Laserfiche WebLink
Cost Summary Worksheet Cont'd Task # 000 Page 2 of 2 <br />029 <br />030 <br />031 <br />032 <br />033 <br />034 <br />035 <br />036 <br />037 <br />038 <br />039 <br />Juniper Woodland Seed Mix <br />REVEGE <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />5.00 <br />$5,874.27 <br />$2,761.49 <br />$10,383.41 <br />$9,864.24 <br />$2,076.68 <br />$5,108.64 <br />$851.64 <br />$8,256.86 <br />$2,483.72 <br />$8,972.91 <br />$31,432.00 <br />Shadescale Shrubland Seed Mix <br />REVEGE <br />3.00 <br />Greasewood Shrubland Seed Mix <br />REVEGE <br />10.00 <br />Reseed Coal Mine Waste Pile <br />REVEGE <br />9.50 <br />Reseed Coal Mine Waste Pile Pond <br />REVEGE <br />2.00 <br />Reseed Minor Revision 37 Drill Pad and Light -Use <br />Road <br />REVEGE <br />4.92 <br />Weed Spraying (Assume 1/3 of the Area 2 Times <br />REVEGE <br />24.00 <br />Mobilize/Demobilize Equipment for Initial <br />Reclamation <br />MOBILIZE <br />5.55 <br />Mobilize /Demobilize Equipment for Pond <br />Removal <br />MOBILIZE <br />4.55 <br />Mobilize/Demobilize Equipment for Site <br />Maintenance <br />MOBILIZE <br />9.55 <br />Site Maintenance for Ten Years <br />NA <br />400.00 <br />SUBTOTALS: <br />1371.74 <br />$332,398.02 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />Performance bond: <br />Job superintendent: <br />Profit: <br />2.02% <br />Total = <br />$6,714.44 <br />1.05% <br />Total = <br />$3,490.18 <br />695.13 hrs <br />Total = <br />$45,468.45 <br />10.00% <br />Total = <br />$33,239.80 <br />TOTAL O & P = <br />$88,912.87 <br />CONTRACT AMOUNT (direct + O & P) = <br />$421,310.89 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): <br />Engineering work and/or contractibid preparation: <br />Reclamation management and/or administration: <br />0.00 <br />4.25% <br />3.25% <br />CONTINGENCY: 0.00 <br />Total = 0.00 <br />Total = $17,905.71 <br />$13,692.60 <br />Total = $0.00 <br />TOTAL INDIRECT COST= $120,511.19 <br />TOTAL BOND AMOUNT (direct + indirect) = $452,909.21 <br />CIRCES Cost Estimating Software <br />