|
<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 />(i) City 0/ Littleton
<br />
<br />~~>~,- .
<br />-,-'
<br />~. I ,
<br />..
<br />
<br />Massey [)raw <lr1C 'iJCO (South) Mapr Dr dlrBgeway PlcInnIng UpQale
<br />ConcePtual Desrgn Report
<br />Fetlfuary 2006
<br />
<br />Table 7 - Master Plan Improvements Costs and Benefits
<br />
<br /> Cost of Imorovements Benefits
<br /> . ~ 0
<br /> . . - Z
<br /> . ~ - . ."
<br /> 0 . ~O>
<br /> 0 0 . '" . .
<br /> '" - - 0 - 0 -"
<br /> iiia. Ul_ ~ 0
<br /> ~ Channel Channel Culvert legal! . .!i .,,0. - 0
<br /> ;: Regional Easement Engineering Construction .,,0. 0_
<br />Reach Improve- Improve- Contingencies Administration Total 0 . .0. ~u.
<br /> 0 Stabilization Detention Construction Acquisition Services Inspection 0 ;: . 0 _ 0 - -
<br /> ;: ments ments (25%) (5%) . otO .to - .
<br /> 0. (15%) (10%) 0 ." ~ . o . Ul",
<br /> .!i . ." > - >
<br /> Jio - 0
<br /> 0 > .0 o 0
<br /> .. 0 II: ci--'
<br /> - w
<br /> " 0. Z
<br /> E
<br /> -
<br />Reach 3 - Depew to Kendall 3 $198,970 $198,970 $49,740 $29,850 $19,900 $9,950 $308.410 .
<br />Reach 4 - Kendall 10 Pierce 3 $362,380 $362,380 $90,600 $54,360 $36,240 $18,120 $561,700 .
<br />Reach 5 - Pierce to Wadsworth 3 $398,800 $17.500 52,000 $418,300 5104,600 $62,700 $41,800 520,900 5648,300 .
<br />Reach 6 Wadsworth 10 Carr 3 $326,000 592,500 55,000 5423,500 5105,875 563,525 $42,350 521,175 5656.425 . .
<br />Reach 7 - Carr to Ken Caryl 3 5156,800 5156,800 5157,200 539,200 $23,520 $15,680 57,840 $400,240 . .
<br />Reach 8 Ken Carvl to KipHna 3 5599,000 5599,000 .
<br />Reach 9 Kipling to Ute 3 5881,200 5881,200 5220,300 5132,200 588,100 $44,100 51,365,900 .
<br />Meadows School
<br />Subtotal $2,324,150 $182,500 $292,000 $0 $2,798,650 $756,200 $699,665 $419,780 5279,870 $139,935 $5,094,100
<br />'SJCD'ISoutfil.TrlbuIMVNo~l= -- - -- - .....-"'*- - , --' .,..,....--- - ..., -,"" -'""----....... ._-h..O....._._~._I' ....---...0-- - - L._. ----,~ '-",.--- - -~.t~ -'"";.
<br />, , ,- --- .__......-i'i;o,
<br /> , . -.. ~.~. - - --..-=- . ... .. ,-" -.--- ~"__r. -.. --- _. ,.'-'...- .. -, .. .. .
<br />Reach 1 - Confluence to 2 527,000 527,000 $6,750 54,050 52,700 $1,350 541,850 .
<br />Wadsworth
<br />Reach 1 - Confluence 10 3 5164,200 5164,200 541,050 524,630 $16,420 $8,210 $254,510 .
<br />Wadsworth
<br />Reach 3 Carr to Garrison 2 5200,000 549,200 $249,200 5117,900 562,300 $37,380 $24,920 $12.460 5504,160 . . . 5
<br />Reach 3 - Carr to Garrison 3 $472,200 5472,200 $203,100 5118,050 570.790 $47,260 523,630 5935,030 . .
<br />Subtotal $636,400 5200,000 576,200 $0 5912,600 $321,000 $228,150 $136,850 $91,300 $45,650 51,735,550
<br />SJCO:(So"l.lthl.Trll:jutary No.:2~ -.' .... _'H SO- ~$O: :::-r_...~...:$O>. -=-:..::.:.SO:: ~...,~--- ....... .:.~ $O~ .-.' 50; -~:".-:~:$O.- _. .- ". ".,,-';
<br /> - , ,-, . ~ -- .~ -- - ~;. ---
<br />,.SJCO (~lilh\ Nonn Tributary_: .. --.- .. ,- -- - _."- . ._~ '-'"---..... - ,', ~'~:~ .- -,~._- - --- --.~_.
<br /> - "--....-..~ " .~~- -- , .'
<br /> .... -. .-..,,--~ -. ,---. . - '- ,-'-:~~-' ~.~ '.' -~-- -. -....--- "' ... ~-_.-. -'
<br />Reach 1 - South Platte Reservoir
<br />to South Platte Canyon Road
<br />Reach 2 - South Platte Canyon 3 534,400 534,400 58,600 55,200 53.400 51,700 $53,300 .
<br />Road to Sheridan Court
<br />Reach 3 - Sheridan Court to Ken
<br />Caryl
<br />Reach 4 - Ken Carvllo Pierce 3 $155,600 5155,600 538,900 523,300 515,600 57,800 5241 ,200 .
<br />Subtotal 5190,000 50 $0 $0 5190,000 $0 547,500 $28,500 519,000 $9,500 5294,500
<br />Total $9,6n,850 $1,673,000 $1,735,500 $754,000 513,840,350 55,893,000 53,460,148 $2,076,068 $1.383,965 5692,038 527,345,568
<br />
<br />0\
<br />
<br />6-3
<br />
|