|
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />I
<br />
<br />Fri 16 Jun 1995
<br />Eff. Date 03/21/95
<br />
<br />u. S. Army Corps of Engineers
<br />Langdon Bend Alternative Al - Nemaha County, NE
<br />
<br />TIME 14:22:01
<br />
<br />PROJECT LANGAl:
<br />
<br />FEASIBILITY ESTIMATE
<br />U PROJECT INDIRECT sur+tARY - LEVEL 3 ..
<br />
<br />StM-tARY PAGE
<br />
<br />6
<br />
<br />-------------------------------------------------------------------------------------------------------------------------------
<br />
<br />QUANTITY UOM
<br />
<br />DIRECT OVERHEAD HOME OFC
<br />
<br />PROFIT
<br />
<br />BOND TOTAL COST UNIT COST
<br />
<br />-------------------------------------------------------------------------------------------------------------------------------
<br />
<br />01 Lands and Damages
<br />01. 02 Acquisitions 895,000 0 0 0 0 895,000
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Lands and Damages 1. 00 EA 895,000 0 0 0 0 895,000 895000.00
<br />06 Fish and wildlife Facilities
<br />06.03 Wildlife Facilities & Sanctuary
<br />06.03. A CLEARING AND GRUBBING 16.00 AC 39,IBl 5,719 2,245 3,779 403 51,327 3207.91
<br />06.03. C STRIP & STOCKPILE TOPSOIL 26300.00 C'l 2B,260 4,125 1,619 2,726 290 37,021 1.41
<br />06.03. D REPLACE & FINE GRADE TOPSOIL 26300.00 C'l 32,054 4,679 1,B37 3,091 329 41,990 1.60
<br />06.03. E PILOT CHANNEL EXCAVATION 195300.00 C'l 202,899 29,618 11,626 19,568 2,085 265,795 1.36
<br />06.03. F PLACE EXCESS MATERIAL 195300.00 C'l 225,699 32,946 12,932 21,767 2,319 295,664 1.51
<br />06.03. H FILTER MATERIAL 6800.00 TON 150,124 21,914 8,602 14,478 1,543 196,660 28.92
<br />06 .03. I STRUCTURE RIPRAP 36100.00 TN 1,021,030 149,044 58,504 98,470 10,491 1,337,539 37.05
<br />06 .03. J SEEDING 18.00 AC 5,400 0 0 0 0 5,400 300.00
<br />06.03. L GRASSLAND ESTABLISHMENT 462.00 AC 138,600 0 0 0 0 138,600 300.00
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL wildlife Facilities & Sanctua l,843,247 248,046 97,365 163,879 17,460 2,369,996
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Fish and Wildlife Facilities 1. 00 EA 1,843,247 248,046 97,365 163,879 17,460 2,369,996 2369996
<br />30 Planning, Engineering and Design 1. 00 EA 142,200 0 0 0 0 142,200 142200.00
<br />31 Construction Management 1. 00 EA 170,640 0 0 0 0 170,640 170640.00
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Langdon Bend Alternative Al 1. 00 EA 3,051,087 248,046 97,365 163,879 17,460 3,577,836 3577836
<br /> CONTINGENCY 473,999
<br /> -----------
<br /> TOTAL INCL OWNER COSTS 4,051,835
<br />
<br />LABOR ID: CIVTTA
<br />
<br />EQUIP ID: MR0054
<br />
<br />CUrrency in DOLLARS
<br />
<br />CREW ID: MRONAT UPB 10: MRON93
<br />
|