Existing flood damages along Lower Farmers Creek would be reduced 75% Existingflood damages along Upper Farmers Creek would be reduced 70%. This alternativewould eliminate flood damages for 62 structures currently located in the 100-yearfrequency floodplain, including most <strong>of</strong> the floodprone structures around Lake MaryAnne on Farmers Creek. Project costs <strong>of</strong> this alternative are estimated at $5,589,000including $1,160,327 in estimated land rights costs, as detailed on Table 30.Although this alternative eliminates many <strong>of</strong> the flood damages in the watershed,the benefit to cost ratio (B/C ratio) for this alternative is low (0.34) due to manyoverlapping project benefits for the same floodprone structures.Exhibit 35: Alternative D9 - Combine Alternatives C7, C8 and S11111
Table 30: Alternative D9 - Combine Alternatives C7, C8 and S11 Cost EstimateFarmer/Prairie CreekAlternative D9 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/Fertilizin 0.33 Acres $2,000 $660C7 Contingencies (15%) and Mobilization (6%) <strong>of</strong> subtotal $36,833Rebar Removal 31620 Lbs $0.20 $6,324Concrete Removal 527 CU $150 $79,050New Concrete 8786 Ft^2 $100 $878,60020200100 Excavation 6044 CY $11 $65,880250***** Seeding/Mulching/Fertilizin 1.55 Acres $2,000 $3,097C8 Contingencies (15%) and Mobilization (6%) <strong>of</strong> subtotal $216,920Construction Cost $3,473,578Engineering (20%) and Construction Supervision (7.5%) $955,234Alts. S1,S3,S5 Right-<strong>of</strong>-Way Cost* 976377 SQ FT $1 $976,377Alts. C4,C6,C8 Right-<strong>of</strong>-Way Cost 36790 SQ FT $5 $183,950Alt. S8 Right-<strong>of</strong>-Way Cost** 719920 SQ FT $0 $0Total Project Cost $5,589,139Alternative Average Annual Cost (5.375% For 50 Years) $324,062O&M (1%)*** $46,260Alternative Average Annual Cost and O&M (1%) $370,321Baseline Average Annual Damages (Direct and Indirect) $144,531Alternative Average Annual Damages (Direct and Indirect) $17,751Alternative Average Annual Benefits $126,780Benefit Cost Ratio 0.34112