|
<br />Table 12
<br />Preliminary Cost Estimate
<br />Alternative No.5
<br />Cemetery Levee/Channel, Q100 = 5000 cis
<br />With Improvements At Pawnee Channel
<br />
<br />.
<br />
<br />Item Unit Quantltly Unit Cost Cost
<br />Improvements At CemeteI'V
<br />1. General
<br />Mobilization LS 1 $50,000 $50,000
<br />Traffic Control LS 1 $50,000 $50,000
<br />2. Channels
<br />Clearing & Grubbing AC 24 $500 $12,000
<br />Remove and Replace Topsoil CY 38.720 $2 $77,440
<br />Overflow chan. east of railroad to S. Platte Riv. CY 203,000 $3 $609,000
<br />Channel south of CR 24 CY 5,000 $3 $15,000
<br />Seeding and Revegetation AC 24 $3,500 $84,000
<br />3. County Road Modifications LF 300 $70 $21,000
<br />4. Private Drive Modifications LF 2000 30 $60,000
<br />5. Concrete Floodwall
<br />Cone. Floodwall south of CR 24 CY 370 $500 $185.000
<br />6. Railroad Crossing
<br />Box culvert at railroad LS 1 $450,000 $450,000
<br />7. Levees
<br />Clearing & Grubbing AC 2 $500 $1,000
<br />Remove and Replace Topsoil CY 3,227 $2 $6,454
<br />Earthwork for levee north of CR 24 CY 7,500 $3 $22,500
<br />Seeding and Revegetation AC 2 $3,500 $7.000
<br />Road Closure LS 1 $25,000 $25,000
<br />8. Sterling NO.1 Ditch Crossing LS 1 $75,000 $75,000
<br />9. Stormwater Drain Culvert LF 700 $50 $35,000
<br />Improvements At Pawnee Creek
<br />1. Highway 6 Bridge Opening LS 1 $100,000 $100,000
<br />2. Downstream Channel Improvements LS 1 $50,000 $50,000
<br />3. Upstream Channel Improvements LS 1 $100,000 $100,000
<br />4. Sterling No. 1 Canal Stabilization LS 1 $75,000 $75,000
<br />5. Springdale D~ch Improvements LS 1 $20,000 $20,000
<br />Atwood Overflow ImDrovements
<br />1. Railroad Culverts LS 1 $150,000 $150,000
<br />2. Springdale Ditch Improvements LS 1 $60,000 $60,000
<br />
<br />.
<br />
<br />Engineering Costs (12%)
<br />Legal, Fiscal & Administration (5%)
<br />Land Acquisition (Channel & Levees)
<br />
<br />.
<br />
<br />Subtotal
<br />15% Contingency
<br />Subtotal Construction Cost
<br />
<br />AC $2.500 26
<br />Total Project Cost
<br />
<br />$2,340,394
<br />$351,059
<br />$2,691,453
<br />$322,974
<br />$134,573
<br />$65,000
<br />$3,214,000
<br />
|