<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />Table 44. Benefit/Cost Comparison.
<br />
<br />I
<br />
<br />I
<br />
<br />IX. PLAN FORMULATION
<br />
<br />This section involves the selection of an improvement plan from among the
<br />
<br />
<br />alternatiqes, details the preliminary design and describes the implementation
<br />
<br />of the selected improvement plan.
<br />
<br />I
<br />
<br />I
<br />
<br />Alternative
<br />
<br />Project
<br />Installation
<br />Cost
<br />
<br />I
<br />
<br />Cooper Slou~h Reach 1
<br />2-a $ 790,300
<br />
<br />I
<br />
<br />2-b
<br />
<br />2-c
<br />
<br />3
<br />
<br />I
<br />
<br />1,114,900
<br />
<br />1,427,400
<br />
<br />498,800
<br />
<br />Cooper Slough Reach 2
<br />
<br />1,905,900
<br />
<br />2-a
<br />
<br />I
<br />
<br />2-b
<br />
<br />2-c
<br />
<br />I
<br />
<br />3
<br />
<br />Boxelder Creek Reach 1
<br />
<br />1,340,900
<br />
<br />2,506,400
<br />
<br />2,749,700
<br />2,877 ,300
<br />
<br />I
<br />
<br />2a-c & 3
<br />
<br />5,500
<br />
<br />I
<br />
<br />I
<br />
<br />Annual
<br />Cost
<br />
<br />AnnlJal
<br />O&M
<br />Cost
<br />
<br />$ 60,000 $1,800
<br />
<br />84,600
<br />108,300
<br />37.900
<br />
<br />144,700
<br />190,200
<br />
<br />208,700
<br />218,400
<br />
<br />101,800
<br />
<br />1,800
<br />
<br />1,800
<br />1,900
<br />
<br />4,140
<br />
<br />4,140
<br />
<br />4,140
<br />2,880
<br />
<br />Total
<br />Annual
<br />Cost
<br />
<br />$ 61,800
<br />86,400
<br />110,100
<br />
<br />39,800
<br />
<br />148,840
<br />194,340
<br />212,840
<br />221,280
<br />
<br />107,300
<br />
<br />An nua I
<br />BenefIt
<br />
<br />$118,000
<br />140,000
<br />147,000
<br />147,500
<br />
<br />539,700
<br />
<br />675,700
<br />
<br />700,200
<br />705,400
<br />
<br />23,200
<br />
<br />Table 45. Total Improvement Economic Analysis.
<br />
<br />Annua I
<br />Benflt Net 8eneflts
<br />Cost Ratio <Cost>
<br />
<br />3.71
<br />
<br />3.62
<br />
<br />3.48
<br />
<br />3.29
<br />
<br />3.19
<br />
<br />0.22
<br />
<br />1.91
<br />1.62
<br />
<br />1.34
<br />
<br />I
<br />
<br />Plan Selection
<br />
<br />The selection of an improvement plan was primarily baaed on the economic
<br />
<br />analysis. The economic analysis was on a ~each by reach basis and this allows
<br />
<br />
<br />combinations of the alternate plans to he considered. Besides the results of
<br />
<br />
<br />the economic analysis, selection of a plan is based on the inherent advantages
<br />
<br />
<br />and disadvantages as related to construction, maintenance, and implementation.
<br />
<br />
<br />Before recommending the final plan selection, the advantages and disadvantages
<br />
<br />
<br />of each alternative were considered.
<br />
<br />$ 56,200
<br />53,600
<br />36,900
<br />107,700
<br />
<br />I
<br />
<br />'I
<br />
<br />I
<br />
<br />390,960
<br />481,360
<br />487,360
<br />
<br />I
<br />
<br />Alternative 1 has the economic advantage of a lack of construction costs.
<br />
<br />
<br />This is an attractive alternative when flooding is confined to a narrow valley
<br />
<br />
<br />channel. For wide, shallow flooding it is not as attractive. First, there is
<br />
<br />
<br />no guarantee that flood damage reduction will occur because existing struc-
<br />
<br />tures may not be relocated and there is no guarantee that the required
<br />
<br />
<br />legislation will be implemented to avoid further development in the
<br />
<br />
<br />floodplain. Another disadvantage is the indirect costs associated with
<br />
<br />
<br />legislation, non-developable property and future flooding. Also, it does not
<br />
<br />solve the existing problems which occur at the crossings of Boxelder Creek and
<br />
<br />
<br />the Larimer Weld Ditch and the Lake Canal and of .COoper Slough and the Lake
<br />
<br />Canal and Cache la Poudre Reservoir Inlet.
<br />
<br />
<br />Alternative 2 is a capital intensive program. It requires channels and
<br />
<br />
<br />drop structures which must be maintained by the community. Most openings on
<br />
<br />
<br />channel crossings must be enlarged which will cause temporary disruption in
<br />
<br />
<br />the community. The major advantage of this alternative, is that the improve-
<br />
<br />
<br />ments are generally confined to a narrow section along the existing channel.
<br />
<br />
<br />It solves the problems along Cooper Slough and Boxelder Creek of separating
<br />
<br />
<br />floodwaters from ditch water and prevents ponding behind existing canal and
<br />
<br />
<br />road crossings. Improvements may be implemented in a sequential manner to
<br />
<br />spread out the costs.
<br />
<br />
<br />Alternative 3 involves a moderate level of capital investment with a
<br />
<br />484,120
<br />
<br />I
<br />
<br />< 84,100>
<br />
<br />I
<br />
<br />, I
<br />
<br />I
<br />
<br />I
<br />
<br />Cost
<br />
<br />Annual
<br />Cost
<br />
<br />O&M
<br />
<br />Total
<br />Annual
<br />Cost
<br />
<br />Benef Its
<br />
<br />B/C
<br />
<br />I
<br />
<br />Alternative 2
<br />Chtlnnellzatlon
<br />
<br />Net 8enef I ts
<br />
<br />I
<br />
<br />I
<br />
<br />10 year
<br />50 yeor
<br />100 year
<br />
<br />'I
<br />
<br />AI ternat Ive 3
<br />Detention
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />4,037,100
<br />
<br />4,962,200
<br />
<br />306,400 11,440 317,840 680,900
<br />376,600 11,440 388,040 838,900
<br />
<br />5,518,000
<br />
<br />418,800 11,440 430,240 870,400
<br />
<br />4,218,200
<br />
<br />320,200 10,280 330,480 876,100
<br />
<br />2.14
<br />2.16
<br />2.02
<br />
<br />2.65
<br />
<br />363,060
<br />450,860
<br />440,160
<br />
<br />I
<br />
<br />I
<br />
<br />545,620
<br />
<br />I
<br />
<br />90
<br />
<br />I
<br />
<br />,
<br />major portion of this going for land acquisition costs. The resulting product
<br />
<br />
<br />of. this alternative requires la~ge areas of land to be put into detention
<br />
<br />I
<br />
<br />91
<br />
<br />I
<br />
|