|
<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 />II
<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 A3 Nemaha COWlty, NE
<br />
<br />TIME 14:24:30
<br />
<br />PROJECT LANGA3:
<br />
<br />FEASIBILITY ESTIMATE
<br />PROJECT INDIRECT SUMMARY - LEVEL 3 . *
<br />
<br />SUMMARY PAGE
<br />
<br />.
<br />
<br />QUANTITY UOM
<br />
<br />DIRECT OVERHEAD HOME OFC
<br />
<br />PROFIT
<br />
<br />BOND TOTAL COST UNIT COST
<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 />O. Fish and Wildlife Facilities
<br />06.03 Wildlife Facilities & Sanctuary
<br />06.03. A CLEARING AND GRUBBING 26.00 AC 63,669 8,294 3,598 5,796 616 81,972 3152.78
<br />06.03. C STRIP . STOCKPILE TOPSOIL 42000.00 CY 43,317 5,643 2,448 3,943 419 55,770 1.33
<br />06.03. 0 REPLACE << FINE GRADE TOPSOIL 42000.00 CY 51,189 6,668 2,893 4,660 49S 65,905 1.57
<br />06.03. E PILOT CHANNEL EXCAVATION 397000.00 CY 376,586 49,057 21,282 34,279 3,641 484,846 1.22
<br />06.03. F PLACE EXCESS MATERIAL 397000.00 CY 470,623 61,307 26,597 42,839 4,551 605,917 1.53
<br />06.03. H FILTER MATERIAL 6800.00 TON 150,124 19,556 8,484 13,665 1,452 193,281 28.42
<br />06.03. I STRUcruRE RIPRAP 36100.00 TN 1,021,030 133,008 57,702 92,940 9,873 1,314,553 36.41
<br />06.03. J SEEDING 33.00 AC 9,900 0 0 0 0 9,900 300.00
<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 2,325,038 283,533 123,004 198,122 21,047 2,950,743
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Fish and wildlife Facilities 1.00 EA 2,325,038 283,533 123,004 198,122 21,047 2,950,743 2950743
<br />30 Planning, Engineering and Design 1.00 EA 177,045 0 0 0 0 177,045 177045.00
<br />31 Construction Management 1.00 EA 212,454 0 0 0 0 212,454 212454.00
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Langdon Bend AI ternati ve A3 1. 00 EA 3,609,537 283,533 123,004 198,122 21,047 4,235,242 4235242
<br />CONTINGENCY 590,149
<br /> -----------
<br /> TOTAL INCL OWNER COSTS 4,825,391
<br />
<br />LABOR ID: CIV'I'TA
<br />
<br />Currency in DOLIARS
<br />
<br />CREW 10: MRONAT UPB 10: MRON93
<br />
<br />EQUIP 10: MR0054
<br />
|