You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Table 25: Alternative D4 - Combine Alternatives C7 and S11 Cost EstimateFarmer/Prairie CreekAlternative D4 Cost Estimate Aug 04Line Unit TotalItem Item Quantity Unit Price CostAlt. S1 Dude Ranch Alternative 1 Each $244,825 $244,825Alt. S3 LGH Alternative 1 Each $227,117 $227,117Alt. S5 High School Alternative 1 Each $1,472,885 $1,472,885Alt. S8 Belleau Lake Alternative 1 Each $66,651 $66,65154010706 PCBC 7X6 28 Ft $300 $8,40050300225 Concrete Structures 22 CU $550 $12,10050800105 Reinforcement bars 1070 Lbs $1 $1,07044000100 Pavement Removal 154 SQ $6 $92244100100 Pavement Replacement 154 SQ $75 $11,55054010504 60" Concrete Pipe 500 Ft $255 $127,50020800150 Trench Backfill (Road) 88 CY $28 $2,46820200100 Excavation 984 CY $11 $10,726250***** Seeding/Mulching/Fertilizi 0.33 Acres $2,000 $660Contingencies (15%) and Mobilization (6%) <strong>of</strong> subtotal $36,833Construction Cost $2,223,708Engineering (20%) and Construction Supervision (7.5%) $611,520Alts. S1,S3,S5 Right-<strong>of</strong>-Way Cost* 976377 SQ FT $1 $976,377Alts. C7 Right-<strong>of</strong>-Way Cost 14290 SQ FT $5 $71,450Right-<strong>of</strong>-Way Cost** 719920 SQ FT $0 $0Total Project Cost $3,883,054Alternative Average Annual Cost (5.375% For 50 Years) $225,142O&M (1%) $22,237Alternative Average Annual Cost and O&M (1%) $247,379Baseline Average Annual Damages (Direct and Indirect) $144,531Alternative Average Annual Damages (Direct and Indirect) $17,509Alternative Average Annual Benefits $127,022Benefit Cost Ratio 0.51Frequency 1 2 5 10 25 50 100Existing Damaged Structures 0 1 2 11 38 64 96Alternative Damaged Structures 0 0 0 0 2 9 34Structures Removed from Floodplain 0 1 2 11 36 55 62*Estimated cost <strong>of</strong> securing a permanent flood easement on existing pond.**0.00 Assessed value because <strong>of</strong> current public ownership.95