Laserfiche WebLink
Page 2 of 102 <br />083 <br />084 <br />085 <br />090 <br />093 <br />094 <br />095 <br />096 <br />097 <br />098 <br />099 <br />100 <br />101 <br />102 <br />103 <br />104 <br />105 <br />115 <br />118 <br />126 <br />127 <br />90a <br />90b <br />94a <br />Area <br />Total = <br />2 <br />2 <br />2 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />Performance bond: <br />$180,392.00 <br />$65,276.00 <br />$58,128.00 <br />$32,083.63 <br />$25,247.00 <br />$415,064.00 <br />$17,101.00 <br />$69,991.00 <br />$20,503.00 <br />$115,122.00 <br />$82,556.00 <br />$45,820.00 <br />$2,074.00 <br />$24,696.00 <br />$44,660.00 <br />$50,038.00 <br />$29,794.00 <br />$118,292.07 <br />$115,705.60 <br />$4,141.00 <br />$28,632.00 <br />$216,840.67 <br />$14,010.67 <br />$149,215.00 <br />Replace Topsoil from Stockpile AAA to Final Pit <br />Area <br />SCRAPERI <br />105.04 <br />Replace Topsoil from Stockpile DDD to Final Pit <br />Area <br />SCRAPERI <br />38.01 <br />Replace Topsoil from Stockpile EEE to Final Pit <br />Area <br />SCRAPERI <br />33.85 <br />Plug and Seal .75 to 2" Wells <br />BOREHOLE <br />22.00 <br />Drill Seed Cover Crop <br />REVEGE <br />266.30 <br />Drill Seed Mix 1 (Phase II bond released area) <br />REVEGE <br />801.00 <br />Broadcast Seed Mix 1 <br />REVEGE <br />16.80 <br />Hydroseed; Seed Mix 1 <br />REVEGE <br />46.50 <br />Drill Seed Mix 6 <br />REVEGE <br />33.60 <br />Upland Shrub Planting -- Moister (List 1) (Pll <br />release) <br />REVEGE <br />33.60 <br />Upland Shrub Planting - Drier (List 2)(P! !release) <br />REVEGE <br />23.80 <br />Aspen Planting Area (List 3)(PII release) <br />REVEGE <br />15.80 <br />Mesic Shrub /Tree Planting - Drier (List 4) (PII <br />release) <br />REVEGE <br />0.88 <br />Mesic Shrub Planting - Drier (List 5) (Pll release) <br />REVEGE <br />7.20 <br />Pond Area Shrub /Tree Planting (List 6) (PII <br />release) <br />REVEGE <br />17.60 <br />H dromulch 50 Acres <br />REVEGE <br />50.00 <br />Straw Mulch 50 Acres <br />REVEGE <br />50.00 <br />Demolish and Remove All Structures <br />DEMOLISH <br />400.00 <br />Rill and Gully and Road Maintenance <br />SITEMAINT <br />ENANCE <br />960.00 <br />Mobilize/Demobilize Equipment for Pond <br />Removal <br />MOBILIZE <br />5.11 <br />Mobilize/Demobilize Equipment for Site <br />Maintenance <br />MOBILIZE <br />5.11 <br />Plug and Seal 3" to 4" Wells <br />BOREHOLE <br />20.00 <br />Plug and Seal 5" Wells <br />BOREHOLE <br />14.00 <br />Drill Seed Mix 1 (no PII release) <br />REVEGE <br />293.00 <br />SUBTOTALS: <br />4761.22 <br />$3,898,145 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />2.02% <br />Total = <br />$78,742.53 <br />Performance bond: <br />1.05% <br />Total = <br />$40,930.52 <br />Job superintendent: <br />2,175.50 hrs <br />Total = <br />$163,510.58 <br />Profit: <br />10.00% <br />Total = <br />$389,814.50 <br />TOTAL O & P = <br />$672,998.13 <br />CONTRACT AMOUNT (direct+ O & P) = <br />$4,571,143.13 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): <br />Engineering work and/or contract/bid preparation: <br />Reclamation management and/or administration: <br />0.00 <br />4.25% <br />3.58% <br />CONTINGENCY: 0.00 <br />Total = <br />Total = <br />0.00 <br />$194,273.58 <br />$163,646.92 <br />Total = $0.00 <br />CIRCES Cost Estimating Software <br />