Laserfiche WebLink
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 />128 <br />90a <br />90b <br />94a <br />Replace Topsoil from Stockpile DDD to Final Pit <br />Area <br />SCRAPERI <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 />1 <br />38.01 <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 />$2,07400 <br />$24,696.00 <br />$44,660.00 <br />$50,038.00 <br />$29,794.00 <br />$118,292.07 <br />$76,132.80 <br />$4,141.00 <br />$26,434.00 <br />$8,071.00 <br />$22,418.80 <br />$14,010.67 <br />$149,215.00 <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 />7Drill Seed Mix I (Phase lI bond released area) <br />REVEGE <br />801.00 <br />! Broadcast Seed Mix I <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) (PII <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 />Mesie Shrub/Tree Planting - Drier (List 4) (PII <br />release) <br />REVEGE <br />0.88 <br />Mesic Shrub Planting - Drier (List 5) (PII release) <br />REVEGE <br />7.20 <br />Pond Area Shrub/Tree Planting (List 6) (PII <br />release) <br />REVEGE <br />17.60 <br />Hydromulch 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 />Mobilize/Demobilize Equipment for reseeding <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 />4489.95 <br />$3,209,518 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />2.02 <br />Total = <br />$64,832.26 <br />1.05 <br />Total = <br />$33,699.94 <br />1,646.31 <br />Total = <br />$123,736.66 <br />10.00 <br />Total = <br />$320,951.80 <br />TOTAL O & P = <br />$543,220.66 <br />CONTRACT AMOUNT (direct + O & P) = <br />$3,752,738.66 <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 = 0.00 <br />Total = $159.491.39 <br />$134,348.04 <br />Total = $0.00 <br />TOTAL INDIRECT COST= $837,060.10 <br />TOTAL BOND AMOUNT (direct + indirect) = $4,046,578.10 <br />CIRCES Cost Estimating Software <br />