|
<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 A2 - Nernaha County, NE
<br />FEASIBILITY ESTIMATE
<br />** PROJECT INDIRECT SUMMARY - LEVEL 3 *.
<br />
<br />TIME 14:23:51
<br />
<br />PROJECT IANGA2:
<br />
<br />SUl+11\RY PAGE
<br />
<br />6
<br />
<br />-------------------------------------------------------------------------------------------------------------------------------
<br />
<br />QUANTITY UOM
<br />
<br />DIREC"r OVERHEAD HOME ope
<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 895,000 0 0 0 0 895,000
<br />06 Fish and Wildlife Facilities
<br />06.03 Wildlife Facilities & Sanctuary
<br />06.03. A CLEARING AND GRUBBING 20.00 AC 48,976 6,211 2,759 4,566 489 63,002 3150.09
<br />06.03. C STRIP & STOCKPILE TOPSOIL 32100.00 CY 34,493 4,374 1,943 3,216 345 44,371 1.38
<br />06.03. D REPLACE & FINE GRADE TOPSOIL 32100.00 CY 39,123 4,961 2,204 3,648 391 50,327 1.57
<br />06.03. E PILOT CHANNEL EXCAVATION 268000.00 CY 218,427 35,310 15,687 25,959 2,782 358,164 1. 34
<br />06.03. F PLACE EXCESS MATERIAL 268000.00 CY 322,248 40,861 18,156 30,044 3,219 414,534 1.55
<br />06.03. H FILTER MATERIAL 6800.00 TON 150,124 19,038 8,458 13,996 1,500 193,116 28.40
<br />06.03. I STRUCTIJRE RIPRAP 36100.00 TN 1,021,030 129,485 57,526 95,194 10,201 1,313,434 36.38
<br />06.03. J SEEDING 23.00 AC 6,900 0 0 0 0 6,900 300.00
<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 2,039,920 240,246 106,133 176,622 18,926 2,582,448
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Fish and Wildlife Facilities 1. 00 EA 2,039,920 240,246 106,133 176,622 18,926 2,582,448 2582448
<br />30 planning, Engineering and Design 1. 00 EA 154,947 0 0 0 0 154,947 154947.00
<br />31 Construction Management 1. 00 EA 185,936 0 0 0 0 185,936 185936.00
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Langdon Bend Alternative A2 1. 00 EA 3,275,803 240,246 106,733 176,622 18,926 3,818,331 3818331
<br />CONTINGENCY 516,490
<br /> -----------
<br /> TOTAL INCL OWNER COSTS 4,334,821
<br />
<br />LABOR ID: CIVTl'A
<br />
<br />EQUIP ID: MR0054
<br />
<br />currency in DOLLARS
<br />
<br />CREW 10: MRONAT UPB 10: MRON93
<br />
|