Laserfiche WebLink
Page 3 of 157 <br />56B <br />67B <br />68A <br />69A <br />71B <br />71C <br />71D <br />75B <br />76B <br />76C <br />81B <br />82B <br />Replace topsoil on Pond 014 <br />SCRAPERI <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 />0.18 <br />$147.00 <br />$943.00 <br />$65,570.00 <br />$30,688.00 <br />$37,292.00 <br />$37,292.00 <br />$34,429.00 <br />$16,770.00 <br />$7,539.00 <br />$3,394.00 <br />$768.00 <br />$12,278.00 <br />Drill seed Irrigated CR - No Release - Seed Mix #7 <br />Yr 6 <br />REVEGE <br />8.00 <br />Drill Seed Irrigated Pasture Grass - Phase II <br />Granted <br />REVEGE <br />236.00 <br />Drill seed Dryland Pasture - Phase II granted <br />REVEGE <br />113.00 <br />Drill seed Irrigated Cropland - No Release - Seed <br />Mix #7 <br />REVEGE <br />111.92 <br />Drill seed Irrigated CR - No Release - Seed Mix #7 <br />Yr 6 <br />REVEGE <br />111.92 <br />Drill seed Irrigated CR - No Release - ASG Seed <br />Yr 6 <br />REVEGE <br />111.92 <br />Mobilize smaller equipment for initial reclamation <br />MOBILIZE <br />11.77 <br />Mobilize equip. for ponds and ditches - no <br />breakdown <br />MOBILIZE <br />11.77 <br />Mobilize grader annually ten times for site <br />maintenance <br />MOBILIZE <br />2.80 <br />Rip BB Detour Rd Topsoil -Slash M <br />RIPPER <br />2.81 <br />Haul BB Detour Rd Bench 1 Material -Slash M <br />SCRAPERI <br />6.84 <br />SUBTOTALS: <br />3624.87 <br />$3,966,042 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />2.02 <br />Total = <br />$80,114.05 <br />Performance bond: <br />1.05 <br />Total = <br />$41,643.44 <br />Job superintendent: <br />1,553.29 <br />Total = <br />$116,745.28 <br />Profit: <br />10.00 <br />Total = <br />$396,604.20 <br />TOTAL O & P = <br />$635,106.97 <br />CONTRACT AMOUNT (direct + O & P) _ <br />$4,601,148.97 <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 />4.61 <br />3.58 <br />Total = 0.00 <br />Total = $212,112.97 <br />$164,721.13 <br />CONTINGENCY: 0.00 Total = $0.00 <br />TOTAL INDIRECT COST = $1,011,941.07 <br />TOTAL BOND AMOUNT (direct + indirect) _ $4,977,983.07 <br />CIRCES Cost Estimating Software <br />