12.07.2015 Views

2009 - Illinois DNR - State of Illinois

2009 - Illinois DNR - State of Illinois

2009 - Illinois DNR - State of Illinois

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!