.0, + "om_cpu":21.43 }, { "index":19, - "description":"WQBE_07C_Deep UIC Well with Property Cost", + "description":"WQBE 07C Deep UIC Well with Property Cost", "code":"07C", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":32000.0, - "tincc_cpu":16000.0, - "totalcapital_cpu":48000.0, - "om_cpu":2000.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":961.9, + "tincc_cpu":454.76, + "totalcapital_cpu":1416.67, + "om_cpu":21.43 }, { "index":20, - "description":"WQBE_07D_Deep UIC Well with Filter in ROW", + "description":"WQBE 07D Deep UIC Well with Filter in ROW", "code":"07D", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":142000.0, - "tincc_cpu":62000.0, - "totalcapital_cpu":204000.0, - "om_cpu":4900.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":3778.57, + "tincc_cpu":1557.14, + "totalcapital_cpu":5335.71, + "om_cpu":57.14 }, { "index":21, - "description":"WQBE_07E_Deep UIC Well with Bioretention Planter in ROW", + "description":"WQBE 07E Deep UIC Well with Bioretention Planter in ROW", "code":"07E", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":762000.0, - "tincc_cpu":333000.0, - "totalcapital_cpu":1095000.0, - "om_cpu":6800.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1634.89, + "tincc_cpu":673.92, + "totalcapital_cpu":2308.81, + "om_cpu":10.19 }, { "index":22, - "description":"WQBE_07F_Deep UIC Well with Bioretention Planter on Property", + "description":"WQBE 07F Deep UIC Well with Bioretention Planter on Property", "code":"07F", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":650000.0, - "tincc_cpu":287000.0, - "totalcapital_cpu":937000.0, - "om_cpu":6800.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1401.55, + "tincc_cpu":583.07, + "totalcapital_cpu":1984.63, + "om_cpu":10.19 }, { "index":23, - "description":"WQBE_08A_Pervious Concrete Sidewalk (no sand layer)", + "description":"WQBE 07G Deep UIC Well with High Rate Underground Filter on Property", + "code":"07G", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":3364.29, + "tincc_cpu":1400.0, + "totalcapital_cpu":4764.29, + "om_cpu":57.14 + }, + { + "index":24, + "description":"WQBE 08A Pervious Concrete Sidewalk (no sand layer)", "code":"08A", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":40.0, - "tincc_cpu":20.0, - "totalcapital_cpu":60.0, - "om_cpu":10.5 + "tdcc_cpu":56.0, + "tincc_cpu":23.0, + "totalcapital_cpu":79.0, + "om_cpu":11.5 }, { - "index":24, - "description":"WQBE_08B_Porous Asphalt Driveway (with sand layer)", + "index":25, + "description":"WQBE 08B Porous Asphalt Driveway (with sand layer)", "code":"08B", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":20.0, - "tincc_cpu":10.0, - "totalcapital_cpu":30.0, - "om_cpu":11.0 + "tdcc_cpu":29.5, + "tincc_cpu":12.0, + "totalcapital_cpu":41.5, + "om_cpu":11.5 }, { - "index":25, - "description":"WQBE_08C_Permeable Paver Driveway (with sand layer)", + "index":26, + "description":"WQBE 08C Permeable Paver Driveway (with sand layer)", "code":"08C", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":15.0, - "tincc_cpu":5.0, - "totalcapital_cpu":20.0, - "om_cpu":10.5 + "tdcc_cpu":39.0, + "tincc_cpu":16.0, + "totalcapital_cpu":55.0, + "om_cpu":11.5 }, { - "index":26, - "description":"WQBE_08D_Permeable Paver Plaza (no sand layer)", + "index":27, + "description":"WQBE 08D Permeable Paver Plaza (no sand layer)", "code":"08D", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":15.0, - "tincc_cpu":5.0, - "totalcapital_cpu":20.0, - "om_cpu":10.5 + "tdcc_cpu":33.5, + "tincc_cpu":14.0, + "totalcapital_cpu":47.5, + "om_cpu":11.5 }, { - "index":27, - "description":"WQBE_9A_Removal of Impervious Surfaces on Property (wheel strips)", + "index":28, + "description":"WQBE 9A Removal of Impervious Surfaces on Property (wheel strips)", "code":"9A", - "tacoma_type":"None", + "tacoma_type":null, "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":5.0, - "tincc_cpu":5.0, - "totalcapital_cpu":10.0, - "om_cpu":3.0 + "tdcc_cpu":18.0, + "tincc_cpu":8.0, + "totalcapital_cpu":26.0, + "om_cpu":7.0 }, { - "index":28, - "description":"WQBE_9B_Removal of Impervious Surfaces on Property (no wheel strips)", + "index":29, + "description":"WQBE 9B Removal of Impervious Surfaces on Property (no wheel strips)", "code":"9B", - "tacoma_type":"None", + "tacoma_type":null, "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":5.0, - "tincc_cpu":5.0, - "totalcapital_cpu":10.0, - "om_cpu":3.0 + "tdcc_cpu":14.0, + "tincc_cpu":6.0, + "totalcapital_cpu":20.0, + "om_cpu":7.0 }, { - "index":29, - "description":"WQBE_11A_Detention Vault on Public Property", + "index":30, + "description":"WQBE 11A Detention Vault on Public Property", "code":"11A", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":3519000.0, - "tincc_cpu":2710000.0, - "totalcapital_cpu":6229000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1266.13, + "tincc_cpu":962.08, + "totalcapital_cpu":2228.2, + "om_cpu":2.01 }, { - "index":30, - "description":"WQBE_11B_Detention Vault in ROW", + "index":31, + "description":"WQBE 11B Detention Vault in ROW", "code":"11B", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":4473000.0, - "tincc_cpu":3130500.0, - "totalcapital_cpu":7603500.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1403.7, + "tincc_cpu":1027.78, + "totalcapital_cpu":2431.48, + "om_cpu":2.01 }, { - "index":31, - "description":"WQBE_11C_Detention Vault with Property Cost", + "index":32, + "description":"WQBE 11C Detention Vault with Property Cost", "code":"11C", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":3519000.0, - "tincc_cpu":3446000.0, - "totalcapital_cpu":6965000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1266.13, + "tincc_cpu":1174.04, + "totalcapital_cpu":2440.16, + "om_cpu":2.01 }, { - "index":32, - "description":"WQBE_12A_Detention Pond on Public Property", + "index":33, + "description":"WQBE 12A Detention Pond on Public Property", "code":"12A", - "tacoma_type":"Holding Basin", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":617000.0, - "tincc_cpu":484000.0, - "totalcapital_cpu":1101000.0, - "om_cpu":9400.0 + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":154.36, + "tincc_cpu":117.29, + "totalcapital_cpu":271.64, + "om_cpu":2.22 }, { - "index":33, - "description":"WQBE_12B_Detention Pond with Property Cost", + "index":34, + "description":"WQBE 12B Detention Pond with Property Cost", "code":"12B", - "tacoma_type":"Holding Basin", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":617000.0, - "tincc_cpu":1826000.0, - "totalcapital_cpu":2443000.0, - "om_cpu":9400.0 + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":154.27, + "tincc_cpu":447.87, + "totalcapital_cpu":602.13, + "om_cpu":2.22 }, { - "index":34, - "description":"WQBE_13A_Infiltration Pond Till Soil on Public Property", + "index":35, + "description":"WQBE 13A Infiltration Pond Till Soil on Public Property", "code":"13A", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":395000.0, - "tincc_cpu":310000.0, - "totalcapital_cpu":705000.0, - "om_cpu":5500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":179.71, + "tincc_cpu":136.55, + "totalcapital_cpu":316.27, + "om_cpu":2.12 }, { - "index":35, - "description":"WQBE_13B_Infiltration Pond Outwash Soil on Public Property", + "index":36, + "description":"WQBE 13B Infiltration Pond Outwash Soil on Public Property", "code":"13B", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":352000.0, - "tincc_cpu":276000.0, - "totalcapital_cpu":628000.0, - "om_cpu":3500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":303.04, + "tincc_cpu":230.29, + "totalcapital_cpu":533.33, + "om_cpu":2.5 }, { - "index":36, - "description":"WQBE_13C_Infiltration Pond Till Soil with Property Cost", + "index":37, + "description":"WQBE 13C Infiltration Pond Till Soil with Property Cost", "code":"13C", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":395000.0, - "tincc_cpu":1439000.0, - "totalcapital_cpu":1834000.0, - "om_cpu":5500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":179.71, + "tincc_cpu":552.53, + "totalcapital_cpu":732.24, + "om_cpu":2.12 }, { - "index":37, - "description":"WQBE_13D_Infiltration Pond Outwash Soil with Property Cost", + "index":38, + "description":"WQBE 13D Infiltration Pond Outwash Soil with Property Cost", "code":"13D", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":352000.0, - "tincc_cpu":1405000.0, - "totalcapital_cpu":1757000.0, - "om_cpu":3500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":303.04, + "tincc_cpu":1013.59, + "totalcapital_cpu":1316.63, + "om_cpu":2.5 }, { - "index":38, - "description":"WQBE_13E_Infiltration Pond Outwash Soil with High Rate Underground Filter System on Public Property", + "index":39, + "description":"WQBE 13E Infiltration Pond Outwash Soil with High Rate Underground Filter System on Public Property", "code":"13E", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":424000.0, - "tincc_cpu":332000.0, - "totalcapital_cpu":756000.0, - "om_cpu":6400.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":357.94, + "tincc_cpu":272.01, + "totalcapital_cpu":629.95, + "om_cpu":4.46 }, { - "index":39, - "description":"WQBE_14A_Infiltration Vault Till Soil on Public Property", + "index":40, + "description":"WQBE 13F Infiltration Pond Outwash Soil with High Rate Underground Filter System with Property Cost", + "code":"13F", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":357.94, + "tincc_cpu":1057.0, + "totalcapital_cpu":1414.94, + "om_cpu":4.46 + }, + { + "index":41, + "description":"WQBE 14A Infiltration Vault Till Soil on Public Property", "code":"14A", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2577000.0, - "tincc_cpu":2012000.0, - "totalcapital_cpu":4589000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1232.19, + "tincc_cpu":936.27, + "totalcapital_cpu":2168.46, + "om_cpu":2.61 }, { - "index":40, - "description":"WQBE_14B_Infiltration Vault Outwash Soil on Public Property", + "index":42, + "description":"WQBE 14B Infiltration Vault Outwash Soil on Public Property", "code":"14B", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2009000.0, - "tincc_cpu":1562000.0, - "totalcapital_cpu":3571000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1617.82, + "tincc_cpu":1229.33, + "totalcapital_cpu":2847.15, + "om_cpu":4.15 }, { - "index":41, - "description":"WQBE_14C_Infiltration Vault Till Soil in ROW", + "index":43, + "description":"WQBE 14C Infiltration Vault Till Soil in ROW", "code":"14C", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":3008000.0, - "tincc_cpu":2245000.0, - "totalcapital_cpu":5253000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1515.41, + "tincc_cpu":1110.46, + "totalcapital_cpu":2625.87, + "om_cpu":2.61 }, { - "index":42, - "description":"WQBE_14D_Infiltration Vault Outwash Soil in ROW", + "index":44, + "description":"WQBE 14D Infiltration Vault Outwash Soil in ROW", "code":"14D", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2351000.0, - "tincc_cpu":1769000.0, - "totalcapital_cpu":4120000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1974.48, + "tincc_cpu":1447.92, + "totalcapital_cpu":3422.4, + "om_cpu":4.15 }, { - "index":43, - "description":"WQBE_14E_Infiltration Vault Till Soil with Property Cost", + "index":45, + "description":"WQBE 14E Infiltration Vault Till Soil with Property Cost", "code":"14E", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2577000.0, - "tincc_cpu":2679000.0, - "totalcapital_cpu":5256000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1232.19, + "tincc_cpu":1177.12, + "totalcapital_cpu":2409.31, + "om_cpu":2.61 }, { - "index":44, - "description":"WQBE_14F_Infiltration Vault Outwash Soil with Property Cost", + "index":46, + "description":"WQBE 14F Infiltration Vault Outwash Soil with Property Cost", "code":"14F", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2009000.0, - "tincc_cpu":2229000.0, - "totalcapital_cpu":4238000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1617.82, + "tincc_cpu":1611.76, + "totalcapital_cpu":3229.58, + "om_cpu":4.15 }, { - "index":45, - "description":"WQBE_14G_Infiltration Vault Outwash Soil with High Rate Underground Filter System in ROW", + "index":47, + "description":"WQBE 14G Infiltration Vault Outwash Soil with High Rate Underground Filter System in ROW", "code":"14G", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2368000.0, - "tincc_cpu":1795000.0, - "totalcapital_cpu":4163000.0, - "om_cpu":7800.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1912.72, + "tincc_cpu":1402.85, + "totalcapital_cpu":3315.57, + "om_cpu":5.71 }, { - "index":46, - "description":"WQBE_16_Cistern on Property", + "index":48, + "description":"WQBE 14H Infiltration Vault Outwash Soil with High Rate Underground Filter System with Property Cost", + "code":"14H", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1881.92, + "tincc_cpu":1764.97, + "totalcapital_cpu":3646.89, + "om_cpu":5.71 + }, + { + "index":49, + "description":"WQBE 14I Infiltration Vault Outwash Soil with High Rate Underground Filter System on Property Cost", + "code":"14I", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1881.92, + "tincc_cpu":1380.36, + "totalcapital_cpu":3262.28, + "om_cpu":5.71 + }, + { + "index":50, + "description":"WQBE 16 Cistern on Property", "code":"16", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":18000.0, - "tincc_cpu":8000.0, - "totalcapital_cpu":26000.0, - "om_cpu":2100.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1200.0, + "tincc_cpu":500.0, + "totalcapital_cpu":1700.0, + "om_cpu":38.89 + }, + { + "index":51, + "description":"WQBE 18A Wet Pond on Public Property", + "code":"18A", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":893.13, + "tincc_cpu":678.66, + "totalcapital_cpu":1571.79, + "om_cpu":3.98 + }, + { + "index":52, + "description":"WQBE 18B Wet Pond with Property Cost", + "code":"18B", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":893.13, + "tincc_cpu":2125.5, + "totalcapital_cpu":3018.63, + "om_cpu":3.98 + }, + { + "index":53, + "description":"WQBE 19A Wet Vault on Public Property", + "code":"19A", + "tacoma_type":"Vault", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1846.01, + "tincc_cpu":1402.72, + "totalcapital_cpu":3248.73, + "om_cpu":1.92 + }, + { + "index":54, + "description":"WQBE 19B Wet Vault in ROW", + "code":"19B", + "tacoma_type":"Vault", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":2069.6, + "tincc_cpu":1515.73, + "totalcapital_cpu":3585.33, + "om_cpu":1.92 + }, + { + "index":55, + "description":"WQBE 19C Wet Vault with Property Cost", + "code":"19C", + "tacoma_type":"Vault", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1846.01, + "tincc_cpu":1682.66, + "totalcapital_cpu":3528.67, + "om_cpu":1.92 + }, + { + "index":56, + "description":"WQBE 20A Stormwater Treatment Wetland on Public Property", + "code":"20A", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":920.68, + "tincc_cpu":699.6, + "totalcapital_cpu":1620.28, + "om_cpu":4.97 + }, + { + "index":57, + "description":"WQBE 20B Stormwater Treatment Wetland with Property Cost", + "code":"20B", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":920.68, + "tincc_cpu":2135.39, + "totalcapital_cpu":3056.06, + "om_cpu":4.97 + }, + { + "index":58, + "description":"WQBE 21A High Rate Underground Filter in Urban ROW PCCP", + "code":"21A", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":9218.75, + "tincc_cpu":3800.0, + "totalcapital_cpu":13018.75, + "om_cpu":156.25 + }, + { + "index":59, + "description":"WQBE 21B High Rate Underground Filter in Highway ROW PCCP", + "code":"21B", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":6781.25, + "tincc_cpu":2800.0, + "totalcapital_cpu":9581.25, + "om_cpu":156.25 + }, + { + "index":60, + "description":"WQBE 21C High Rate Underground Filter in Urban ROW HMA", + "code":"21C", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":6625.0, + "tincc_cpu":2731.25, + "totalcapital_cpu":9356.25, + "om_cpu":156.25 + }, + { + "index":61, + "description":"WQBE 21D High Rate Underground Filter in Highway ROW HMA", + "code":"21D", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":6006.25, + "tincc_cpu":2475.0, + "totalcapital_cpu":8481.25, + "om_cpu":156.25 + }, + { + "index":62, + "description":"WQBE 21E High Rate Underground Filter on Public Property", + "code":"21E", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":4581.25, + "tincc_cpu":1906.25, + "totalcapital_cpu":6487.5, + "om_cpu":156.25 + }, + { + "index":63, + "description":"WQBE 21F High Rate Underground Filter with Property Cost", + "code":"21F", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":4581.25, + "tincc_cpu":2000.0, + "totalcapital_cpu":6581.25, + "om_cpu":156.25 + }, + { + "index":64, + "description":"WQBE 22A Regional Vegetated Media SW Facility on Public Property", + "code":"22A", + "tacoma_type":"Bioretention", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":677.04, + "tincc_cpu":618.25, + "totalcapital_cpu":1295.29, + "om_cpu":1.9 + }, + { + "index":65, + "description":"WQBE 22B Regional Vegetated Media SW Facility with Property Cost", + "code":"22B", + "tacoma_type":"Bioretention", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":677.04, + "tincc_cpu":745.96, + "totalcapital_cpu":1423.0, + "om_cpu":1.9 + }, + { + "index":66, + "description":"WQBE 23 Sports Field and Park Detention", + "code":"23", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":345.43, + "tincc_cpu":262.48, + "totalcapital_cpu":607.9, + "om_cpu":1.12 + }, + { + "index":67, + "description":"WQBE 24 Blue Roof", + "code":"24", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":82.3, + "tincc_cpu":34.2, + "totalcapital_cpu":116.5, + "om_cpu":2.6 + }, + { + "index":68, + "description":"WQBE 25 Compost Amendment", + "code":"25", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":8.4, + "tincc_cpu":3.4, + "totalcapital_cpu":11.8, + "om_cpu":0.6 + }, + { + "index":69, + "description":"WQBE 26A Reforestation High Density Development - On Property", + "code":"26A", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":254.25, + "tincc_cpu":193.19, + "totalcapital_cpu":447.44, + "om_cpu":0.08 + }, + { + "index":70, + "description":"WQBE 6B Reforestation High Density Development with Property Cost", + "code":"6B", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":254.25, + "tincc_cpu":297.75, + "totalcapital_cpu":552.0, + "om_cpu":0.08 + }, + { + "index":71, + "description":"WQBE 26C Reforestation Pervious Area on Property", + "code":"26C", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":22.79, + "tincc_cpu":17.32, + "totalcapital_cpu":40.11, + "om_cpu":0.0 + }, + { + "index":72, + "description":"WQBE 26C Reforestation Pervious Area with Property Cost", + "code":"26C", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":22.79, + "tincc_cpu":121.88, + "totalcapital_cpu":144.67, + "om_cpu":0.0 } ] \ No newline at end of file diff --git a/ipynb/kc_cost_table/kc_cost_tables.ipynb b/ipynb/kc_cost_table/kc_cost_tables.ipynb index 931e3d4d..e2bf060b 100644 --- a/ipynb/kc_cost_table/kc_cost_tables.ipynb +++ b/ipynb/kc_cost_table/kc_cost_tables.ipynb @@ -2,7 +2,7 @@ "cells": [ { "cell_type": "code", - "execution_count": 1, + "execution_count": null, "metadata": {}, "outputs": [], "source": [ @@ -11,225 +11,26 @@ }, { "cell_type": "code", - "execution_count": 23, + "execution_count": null, "metadata": {}, - "outputs": [ - { - "data": { - "text/html": [ - "
\n", - "\n", - "\n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - " \n", - "
descriptioncodetacoma_typeaction_unitbase_unitsizing_methodsizing_base_valuesizing_unittotal_direct_construction_costproperty_acquisition_costtotal_indirect_non-construction_costtotallive_totalo&m_costs_(annual)_(e)net_present_valuetdcc_cputincc_cputotalcapital_cpuom_cpu
0WQBE 01_Rain Garden Installation on Property01None25 SF25area25sqft17000070002400024000280082000680.000000280.000000960.0112.000000
1WQBE 02A_Bioretention Planter on Property02AVegetated Box25 SF25area25sqft29000013000420004200028001000001160.000000520.0000001680.0112.000000
2WQBE_02B_Bioretention Planter in ROW02BVegetated Box25 SF25area25sqft39000017000560005600028001140001560.000000680.0000002240.0112.000000
3WQBE_02C_Bioretention Planter with Property Cost02CVegetated Box25 SF25area25sqft29000140015000440004540028001020001160.000000600.0000001760.0112.000000
4WQBE_03A_Bioretention Underdrain on Property03ABioretention85 SF85area85sqft5900002600085000850002800175000694.117647305.8823531000.032.941176
\n", - "
" - ], - "text/plain": [ - " description code tacoma_type \\\n", - "0 WQBE 01_Rain Garden Installation on Property 01 None \n", - "1 WQBE 02A_Bioretention Planter on Property 02A Vegetated Box \n", - "2 WQBE_02B_Bioretention Planter in ROW 02B Vegetated Box \n", - "3 WQBE_02C_Bioretention Planter with Property Cost 02C Vegetated Box \n", - "4 WQBE_03A_Bioretention Underdrain on Property 03A Bioretention \n", - "\n", - " action_unit base_unit sizing_method sizing_base_value sizing_unit \\\n", - "0 25 SF 25 area 25 sqft \n", - "1 25 SF 25 area 25 sqft \n", - "2 25 SF 25 area 25 sqft \n", - "3 25 SF 25 area 25 sqft \n", - "4 85 SF 85 area 85 sqft \n", - "\n", - " total_direct_construction_cost property_acquisition_cost \\\n", - "0 17000 0 \n", - "1 29000 0 \n", - "2 39000 0 \n", - "3 29000 1400 \n", - "4 59000 0 \n", - "\n", - " total_indirect_non-construction_cost total live_total \\\n", - "0 7000 24000 24000 \n", - "1 13000 42000 42000 \n", - "2 17000 56000 56000 \n", - "3 15000 44000 45400 \n", - "4 26000 85000 85000 \n", - "\n", - " o&m_costs_(annual)_(e) net_present_value tdcc_cpu tincc_cpu \\\n", - "0 2800 82000 680.000000 280.000000 \n", - "1 2800 100000 1160.000000 520.000000 \n", - "2 2800 114000 1560.000000 680.000000 \n", - "3 2800 102000 1160.000000 600.000000 \n", - "4 2800 175000 694.117647 305.882353 \n", - "\n", - " totalcapital_cpu om_cpu \n", - "0 960.0 112.000000 \n", - "1 1680.0 112.000000 \n", - "2 2240.0 112.000000 \n", - "3 1760.0 112.000000 \n", - "4 1000.0 32.941176 " - ] - }, - "execution_count": 23, - "metadata": {}, - "output_type": "execute_result" - } - ], + "outputs": [], "source": [ - "df = pandas.read_excel(\"./kc_cost_tables.xlsx\", sheet_name=0).rename(\n", - " columns=lambda c: c.replace(\" \", \"_\").lower()\n", + "df = (\n", + " pandas.read_excel(\"./kc_cost_tables_2024WQBE.xlsx\", sheet_name=0)\n", + " .rename(columns=lambda c: c.replace(\" \", \"_\").lower())\n", + " .assign(\n", + " description=lambda df: \"WQBE \"\n", + " + df.code\n", + " + \" \"\n", + " + df.description.str.split(\"_\").str[-1]\n", + " )\n", ")\n", "df.head()" ] }, { "cell_type": "code", - "execution_count": 19, + "execution_count": null, "metadata": {}, "outputs": [], "source": [ @@ -248,7 +49,7 @@ }, { "cell_type": "code", - "execution_count": 28, + "execution_count": null, "metadata": {}, "outputs": [], "source": [ @@ -281,7 +82,7 @@ "name": "python", "nbconvert_exporter": "python", "pygments_lexer": "ipython3", - "version": "3.11.3" + "version": "3.11.14" }, "orig_nbformat": 4 }, diff --git a/ipynb/kc_cost_table/kc_cost_tables_2024WQBE.xlsx b/ipynb/kc_cost_table/kc_cost_tables_2024WQBE.xlsx new file mode 100644 index 00000000..f76560b7 Binary files /dev/null and b/ipynb/kc_cost_table/kc_cost_tables_2024WQBE.xlsx differ diff --git a/stormpiper/stormpiper/spa/src/assets/data/kc_cost_table.json b/stormpiper/stormpiper/spa/src/assets/data/kc_cost_table.json index e3277525..5945c782 100644 --- a/stormpiper/stormpiper/spa/src/assets/data/kc_cost_table.json +++ b/stormpiper/stormpiper/spa/src/assets/data/kc_cost_table.json @@ -1,566 +1,878 @@ [ { "index":0, - "description":"WQBE 01_Rain Garden Installation on Property", + "description":"WQBE 01 Rain Garden Installation on Property (Program)", "code":"01", - "tacoma_type":"None", + "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":680.0, - "tincc_cpu":280.0, - "totalcapital_cpu":960.0, - "om_cpu":112.0 + "tdcc_cpu":232.0, + "tincc_cpu":96.0, + "totalcapital_cpu":328.0, + "om_cpu":84.0 }, { "index":1, - "description":"WQBE 02A_Bioretention Planter on Property", + "description":"WQBE 02A Bioretention Planter on Property", "code":"02A", "tacoma_type":"Vegetated Box", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1160.0, - "tincc_cpu":520.0, - "totalcapital_cpu":1680.0, + "tdcc_cpu":748.0, + "tincc_cpu":312.0, + "totalcapital_cpu":1060.0, "om_cpu":112.0 }, { "index":2, - "description":"WQBE_02B_Bioretention Planter in ROW", + "description":"WQBE 02B Bioretention Planter in ROW", "code":"02B", "tacoma_type":"Vegetated Box", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1560.0, - "tincc_cpu":680.0, - "totalcapital_cpu":2240.0, + "tdcc_cpu":1032.0, + "tincc_cpu":428.0, + "totalcapital_cpu":1460.0, "om_cpu":112.0 }, { "index":3, - "description":"WQBE_02C_Bioretention Planter with Property Cost", + "description":"WQBE 02C Bioretention Planter with Property Cost", "code":"02C", "tacoma_type":"Vegetated Box", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1160.0, - "tincc_cpu":600.0, - "totalcapital_cpu":1760.0, + "tdcc_cpu":748.0, + "tincc_cpu":404.0, + "totalcapital_cpu":1152.0, "om_cpu":112.0 }, { "index":4, - "description":"WQBE_03A_Bioretention Underdrain on Property", + "description":"WQBE 03A Bioretention Underdrain on Property", "code":"03A", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":694.12, - "tincc_cpu":305.88, - "totalcapital_cpu":1000.0, - "om_cpu":32.94 + "tdcc_cpu":416.47, + "tincc_cpu":172.94, + "totalcapital_cpu":589.41, + "om_cpu":36.47 }, { "index":5, - "description":"WQBE_03Aa_Bioretention Underdrain with Property Cost", + "description":"WQBE 03Aa Bioretention Underdrain with Property Cost", "code":"03Aa", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":694.12, - "tincc_cpu":494.12, - "totalcapital_cpu":1188.24, - "om_cpu":32.94 + "tdcc_cpu":416.47, + "tincc_cpu":443.53, + "totalcapital_cpu":860.0, + "om_cpu":36.47 }, { "index":6, - "description":"WQBE_03B_Bioretention No Underdrain on Property", + "description":"WQBE 03B Bioretention No Underdrain on Property", "code":"03B", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":670.59, - "tincc_cpu":294.12, - "totalcapital_cpu":964.71, - "om_cpu":32.94 + "tdcc_cpu":385.88, + "tincc_cpu":161.18, + "totalcapital_cpu":547.06, + "om_cpu":36.47 }, { "index":7, - "description":"WQBE_03Bb_Bioretention No Underdrain with Property Cost", + "description":"WQBE 03Bb Bioretention No Underdrain with Property Cost", "code":"03Bb", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":670.59, - "tincc_cpu":482.35, - "totalcapital_cpu":1152.94, - "om_cpu":32.94 + "tdcc_cpu":385.88, + "tincc_cpu":430.59, + "totalcapital_cpu":816.47, + "om_cpu":36.47 }, { "index":8, - "description":"WQBE_03C_Bioretention Underdrain in ROW", + "description":"WQBE 03C Bioretention Underdrain in ROW", "code":"03C", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1141.18, - "tincc_cpu":494.12, - "totalcapital_cpu":1635.29, - "om_cpu":32.94 + "tdcc_cpu":751.76, + "tincc_cpu":310.59, + "totalcapital_cpu":1062.35, + "om_cpu":36.47 }, { "index":9, - "description":"WQBE_03D_Bioretention No Underdrain in ROW", + "description":"WQBE 03D Bioretention No Underdrain in ROW", "code":"03D", "tacoma_type":"Bioretention", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":1105.88, - "tincc_cpu":482.35, - "totalcapital_cpu":1588.24, - "om_cpu":32.94 + "tdcc_cpu":749.41, + "tincc_cpu":309.41, + "totalcapital_cpu":1058.82, + "om_cpu":36.47 }, { "index":10, - "description":"WQBE_04A_Bioswale in ROW", + "description":"WQBE 04A Bioswale in ROW", "code":"04A", "tacoma_type":"Swale", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":145.0, - "tincc_cpu":60.0, - "totalcapital_cpu":205.0, + "tdcc_cpu":102.5, + "tincc_cpu":42.5, + "totalcapital_cpu":145.0, "om_cpu":13.0 }, { "index":11, - "description":"WQBE_04B_Bioswale on Public Property", + "description":"WQBE 04B Bioswale on Public Property", "code":"04B", "tacoma_type":"Swale", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":70.0, - "tincc_cpu":30.0, - "totalcapital_cpu":100.0, + "tdcc_cpu":57.0, + "tincc_cpu":24.0, + "totalcapital_cpu":81.0, "om_cpu":13.0 }, { "index":12, - "description":"WQBE_04C_Bioswale with Property Cost", + "description":"WQBE 04C Bioswale with Property Cost", "code":"04C", "tacoma_type":"Swale", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":70.0, - "tincc_cpu":260.0, - "totalcapital_cpu":330.0, + "tdcc_cpu":57.0, + "tincc_cpu":363.5, + "totalcapital_cpu":420.5, "om_cpu":13.0 }, { "index":13, - "description":"WQBE_05A_Media Filter Drain Underdrain", + "description":"WQBE 05A Media Filter Drain Underdrain", "code":"05A", "tacoma_type":"Media Filter", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":120.0, - "tincc_cpu":50.0, - "totalcapital_cpu":170.0, - "om_cpu":11.5 + "tdcc_cpu":126.5, + "tincc_cpu":52.5, + "totalcapital_cpu":179.0, + "om_cpu":12.0 }, { "index":14, - "description":"WQBE_05B_Media Filter Drain No Underdrain", + "description":"WQBE 05B Media Filter Drain No Underdrain", "code":"05B", "tacoma_type":"Media Filter", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":105.0, - "tincc_cpu":45.0, - "totalcapital_cpu":150.0, - "om_cpu":11.5 + "tdcc_cpu":115.5, + "tincc_cpu":47.5, + "totalcapital_cpu":163.0, + "om_cpu":12.0 }, { "index":15, - "description":"WQBE_06_Drywell on Property", - "code":"06", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":11000.0, - "tincc_cpu":5000.0, - "totalcapital_cpu":16000.0, - "om_cpu":1800.0 + "description":"WQBE 06A Drywell on Property", + "code":"06A", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1076.92, + "tincc_cpu":446.15, + "totalcapital_cpu":1523.08, + "om_cpu":76.92 }, { "index":16, - "description":"WQBE_06B_Drywell with Bioretention Planter on Property", + "description":"WQBE 06B Drywell on Outwash with Bioretention Planter on Property", "code":"06B", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":50000.0, - "tincc_cpu":22000.0, - "totalcapital_cpu":72000.0, - "om_cpu":1900.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":2323.08, + "tincc_cpu":969.23, + "totalcapital_cpu":3292.31, + "om_cpu":115.38 }, { "index":17, - "description":"WQBE_07A_Deep UIC Well on Property", + "description":"WQBE 07A Deep UIC Well on Property", "code":"07A", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":32000.0, - "tincc_cpu":14000.0, - "totalcapital_cpu":46000.0, - "om_cpu":2000.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":961.9, + "tincc_cpu":400.0, + "totalcapital_cpu":1361.9, + "om_cpu":21.43 }, { "index":18, - "description":"WQBE_07B_Deep UIC Well in ROW", + "description":"WQBE 07B Deep UIC Well in ROW", "code":"07B", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":46000.0, - "tincc_cpu":20000.0, - "totalcapital_cpu":66000.0, - "om_cpu":2000.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1380.95, + "tincc_cpu":569.05, + "totalcapital_cpu":1950.0, + "om_cpu":21.43 }, { "index":19, - "description":"WQBE_07C_Deep UIC Well with Property Cost", + "description":"WQBE 07C Deep UIC Well with Property Cost", "code":"07C", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":32000.0, - "tincc_cpu":16000.0, - "totalcapital_cpu":48000.0, - "om_cpu":2000.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":961.9, + "tincc_cpu":454.76, + "totalcapital_cpu":1416.67, + "om_cpu":21.43 }, { "index":20, - "description":"WQBE_07D_Deep UIC Well with Filter in ROW", + "description":"WQBE 07D Deep UIC Well with Filter in ROW", "code":"07D", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":142000.0, - "tincc_cpu":62000.0, - "totalcapital_cpu":204000.0, - "om_cpu":4900.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":3778.57, + "tincc_cpu":1557.14, + "totalcapital_cpu":5335.71, + "om_cpu":57.14 }, { "index":21, - "description":"WQBE_07E_Deep UIC Well with Bioretention Planter in ROW", + "description":"WQBE 07E Deep UIC Well with Bioretention Planter in ROW", "code":"07E", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":762000.0, - "tincc_cpu":333000.0, - "totalcapital_cpu":1095000.0, - "om_cpu":6800.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1634.89, + "tincc_cpu":673.92, + "totalcapital_cpu":2308.81, + "om_cpu":10.19 }, { "index":22, - "description":"WQBE_07F_Deep UIC Well with Bioretention Planter on Property", + "description":"WQBE 07F Deep UIC Well with Bioretention Planter on Property", "code":"07F", - "tacoma_type":"None", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":650000.0, - "tincc_cpu":287000.0, - "totalcapital_cpu":937000.0, - "om_cpu":6800.0 + "tacoma_type":null, + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1401.55, + "tincc_cpu":583.07, + "totalcapital_cpu":1984.63, + "om_cpu":10.19 }, { "index":23, - "description":"WQBE_08A_Pervious Concrete Sidewalk (no sand layer)", + "description":"WQBE 07G Deep UIC Well with High Rate Underground Filter on Property", + "code":"07G", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":3364.29, + "tincc_cpu":1400.0, + "totalcapital_cpu":4764.29, + "om_cpu":57.14 + }, + { + "index":24, + "description":"WQBE 08A Pervious Concrete Sidewalk (no sand layer)", "code":"08A", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":40.0, - "tincc_cpu":20.0, - "totalcapital_cpu":60.0, - "om_cpu":10.5 + "tdcc_cpu":56.0, + "tincc_cpu":23.0, + "totalcapital_cpu":79.0, + "om_cpu":11.5 }, { - "index":24, - "description":"WQBE_08B_Porous Asphalt Driveway (with sand layer)", + "index":25, + "description":"WQBE 08B Porous Asphalt Driveway (with sand layer)", "code":"08B", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":20.0, - "tincc_cpu":10.0, - "totalcapital_cpu":30.0, - "om_cpu":11.0 + "tdcc_cpu":29.5, + "tincc_cpu":12.0, + "totalcapital_cpu":41.5, + "om_cpu":11.5 }, { - "index":25, - "description":"WQBE_08C_Permeable Paver Driveway (with sand layer)", + "index":26, + "description":"WQBE 08C Permeable Paver Driveway (with sand layer)", "code":"08C", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":15.0, - "tincc_cpu":5.0, - "totalcapital_cpu":20.0, - "om_cpu":10.5 + "tdcc_cpu":39.0, + "tincc_cpu":16.0, + "totalcapital_cpu":55.0, + "om_cpu":11.5 }, { - "index":26, - "description":"WQBE_08D_Permeable Paver Plaza (no sand layer)", + "index":27, + "description":"WQBE 08D Permeable Paver Plaza (no sand layer)", "code":"08D", "tacoma_type":"Pervious Pavement", "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":15.0, - "tincc_cpu":5.0, - "totalcapital_cpu":20.0, - "om_cpu":10.5 + "tdcc_cpu":33.5, + "tincc_cpu":14.0, + "totalcapital_cpu":47.5, + "om_cpu":11.5 }, { - "index":27, - "description":"WQBE_9A_Removal of Impervious Surfaces on Property (wheel strips)", + "index":28, + "description":"WQBE 9A Removal of Impervious Surfaces on Property (wheel strips)", "code":"9A", - "tacoma_type":"None", + "tacoma_type":null, "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":5.0, - "tincc_cpu":5.0, - "totalcapital_cpu":10.0, - "om_cpu":3.0 + "tdcc_cpu":18.0, + "tincc_cpu":8.0, + "totalcapital_cpu":26.0, + "om_cpu":7.0 }, { - "index":28, - "description":"WQBE_9B_Removal of Impervious Surfaces on Property (no wheel strips)", + "index":29, + "description":"WQBE 9B Removal of Impervious Surfaces on Property (no wheel strips)", "code":"9B", - "tacoma_type":"None", + "tacoma_type":null, "sizing_method":"area", "sizing_unit":"sqft", - "tdcc_cpu":5.0, - "tincc_cpu":5.0, - "totalcapital_cpu":10.0, - "om_cpu":3.0 + "tdcc_cpu":14.0, + "tincc_cpu":6.0, + "totalcapital_cpu":20.0, + "om_cpu":7.0 }, { - "index":29, - "description":"WQBE_11A_Detention Vault on Public Property", + "index":30, + "description":"WQBE 11A Detention Vault on Public Property", "code":"11A", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":3519000.0, - "tincc_cpu":2710000.0, - "totalcapital_cpu":6229000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1266.13, + "tincc_cpu":962.08, + "totalcapital_cpu":2228.2, + "om_cpu":2.01 }, { - "index":30, - "description":"WQBE_11B_Detention Vault in ROW", + "index":31, + "description":"WQBE 11B Detention Vault in ROW", "code":"11B", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":4473000.0, - "tincc_cpu":3130500.0, - "totalcapital_cpu":7603500.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1403.7, + "tincc_cpu":1027.78, + "totalcapital_cpu":2431.48, + "om_cpu":2.01 }, { - "index":31, - "description":"WQBE_11C_Detention Vault with Property Cost", + "index":32, + "description":"WQBE 11C Detention Vault with Property Cost", "code":"11C", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":3519000.0, - "tincc_cpu":3446000.0, - "totalcapital_cpu":6965000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1266.13, + "tincc_cpu":1174.04, + "totalcapital_cpu":2440.16, + "om_cpu":2.01 }, { - "index":32, - "description":"WQBE_12A_Detention Pond on Public Property", + "index":33, + "description":"WQBE 12A Detention Pond on Public Property", "code":"12A", - "tacoma_type":"Holding Basin", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":617000.0, - "tincc_cpu":484000.0, - "totalcapital_cpu":1101000.0, - "om_cpu":9400.0 + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":154.36, + "tincc_cpu":117.29, + "totalcapital_cpu":271.64, + "om_cpu":2.22 }, { - "index":33, - "description":"WQBE_12B_Detention Pond with Property Cost", + "index":34, + "description":"WQBE 12B Detention Pond with Property Cost", "code":"12B", - "tacoma_type":"Holding Basin", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":617000.0, - "tincc_cpu":1826000.0, - "totalcapital_cpu":2443000.0, - "om_cpu":9400.0 + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":154.27, + "tincc_cpu":447.87, + "totalcapital_cpu":602.13, + "om_cpu":2.22 }, { - "index":34, - "description":"WQBE_13A_Infiltration Pond Till Soil on Public Property", + "index":35, + "description":"WQBE 13A Infiltration Pond Till Soil on Public Property", "code":"13A", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":395000.0, - "tincc_cpu":310000.0, - "totalcapital_cpu":705000.0, - "om_cpu":5500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":179.71, + "tincc_cpu":136.55, + "totalcapital_cpu":316.27, + "om_cpu":2.12 }, { - "index":35, - "description":"WQBE_13B_Infiltration Pond Outwash Soil on Public Property", + "index":36, + "description":"WQBE 13B Infiltration Pond Outwash Soil on Public Property", "code":"13B", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":352000.0, - "tincc_cpu":276000.0, - "totalcapital_cpu":628000.0, - "om_cpu":3500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":303.04, + "tincc_cpu":230.29, + "totalcapital_cpu":533.33, + "om_cpu":2.5 }, { - "index":36, - "description":"WQBE_13C_Infiltration Pond Till Soil with Property Cost", + "index":37, + "description":"WQBE 13C Infiltration Pond Till Soil with Property Cost", "code":"13C", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":395000.0, - "tincc_cpu":1439000.0, - "totalcapital_cpu":1834000.0, - "om_cpu":5500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":179.71, + "tincc_cpu":552.53, + "totalcapital_cpu":732.24, + "om_cpu":2.12 }, { - "index":37, - "description":"WQBE_13D_Infiltration Pond Outwash Soil with Property Cost", + "index":38, + "description":"WQBE 13D Infiltration Pond Outwash Soil with Property Cost", "code":"13D", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":352000.0, - "tincc_cpu":1405000.0, - "totalcapital_cpu":1757000.0, - "om_cpu":3500.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":303.04, + "tincc_cpu":1013.59, + "totalcapital_cpu":1316.63, + "om_cpu":2.5 }, { - "index":38, - "description":"WQBE_13E_Infiltration Pond Outwash Soil with High Rate Underground Filter System on Public Property", + "index":39, + "description":"WQBE 13E Infiltration Pond Outwash Soil with High Rate Underground Filter System on Public Property", "code":"13E", "tacoma_type":"Pond", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":424000.0, - "tincc_cpu":332000.0, - "totalcapital_cpu":756000.0, - "om_cpu":6400.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":357.94, + "tincc_cpu":272.01, + "totalcapital_cpu":629.95, + "om_cpu":4.46 }, { - "index":39, - "description":"WQBE_14A_Infiltration Vault Till Soil on Public Property", + "index":40, + "description":"WQBE 13F Infiltration Pond Outwash Soil with High Rate Underground Filter System with Property Cost", + "code":"13F", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":357.94, + "tincc_cpu":1057.0, + "totalcapital_cpu":1414.94, + "om_cpu":4.46 + }, + { + "index":41, + "description":"WQBE 14A Infiltration Vault Till Soil on Public Property", "code":"14A", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2577000.0, - "tincc_cpu":2012000.0, - "totalcapital_cpu":4589000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1232.19, + "tincc_cpu":936.27, + "totalcapital_cpu":2168.46, + "om_cpu":2.61 }, { - "index":40, - "description":"WQBE_14B_Infiltration Vault Outwash Soil on Public Property", + "index":42, + "description":"WQBE 14B Infiltration Vault Outwash Soil on Public Property", "code":"14B", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2009000.0, - "tincc_cpu":1562000.0, - "totalcapital_cpu":3571000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1617.82, + "tincc_cpu":1229.33, + "totalcapital_cpu":2847.15, + "om_cpu":4.15 }, { - "index":41, - "description":"WQBE_14C_Infiltration Vault Till Soil in ROW", + "index":43, + "description":"WQBE 14C Infiltration Vault Till Soil in ROW", "code":"14C", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":3008000.0, - "tincc_cpu":2245000.0, - "totalcapital_cpu":5253000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1515.41, + "tincc_cpu":1110.46, + "totalcapital_cpu":2625.87, + "om_cpu":2.61 }, { - "index":42, - "description":"WQBE_14D_Infiltration Vault Outwash Soil in ROW", + "index":44, + "description":"WQBE 14D Infiltration Vault Outwash Soil in ROW", "code":"14D", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2351000.0, - "tincc_cpu":1769000.0, - "totalcapital_cpu":4120000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1974.48, + "tincc_cpu":1447.92, + "totalcapital_cpu":3422.4, + "om_cpu":4.15 }, { - "index":43, - "description":"WQBE_14E_Infiltration Vault Till Soil with Property Cost", + "index":45, + "description":"WQBE 14E Infiltration Vault Till Soil with Property Cost", "code":"14E", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2577000.0, - "tincc_cpu":2679000.0, - "totalcapital_cpu":5256000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1232.19, + "tincc_cpu":1177.12, + "totalcapital_cpu":2409.31, + "om_cpu":2.61 }, { - "index":44, - "description":"WQBE_14F_Infiltration Vault Outwash Soil with Property Cost", + "index":46, + "description":"WQBE 14F Infiltration Vault Outwash Soil with Property Cost", "code":"14F", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2009000.0, - "tincc_cpu":2229000.0, - "totalcapital_cpu":4238000.0, - "om_cpu":4900.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1617.82, + "tincc_cpu":1611.76, + "totalcapital_cpu":3229.58, + "om_cpu":4.15 }, { - "index":45, - "description":"WQBE_14G_Infiltration Vault Outwash Soil with High Rate Underground Filter System in ROW", + "index":47, + "description":"WQBE 14G Infiltration Vault Outwash Soil with High Rate Underground Filter System in ROW", "code":"14G", "tacoma_type":"Vault", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":2368000.0, - "tincc_cpu":1795000.0, - "totalcapital_cpu":4163000.0, - "om_cpu":7800.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1912.72, + "tincc_cpu":1402.85, + "totalcapital_cpu":3315.57, + "om_cpu":5.71 }, { - "index":46, - "description":"WQBE_16_Cistern on Property", + "index":48, + "description":"WQBE 14H Infiltration Vault Outwash Soil with High Rate Underground Filter System with Property Cost", + "code":"14H", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1881.92, + "tincc_cpu":1764.97, + "totalcapital_cpu":3646.89, + "om_cpu":5.71 + }, + { + "index":49, + "description":"WQBE 14I Infiltration Vault Outwash Soil with High Rate Underground Filter System on Property Cost", + "code":"14I", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1881.92, + "tincc_cpu":1380.36, + "totalcapital_cpu":3262.28, + "om_cpu":5.71 + }, + { + "index":50, + "description":"WQBE 16 Cistern on Property", "code":"16", "tacoma_type":"Tank", - "sizing_method":"each", - "sizing_unit":"count", - "tdcc_cpu":18000.0, - "tincc_cpu":8000.0, - "totalcapital_cpu":26000.0, - "om_cpu":2100.0 + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1200.0, + "tincc_cpu":500.0, + "totalcapital_cpu":1700.0, + "om_cpu":38.89 + }, + { + "index":51, + "description":"WQBE 18A Wet Pond on Public Property", + "code":"18A", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":893.13, + "tincc_cpu":678.66, + "totalcapital_cpu":1571.79, + "om_cpu":3.98 + }, + { + "index":52, + "description":"WQBE 18B Wet Pond with Property Cost", + "code":"18B", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":893.13, + "tincc_cpu":2125.5, + "totalcapital_cpu":3018.63, + "om_cpu":3.98 + }, + { + "index":53, + "description":"WQBE 19A Wet Vault on Public Property", + "code":"19A", + "tacoma_type":"Vault", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1846.01, + "tincc_cpu":1402.72, + "totalcapital_cpu":3248.73, + "om_cpu":1.92 + }, + { + "index":54, + "description":"WQBE 19B Wet Vault in ROW", + "code":"19B", + "tacoma_type":"Vault", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":2069.6, + "tincc_cpu":1515.73, + "totalcapital_cpu":3585.33, + "om_cpu":1.92 + }, + { + "index":55, + "description":"WQBE 19C Wet Vault with Property Cost", + "code":"19C", + "tacoma_type":"Vault", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":1846.01, + "tincc_cpu":1682.66, + "totalcapital_cpu":3528.67, + "om_cpu":1.92 + }, + { + "index":56, + "description":"WQBE 20A Stormwater Treatment Wetland on Public Property", + "code":"20A", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":920.68, + "tincc_cpu":699.6, + "totalcapital_cpu":1620.28, + "om_cpu":4.97 + }, + { + "index":57, + "description":"WQBE 20B Stormwater Treatment Wetland with Property Cost", + "code":"20B", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":920.68, + "tincc_cpu":2135.39, + "totalcapital_cpu":3056.06, + "om_cpu":4.97 + }, + { + "index":58, + "description":"WQBE 21A High Rate Underground Filter in Urban ROW PCCP", + "code":"21A", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":9218.75, + "tincc_cpu":3800.0, + "totalcapital_cpu":13018.75, + "om_cpu":156.25 + }, + { + "index":59, + "description":"WQBE 21B High Rate Underground Filter in Highway ROW PCCP", + "code":"21B", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":6781.25, + "tincc_cpu":2800.0, + "totalcapital_cpu":9581.25, + "om_cpu":156.25 + }, + { + "index":60, + "description":"WQBE 21C High Rate Underground Filter in Urban ROW HMA", + "code":"21C", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":6625.0, + "tincc_cpu":2731.25, + "totalcapital_cpu":9356.25, + "om_cpu":156.25 + }, + { + "index":61, + "description":"WQBE 21D High Rate Underground Filter in Highway ROW HMA", + "code":"21D", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":6006.25, + "tincc_cpu":2475.0, + "totalcapital_cpu":8481.25, + "om_cpu":156.25 + }, + { + "index":62, + "description":"WQBE 21E High Rate Underground Filter on Public Property", + "code":"21E", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":4581.25, + "tincc_cpu":1906.25, + "totalcapital_cpu":6487.5, + "om_cpu":156.25 + }, + { + "index":63, + "description":"WQBE 21F High Rate Underground Filter with Property Cost", + "code":"21F", + "tacoma_type":"Media Filter", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":4581.25, + "tincc_cpu":2000.0, + "totalcapital_cpu":6581.25, + "om_cpu":156.25 + }, + { + "index":64, + "description":"WQBE 22A Regional Vegetated Media SW Facility on Public Property", + "code":"22A", + "tacoma_type":"Bioretention", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":677.04, + "tincc_cpu":618.25, + "totalcapital_cpu":1295.29, + "om_cpu":1.9 + }, + { + "index":65, + "description":"WQBE 22B Regional Vegetated Media SW Facility with Property Cost", + "code":"22B", + "tacoma_type":"Bioretention", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":677.04, + "tincc_cpu":745.96, + "totalcapital_cpu":1423.0, + "om_cpu":1.9 + }, + { + "index":66, + "description":"WQBE 23 Sports Field and Park Detention", + "code":"23", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":345.43, + "tincc_cpu":262.48, + "totalcapital_cpu":607.9, + "om_cpu":1.12 + }, + { + "index":67, + "description":"WQBE 24 Blue Roof", + "code":"24", + "tacoma_type":"Pond", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":82.3, + "tincc_cpu":34.2, + "totalcapital_cpu":116.5, + "om_cpu":2.6 + }, + { + "index":68, + "description":"WQBE 25 Compost Amendment", + "code":"25", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":8.4, + "tincc_cpu":3.4, + "totalcapital_cpu":11.8, + "om_cpu":0.6 + }, + { + "index":69, + "description":"WQBE 26A Reforestation High Density Development - On Property", + "code":"26A", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":254.25, + "tincc_cpu":193.19, + "totalcapital_cpu":447.44, + "om_cpu":0.08 + }, + { + "index":70, + "description":"WQBE 6B Reforestation High Density Development with Property Cost", + "code":"6B", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":254.25, + "tincc_cpu":297.75, + "totalcapital_cpu":552.0, + "om_cpu":0.08 + }, + { + "index":71, + "description":"WQBE 26C Reforestation Pervious Area on Property", + "code":"26C", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":22.79, + "tincc_cpu":17.32, + "totalcapital_cpu":40.11, + "om_cpu":0.0 + }, + { + "index":72, + "description":"WQBE 26C Reforestation Pervious Area with Property Cost", + "code":"26C", + "tacoma_type":"--", + "sizing_method":"area", + "sizing_unit":"sqft", + "tdcc_cpu":22.79, + "tincc_cpu":121.88, + "totalcapital_cpu":144.67, + "om_cpu":0.0 } ] \ No newline at end of file diff --git a/stormpiper/stormpiper/spa/src/assets/docs/Appendix_B.pdf b/stormpiper/stormpiper/spa/src/assets/docs/Appendix_B.pdf index da4547fe..d663bcae 100644 Binary files a/stormpiper/stormpiper/spa/src/assets/docs/Appendix_B.pdf and b/stormpiper/stormpiper/spa/src/assets/docs/Appendix_B.pdf differ diff --git a/stormpiper/stormpiper/spa/src/assets/docs/Tacoma_Users_Manual_Compiled.pdf b/stormpiper/stormpiper/spa/src/assets/docs/Tacoma_Users_Manual_Compiled.pdf index da621dd6..80f5b689 100644 Binary files a/stormpiper/stormpiper/spa/src/assets/docs/Tacoma_Users_Manual_Compiled.pdf and b/stormpiper/stormpiper/spa/src/assets/docs/Tacoma_Users_Manual_Compiled.pdf differ diff --git a/stormpiper/stormpiper/spa/src/components/cost-estimator/kc-estimator.jsx b/stormpiper/stormpiper/spa/src/components/cost-estimator/kc-estimator.jsx index 88f7b132..9639562e 100644 --- a/stormpiper/stormpiper/spa/src/components/cost-estimator/kc-estimator.jsx +++ b/stormpiper/stormpiper/spa/src/components/cost-estimator/kc-estimator.jsx @@ -219,10 +219,9 @@ export default function KCCostEstimator({ initialBMPType, getResult }) { onChange={handleScalerInputChange} > - - King County Cost Estimates (2023) + + Cost Estimates -