Exhibit 37: Alternative D11 - Combine Alternatives C6, C8, S2, S5 and S8121
Table 32: Alternative D11 - Combine Alternatives C6, C8, S2, S5 and S8 Cost EstimateFarmer/Prairie CreekAlternative D11 Cost Estimate Aug 04Line Unit TotalItem Item Quantity Unit Price CostAlt. S2 Good Ave. Pond Alternative 1 Each $27,154 $27,154Alt. 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 22 SQ $6 $13044100100 Pavement Replacement 22 SQ $75 $1,63320200100 Excavation 984 CY $11 $10,726250***** Seeding/Mulching/Fertilizin 0.33 Acres $2,000 $660C6 Contingencies (15%) and Mobilization (6%) <strong>of</strong> subtotal $7,291Rebar Removal 31620 Lbs $0.20 $6,324Concrete Removal 527 CU $150 $79,050New Concrete 8786 Feet^ $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 $2,858,571Engineering (20%) and Construction Supervision (7.5%) $786,107Alts. S2,S5 Right-<strong>of</strong>-Way Cost* 644268 SQ FT $1 $644,268Alts.C6,C8 Right-<strong>of</strong>-Way Cost 34480 SQ FT $5 $172,400Alts. S8 Right-<strong>of</strong>-Way Cost** 719920 SQ FT $0 $0Total Project Cost $4,461,346Alternative Average Annual Cost (5.375% For 50 Years) $258,672O&M (1%)*** $40,147Alternative Average Annual Cost and O&M (1%) $298,818Baseline Average Annual Damages (Direct and Indirect) $144,531Alternative Average Annual Damages (Direct and Indirect) $52,268Alternative Average Annual Benefits $92,263Benefit Cost Ratio 0.31122