|
<br />I TABLE VI-1
<br />I 1ST PHASE CONSTRUCTION 22
<br /> COMPARISON OF BENEFITS
<br />I AND COSTS IN EACH REACH
<br /> OF THE LAKEWOOD GULCH MASTER PLAN
<br />I
<br /> (1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14)
<br />I street Reach .Avg. Annual Avg. Annual Avg. Annual Initial Land Ac- TOtal Annual o & M TOtal Avg. Net P.W. of Benefit/ Annual
<br />from Station Flood Damage Damages Benefits Cons truc- quisition Canst. Equiv. Annual Annual Annual Net Cost Cost
<br />to from vii thout Im- Af ter Im- (2) - ( 3) tion Cost Cos ts Costs Canst. Costs Costs Benefits Benefits Ratio (3) +(10)
<br /> to provements provements (5)+(6) Cost (8) +(9) (4) - (10) (4) 7(10)
<br />I
<br />I S. Platte River 0+00
<br />to Federal Blvd. 23+00 $ 71,600 $ 7,900 $ 63,700 $ 35,181 $ $ 35,181$ 2,429$ 5,100 $ 7,529 $ 56,171$ 813,553 8.46 $ 15,429
<br />I Federal Blvd. 23+00
<br />to Perry St. 75+00 9,784 9,784 336,150 336,150 23,209 3,300 26,509 16,725 242,237 .37 26,509
<br /> perry Street 75+00
<br />I to Sheridan
<br />Blvd. 125+00 55,313 5,500 49,813 1,976,076 152,800 2,128,876 146,986 8,890 155,876 - 106,063 - 1,536,163 .32 161,376
<br />I Sheridan Blvd. 125+00
<br />to
<br /> Harlan St. 150+00 825 825 70,875 46,875 117,750 8,130 1,125 9,255 8,430 122,096 .09 9,255
<br />I Harlan Street 150+00
<br /> to
<br /> Vance Street 200+00 51,560 49,960 1,600 45,225 26,250 71,475 4,935 1,675 6,610 5,010 72,562 .24 56,570
<br />I
<br />Vance Street 200+00
<br /> to
<br />I Independence St. 290+00 7,725 7,725 730,998 172,450 903,448 62,378 7,300 69,678 61,953 897,296 .11 69,678
<br /> Independence 290+00
<br />I Street to
<br />Simms Street 361 +00 40,172 40,172 1,000,755 136,875 1,137,630 78,547 4,425 .82,972 42,800 619,894 .48 82,972
<br /> SiIlUllS Street 361+00
<br />I to
<br />Welch Street 398+00 7,705 7,705 324.372 84.375 408,747 28,222 2,325 30,547 22,842 330,832 .25 30,547
<br />I welch Street 398+00
<br />to
<br /> W. 8th Ave. 431+00 3,000 3,000 37,935 37, 'J 35 2,619 1,000 3,619 619 8,965 .83 3,619
<br />I W. 8th Ave. 431+00
<br />to
<br /> W. 6th Ave. 444+00 1,000 1,000 24,570 24.570 1,696 1,500 3,196 2,196 31,806 .31 3,196
<br />I TOTALS $ 248, 684 $63,360 $185,324 $4,582,137 $ 619,625 $5,201. ;('2 $359,150 $36,640 $395,791 $- 210,467 $ _ 3,048,299 .47 $459,151
<br />I
<br /> -------
<br />
|