|
�
<br />Table 4: Cost Estimate for the Preferred Alternative
<br />Alternative 1
<br />REPUBLICAN RIVER COMPACT COMPLIANCE PIPELINE
<br />OPINION OF PROBABLE PROJECT COST
<br />(Excluding Acquisition of Water Rights)
<br />�elivery Rate = 15,OQQ AFtyr; 9-month Delivery Period
<br />Item Description Quantity Unit Unit Amount
<br />No. Price
<br />1 Ri hts-of-wa and easements 180 Ac $500 $90,000
<br />2 Wells, pum s and motors 6 Ea $150,000 $900,000
<br />3 1 MG stora e tank 1 Ea $500,000 $500,000
<br />4 Furnish and Install 36-in ipe ��� 67,060 Ft $160 $10,730,000
<br />5 Furnish and Install 24-in pipe ��� 5,280 Ft $82 $433,000
<br />6 Furnish and Install 18-in pipe ��� 7,920 Ft $fi2 $491,000
<br />7 Valves and a urtenances 1 LS $608,000 $fi08,000
<br />8 Road and utilitycrossings 4 Ea $15,000 $60,000
<br />9 Drainage crossings 4 Ea $25,000 $100,000
<br />10 Reclamation of disturbed areas 180 Ac $1,OQ0 $180,OQ0
<br />11 Outfall structure 1 LS $150,000 $150,000
<br />12 New access roads 15 Mi $25,000 $380,000
<br />13 Control buildin and ard 1 LS $200,000 $200,000
<br />14 Land for control building and yard 5 Ac $8,000 $40,000
<br />15 Montoring and SCA�A system 1 LS $100,000 $100,000
<br />--- Unlisted Items 10% of subtotal of listed items $1,496,000
<br />Base Construction Subtotal (BCS) 516,458,QQ0
<br />Mobilization, Bonds, Insurance (4.0% of BCS) $660,000
<br />Contingencies {10% of BCS + Mobilization ...) $1,710,000
<br />Direct Construction Subtotal (DCS) 518,828,000
<br />Design Engineering {5% of DCS) $940,000
<br />Permitting (2% of DCS) $190,000
<br />Legal and Administrative Costs (2% Of DCS) $380,000
<br />Construction Administration and Engineering (5% of DCS) $940,000
<br />TOTAL ESTIMATEQ PROJEC7 COST $21,278,000
<br />�'� Includes trench excavation, pipe installation, bedding, and backfill
<br />r
<br />'
<br />,
<br />16
<br />
|