|
<br />I
<br />
<br />I
<br />
<br />
<br />. ]obNo:98.224
<br />01/18/00
<br />
<br />Prepareclby:CMAlJFM
<br />altemat!:2;x1s
<br />
<br />I
<br />
<br />I
<br />
<br />
<br /> NUMBER UNIT UNIT ESTIMATED
<br />DESCRIPTION OF UNITS TYPE COST COST
<br />PERMITTING
<br />Stormwater Discharge Permit LS $1,200.00 $1,200.00
<br />Air Emissions Permit LS $800.00 $800.00
<br />404 Clean Water Act Permitting LS $20,000.00 $20,000.00
<br />Grading Permit LS $1,000.00 $1,000.00
<br />CDOT Crossing Agreement LS $2,500.00 $2,500.00
<br />UPRR Crossing Agreement LS $3,000.00 $3,000.00
<br />SUBTOTAL $28,500.00
<br />PETERSON DITCH DIVERSION STRUCTURE
<br />Diversion Structure with Gates I LS $35,000.00 $35,000.00
<br />Reservoir feeder pipe from diversion structure 2,190 LF $150.00 $328,500.00
<br />Inlet structure into reservoir I LS $30,000.00 $30,000.00
<br />SUBTOTAL $393,500.00
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />RESERVOIR
<br />Construction Dewatering Trench
<br />Reservoir Embankment
<br />Outlet Structure (Including Control Gate)
<br />Outlet Channel to South Platte
<br />Keyway (approximate)
<br />Spillway
<br />Liner Preparation of Bottom
<br />Toe Drain
<br />
<br />I
<br />
<br />SUBTOTAL
<br />
<br />15,000 LF $2.00 $30,000.00
<br />1,328,516 CY $1.60 $2,125,625.60
<br />I LS $45,000.00 $45,000.00
<br />5,000 LF $5.00 $25,000.00
<br />42,000 CY $1.60 $67,200.00
<br />I LS $15,000.00 $15,000.00
<br />280 ACRE $300.00 $84,000.00
<br />15,000 LF $9.50 $142,500.00
<br /> $2,534,325.60
<br />
<br />I
<br />
<br />I
<br />
<br />LAND ACQUISITION
<br />Pasture
<br />
<br />350
<br />
<br />AC
<br />
<br />$200.00
<br />
<br />$70,000.00
<br />$70,000.00
<br />
<br />SUBTOTAL
<br />
<br />I
<br />
<br />I
<br />
<br />TOTAL ESTIMATED CONSTRUCTION COST
<br />Contingencies @ 20%
<br />Engineering Design
<br />Legal and Administration
<br />Construction Staking
<br />Construction Observation
<br />Quality Control Testing
<br />
<br />$3,026,325.60
<br />$605,265
<br />$121,053
<br />$90,790
<br />$15,000
<br />$40,000
<br />$25,000
<br />
<br />I
<br />
<br />I
<br />
<br />TOTAL ESTIMATED PROJECT COST
<br />
<br />$3,923,434
<br />
<br />Cost on a per-acre foot basis
<br />
<br />$679.74
<br />
<br />I
<br />
<br />I
<br />
|