|
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />
<br />TABLE VI-A
<br />
<br />ESTIMATED COST OF CONSTRUCTION
<br />LITTLE CREEK, REACH 1, SOUTH PLATTE RIVER TO AT&SF RAILROAD
<br />
<br />ITEM
<br />
<br />Channel Excavation
<br />
<br />Riprap Trickle Channel
<br />
<br />Concrete Channel Wall
<br />
<br />Drop Structures
<br />
<br />Triple Box Culvert
<br />
<br />Clear Span Bridge Crossing
<br />
<br />Concrete Sewer Line Encasement
<br />
<br />Velocity Dissapator
<br />
<br />84" RCP (Jacked)
<br />
<br />Relocate 10" Sanitary Sewer
<br />
<br />Water, Gas, Telephone Lines Relocation
<br />
<br />Inverted Siphon
<br />
<br />Unclassified Excavation (Detention Area)
<br />
<br />Contingencies (@20%)
<br />Engineering (@15%)
<br />
<br />Fiscal and Administrative Cost (@8%)
<br />Land Acquisition Cost
<br />
<br />Annual Operation and Maintenance Cost
<br />
<br />QUANTITY
<br />31,000 C.Y.
<br />2,700 L.F.
<br />1,600 C.Y.
<br />7 EA.
<br />1 EA.
<br />7,000 S.F.
<br />150 C.Y.
<br />2 EA.
<br />180 L.F.
<br />1,400 L.F.
<br />----------
<br />
<br />9,000 C.Y.
<br />
<br />SUBTOTAL
<br />
<br />TOTAL CONSTRUCTION COST
<br />
<br />3.6 AC.
<br />
<br />TOTAL CAPITAL COST
<br />
<br />TABLE VI-B
<br />
<br />ESTIMATED COST OF CONSTRUCTION
<br />LITTLE CREEK, REACH 2, AT&SF RAILROAD TO CALEY STREET
<br />
<br />COST
<br />
<br />ITEM
<br />
<br />$ 139,500
<br /> 94,500
<br /> 384,000
<br /> 28,000
<br /> 150,000
<br /> 315,000
<br /> 21,700
<br /> 20,000
<br /> 57,600
<br /> 35,000
<br /> 10,000
<br />
<br />Channel Excavation
<br />
<br />Grouted Riprap
<br />
<br />Double Box Culvert
<br />
<br />Remove Crossing
<br />
<br />Relocate 8" Sanitary Sewer
<br />
<br />Water, Gas, Telephone Line Relocation
<br />
<br />Contingencies (@20%)
<br />Engineering (@15%)
<br />
<br />Fiscal and Administrative Cost (@8%)
<br />Land Acquisition Costs
<br />
<br />45,000
<br />
<br />22,500
<br />$1,322,800
<br />
<br />Annual Operation and Maintenance Cost
<br />
<br />264,600
<br />198,400
<br />
<br />$1,785,800
<br />
<br />142,900
<br />216,000
<br />
<br />$2,144,700
<br />
<br />$
<br />
<br />1,500
<br />
<br />Note: Costs of street relocations between the South Platte and Santa Fe
<br />not included.
<br />
<br />QUANTITY
<br />
<br />1,000 C.Y.
<br />
<br />490 C.Y.
<br />
<br />240 L.F.
<br />
<br />1 EA.
<br />
<br />80 L.F.
<br />
<br />SUBTOTAL
<br />
<br />TOTAL CONSTRUCTION COST
<br />
<br />TOTAL CAPITAL COST
<br />
<br />COST
<br />
<br />$ 4,500
<br />
<br />24,500
<br />
<br />127 ,200
<br />
<br />8,000
<br />
<br />1,600
<br />
<br />10,000
<br />$175,800
<br />
<br />35,200
<br />26,400
<br />
<br />$237,400
<br />
<br />19,000
<br />- 0 -
<br />
<br />$256,400
<br />
<br />$ 1,500
<br />
<br />-14-
<br />
|