|
<br />I
<br />I
<br />
<br />I
<br />I
<br />I
<br />
<br /> TABLE VI-6
<br /> COMPARISON OF BENEFITS AND COSTS IN EACH REACH
<br /> OF THE DRY GULCH MASTER PLAN
<br />(1) (2) (3) (4) (5) (6) (7) (8)
<br />Reach Avg. Annual Avg. Annual Avg. Annual Initial Land Ac- Total Annual
<br /> Flood Damage Damages Benefits Construc- quisition Canst. Equiv.
<br /> without Im- After Im- (2) - (3) tioD Cost Costs Costs Canst.
<br /> provements provements (5) +(6) Cost
<br />A $ 11 , 2 20 $ 4,620 $ 6,600 $1,339,987 $ 351,325 $1,691,312 $ 112,961
<br />B 201,960 21,600 180,360 2,083,214 509,910 2,593,124 173,192
<br />C 36,300 4,020 32,280 724,625 31,050 755,615 50,471
<br />D 12,000 30 11,970 444,950 182,505 627,455 41,907
<br />E 234,000 27,000 207,000 1,655,738 120,118 1,775,856 118, 608
<br />F 198,000 31,200 166,800 681,138 85,961 767,099 51,234
<br />G 292,800 33,600 259,200 1,680,900 69,691 1,750,591 116,920
<br />H 506,400 109,200 397,200 1,772,063 151,456 1,923,519 128,470
<br />TOTALS $1,492,680 $ 231,270 $1,261,410 $10,382,615 $1,502,016 $11,884,631 $ 793,763
<br />
<br />I
<br />I
<br />
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />
<br />(9)
<br />O&M
<br />Annual
<br />Costs
<br />
<br />$
<br />
<br />5,200
<br />
<br />3,900
<br />
<br />2,950
<br />
<br />6,500
<br />5.700
<br />5,950
<br />4,900
<br />8,350
<br />43,450
<br />
<br />$
<br />
<br />22
<br />
<br /> (10) (11) (12) (13) (14)
<br />Total Avg. Net P.W. of Benefit/ Annual
<br />Annual Annual Net Cost Cost
<br />Costs Benefits Benefits Ratio (3) +(10)
<br />(8) +(9) (4)+(10)
<br />$ 118,161 $- 111,561 $-1,670,403 .06 $ 122,781
<br /> 177,092 3,268 48,932 1.02 198,692
<br /> 53,421 21, 141 316,544 0.60 57,441
<br /> 48,407 36,437 545,573 0.25 48,437
<br /> 124,308 82,692 1,238,147 1.67 151,308
<br /> 57,184 109,616 1,641,280 2.92 88,384
<br /> 121,820 137,380 2,056,991 2.13 155,420
<br /> 136,820 260,380 3,898.670 2.90 246,020
<br />$ 837,213 $ 424,197 $ 6,351,502 1.51 $1,068,483
<br />
|