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

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Table 18: Alternative S10 - Combined Storage at Good Avenue Pond, Lutheran GeneralHospital Pond, High School Reservoir, and BelleauLake Lowered Cost EstimateFarmer/Prairie CreekAlternative S10 Cost Estimate Aug 04Line Unit TotalItem Item Quantity Unit Price CostAlt. S2 Good Ave. Pond Alternative 1 Each $27,154 $27,154Alt. 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 $66,651Construction Cost $1,793,807Engineering (20%) and Construction Supervision (7.5%) $493,297Right-<strong>of</strong>-Way Cost* 920268 SQ FT $1 $920,268Right-<strong>of</strong>-Way Cost** 719920 SQ FT $0 $0Total Project Cost $3,207,372Alternative Average Annual Cost (5.375% For 50 Years) $185,965O&M (1%) $17,938Alternative Average Annual Cost and O&M (1%) $203,903Baseline Average Annual Damages (Direct and Indirect) $144,531Alternative Average Annual Damages (Direct and Indirect) $52,779Alternative Average Annual Benefits $91,752Benefit Cost Ratio 0.45Frequency 1 2 5 10 25 50 100Existing Damaged Structures 0 1 2 11 38 64 96Alternative Damaged Structures 0 1 1 1 9 18 49Structures Removed from Floodplain 0 0 1 10 29 46 47* Estimated cost <strong>of</strong> securing a permanent flood easement.**$0.00 Assessed value because <strong>of</strong> current public ownership.61

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

Saved successfully!

Ooh no, something went wrong!