December 1,2006
<br /> Table 3 - Greeley Irrigation Company
<br /> FrI
<br /> Summarized and Prioritized Capital Improvements
<br /> Opinion of Probable Costs
<br /> No. Description Units Number Unit Cost Total Cost
<br /> Year 1(High Priority)Improvements
<br /> 1 Piping ditch between East 16th Street south to East 18th Street L.F. 860 $245 $211,000
<br /> 2 Reshape ditch-Highway 34 to Karre headgate L.F. 645 15 9,700
<br /> 3 River diversion project L.S. 1 498,900 498,900
<br /> 4 Highway 34 structure L.S. 1 38,000 38,000
<br /> 5 Sheep Draw and relocating ditch at Rick Davis property L.S. 1 20,000 20,000
<br /> High Priority Subtotal $777,600
<br /> Contingency(10%,if not included elsewhere) $3,000
<br /> Engineering Design Fees(10%,if not included elsewhere) $3,000
<br /> High Priority Total Construction Costs $783,600
<br /> Year 2(Moderate Priority)Improvements
<br /> 6 Piping from City storm pipe to 71st Street L.F. 2,244 $238 $533,000
<br /> 7 Piping from river diversion to downstream storm pipe L.F. 1,029 254 261,000
<br /> 8 Remove unused headgates,repair existing headgates,and install measuring devices L.S. 1 170,000 170,000
<br /> 9 Tree removal L.S. 1 55,000 55,000
<br /> Medium Priority Subtotal $1,019,000
<br /> Contingency(10%,if not included elsewhere) $22,500
<br /> Engineering Design Fees(10%,if not included elsewhere) $22,500
<br /> Medium Priority Total Construction Costs $1,064,000
<br /> Year 3(Lower Priority)Improvements
<br /> - 10 Piping ditch from old Highway 34 to pump house L.F. 105 $381 $40,000
<br /> 11 Piping ditch from pump house to bend L.F. 775 253 196,000
<br /> 12 Piping ditch from bend to East 18th Street L.F. 1,320 241 318,000
<br /> 13 Three clean-out locations and add bentonite liner Ea. 3 7,500 22,500
<br /> 14 Bunn's headgate to City storm Pipe-erosion control with riprap S.Y. 333 72 24,000
<br /> Low Priority Subtotal $600,500
<br /> Contingency(10%,if not included elsewhere) $4,700
<br /> Engineering Design Fees(10%,if not included elsewhere) $4,700
<br /> Lower Priority Total Construction Costs $609,900
<br /> Grand Total Construction Costs $2,457,500
<br />
|