|
<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 />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 B - Nemaha County, NE
<br />
<br />TIME 14:26:30
<br />
<br />PROJECT LANGEI:
<br />
<br />FEASIBILITY ESTIMATE
<br />H PROJECT INDIRECT SUMMARY - LEVEL 3 **
<br />
<br />S1MotARY PAGE
<br />
<br />.
<br />
<br />QUANTITY OOM
<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 100.00 AC 217,907 24,351 12,113 18,327 1,811 274,508 2745.08
<br />06.03. C STRIP & STOCKPILE TOPSOIL 161300.00 CY 176,013 19,669 9,784 14,804 1,463 221,733 1.37
<br />06.03. 0 REPLACE & FINE GRADE TOPSOIL 161300.00 CY 125,768 14,055 6,991 10,578 1,045 158,437 0.98
<br />06.03. E PILOT CHANNEL EXCAVATION 1900000 CY 2,701,727 301,917 150,182 227,233 22,450 3,403,510 1. 79
<br />06.03. F PLACE EXCESS MATERIAL 475000.00 CY 584,068 65,269 32,467 49,124 4,853 735,781 1.55
<br />06.03. H FILTER MATERIAL 1600.00 TON 39,262 4,387 2,182 3,302 32. 49,460 30.91
<br />06.03. I STRUcruR.E RIPRAP 6200.00 TN 175,357 19,596 9,748 14,749 1,457 220,906 35.63
<br />06.03. J SEEDING 180.00 AC 54,000 0 0 0 0 54,000 300.00
<br />06.03. L GRASSLAND ESTABLISHMENT 373.00 AC 111,900 0 0 0 0 111,900 300.00
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Wildlife Facilities & Sanctua 4,186,002 449,245 223,467 338,117 33,405 5,230,236
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Fish and Wildlife Facilities 1. 00 EA 4,186,002 449,245 223,467 338,117 33,405 5,230,236 5230236
<br />30 Planning, Engineering and Design 313,814 0 0 0 0 313,814
<br />31 Construction Management 376,577 0 0 0 0 376,577
<br /> ----------- --------- --------- --------- --------- -----------
<br /> TOTAL Langdon Bend Alternative B 1. 00 EA 5,771,393 449,245 223,467 338,117 33,405 6,815,627 6815627
<br />CONTINGENCY 1,046,047
<br /> -----------
<br /> TOTAL INCL OWNER COSTS 7,861,675
<br />
<br />LABOR ID: CIV'I"I'A
<br />
<br />Currency in DOLLARS
<br />
<br />CREW ID: MRONAT UPB ID: MRON93
<br />
<br />EQUIP ID: MR0054
<br />
|