|
<br />Table 4
<br />Preliminary Cost Estimate
<br />AlternativeNo.2
<br />100-yr. LovoesAlong Pawnoo Creek
<br />
<br />Table 5
<br />Preliminary Cost Estimate
<br />Alternative No.3
<br />Detention Dam In Upstream Basin
<br />
<br /> Item Unit auantity Unit Co", ,~,
<br />, General
<br /> Mca,I,,,t,cn(M,,,, ~%QfTOl"'COMI " " $5U,0lXi $50,000
<br /> " " $5(),()()() $OO,()()()
<br />, Le,ee. (Inc'ude,,",",ng CR33)
<br /> Cle""n~ R Or;btling ^' "3 ",00 $5650
<br /> Remov" ood Replace Tcpw<1 " 182400 " S36460
<br /> Fill for lev"". (loclU<le. Ring Levoe5) " 45t24.0 " $138.372
<br /> Seed,ng aod Revogcla'lOn ^' 11.3 $3.500 S395Sl
<br /> Asphalt "" CR 33 (540. 24') " 14400 '" $17.28~
<br /> Gra"el Roplocementon Privute Dtlve " ~O '" $5,400
<br />3.RIr\gLev....
<br /> " " '" $16,300 $16.30D
<br /> " " '" $9,4C)(1 $9.400
<br /> " " '" $27,600 $21.600
<br />3In51.'ICUwert1@U.SH>gh",ay6Bri<lse
<br /> Remove ~",tlng RO'ow,y " 'WO ~ WOO
<br /> '05t<>1I14)8 ~I '20Ft RCB'S '" '00 54.650 S3n.OOO
<br /> ErosIOn Control (TYf* H RiproO) " ').4<;0 '" 512,070
<br /> h,onaE"stl"gSiPMnStructure " '" $20.000 $20,000
<br />. o,-o>pS'n,e'cre
<br /> ConerctcC"t-oHW.II " '" $05,000 $35,()()()
<br /> TyoeMRID.-aO " 100.0 D' .3,150
<br /> Typ<!Hfl,prap " 525.0 '" $1~,75O
<br />5.Cr>aonellmprov"""",,"DowMlreamotUPRR
<br /> Concfe"'FloodW""(~on"Bank) " 1&O,~ ,= $95,000
<br /> h"".~"onforChannel " 9t<:;CO " $27,480
<br /> &'''"'''9 oed R~\legelabon ^, 0.2 $3,499 "00
<br /> Sc'C""","tu_rUf'RR " 750.~ '" $10,000
<br />, Sp:ir>;l~a", O,tcl1lmproyer'ri.",t;
<br /> 6O_;m~RCPW,'"FI.pGa", " '" $11,000 $17,500
<br />
<br /> Item Unit Quanti! Un;tCost Cost
<br />, General
<br /> MOll,ilzation CO , $50,000 $50,000
<br /> TraflicContfol CO , $50.000 $50,000
<br />, Dams (Embankment Fili)
<br /> ,,' CY 7~,:::7 " 52,388,921
<br /> ,-, CY 248,481 -. $745.443
<br /> ..
<br /> ,-, CY 694.901 " ;~n84.703
<br /> ,~ CY 1,112.804 " $3,338.4;:;
<br /> ,-, CY 694,640 " $2,083,920
<br />I . . CY 680,517 " $2.041,551
<br />.-.
<br />n cy 874083 " $2,022,249
<br />
<br />Subtotal
<br />15% Co,,~;~.~~n~~1
<br />Upd3tC to 1998 Colla",
<br />Subtotal ConstrlJction Cost
<br />
<br />$14,805,199
<br />~~,::::;.I80
<br />S3,004,676
<br />520,090.655
<br />
<br />Eng"",,,nng Costs (12%)
<br />Legal, F,scal & Admon,strat,on 15%)
<br />Land Acquisilion (floweasernenl)
<br />
<br />AC
<br />
<br />S500
<br />
<br />$2.410,879
<br />$1.004,533
<br />$1.470,000
<br />
<br />2940
<br />
<br />Total Project Cost
<br />
<br />$24,976,006
<br />
<br />Sul)<o\Ol
<br />'5% Ccn!'~g'~oy
<br />
<br />$1,010,28'
<br />515154J
<br />
<br />Tot.ICo~"tr"<tio~C~~t
<br />
<br />51.181.830
<br />
<br />~~o'oe."r'o'-o',"<l''''1
<br />lo-:;.ll. F,.c.,' ~ Ad""."at"'<)~ i5'-:,!
<br />l",~ AC0015.''00
<br />Flow eo,.""."'
<br />
<br />.,39 ~~~
<br />
<br />.AC
<br />^'
<br />
<br />"
<br />'50
<br />
<br />$:""G{)
<br />$5C-o
<br />
<br />;55,091
<br />,28.251l
<br />$7,500
<br />
<br />"
<br />
<br />TClaIProjoCtCDSt. 51,395,091
<br />. Dc"" n<>1 "'C'UCO p'a""e<l ",p'""""~' ",'~~w"y 6 Brk!go oy COOT .";"''''"<1 mot = $.'~4 ~7~
<br />
<br />c.1
<br />
|