|
<br />TABLE ]-1 - BENEFIT/COST ANALYSIS DhTA FOR ALTERNATIVE PLAN COMPARISON
<br />RECOMflENOEDIMPROVEMENTS
<br />McCLELlANDS AND MAIL CREEK
<br />
<br />Sheet 1 of 2
<br />
<br /> 1 1 3 4 5 6 7 8 9 10 11 11 13 14
<br /> Reach/ Constru,tion Costs Total Annual Total Annual R€sidual Net Total
<br /> Improvement Pond/D1tch Outlet Works Utility Contingency '" Canst. Const. Annual lmpro~ements Flood AnrlUal Annual Annual BlC
<br /> Description Construction Crossings Relocation SO:; Acquisition Costs Costs " M Costs Damage B~n~fi t Benefit Costs Ratic
<br /> REACHES 1&2
<br /> ~.
<br />A Existing 77,250
<br />Combination 372,660 61,220 17,500 225,690 127,700 804,770 57,390 11,170 68,560 10,l9C 67,060 +1,500 78,750 0.9S
<br />Irnprovemt. 1
<br />Combination 372,660 6l,220 l7,500 225,690 22,700 S9g,no 49,910 4,990 60,330 10,190 67,060 6,730 70,520 1.11
<br />Improvemt. 1
<br />w/oROW
<br />Acquisition
<br />Pond #1 Total Acres 906.2 Improvement Cost/Total Acres $699,770/906.2 $772.20/acre
<br /> < ,
<br /> Total Undeveloped ACrES 721.4 I~proveMent Cost/Total Undeveloped Acres . $699,710/721.4 . $970.02/acre
<br /> REACHES 3,
<br /> 415
<br />A Existing 5,850
<br />Combination 38,760 11,000 -- 24,880 102,3l0 176,950 12,620 1,260 13,880 1,190 4.660 -9,220 15,070 0.34
<br />lmprovemt. 1
<br />Combination 33,760 11.000 24,880 74,640 5.320 530 5.850 l,l90 4,660 -1,190 7,040 0.80
<br />Improvemt. 2
<br />01/0 ROW
<br />Acquisition
<br /> Total Acres 710.2 Improvement Cost/Total Acres . $74.640j7l0.2 . $105.l0/acr'e
<br /> Total Undeveloped Acres 423.3 Improvement Cost/Total Undeveloped Acres . $74.640/425.3 , $176.33/acre
<br />
<br />1-5
<br />
<br />.
<br />
<br />.
<br />
|