Laserfiche WebLink
Cost Summary Worksheet Cont’d Task # 000 Page 2 of 2 <br /> <br />CIRCES Cost Estimating Software <br />053 Fertilize Mine Site During Year 3 REVEGE 1 84.00 $19,288.00 <br />054 Broadcast Seed Borrow Area 3 REVEGE 1 4.05 $6,105.00 <br />055 Direct Shrub Seeding REVEGE 1 9.00 $762.00 <br />060 Clean Sediment Ponds at Mine Site TRUCK1 1 122.42 $66,278.00 <br />061 Site Maintenance SITEMAINT <br />ENANCE <br />1 40.00 $99,956.80 <br />070 Mobilize/Demobilize for Initial Reclamation MOBILIZE 1 4.28 $19,782.00 <br />071 Mobilize/Demobilize Equipment for Pond <br />Cleaning <br />MOBILIZE 1 4.28 $2,868.00 <br />072 Mobilize/Demobilize Equipment for Site <br />Maintenance <br />MOBILIZE 1 4.28 $29,675.00 <br /> <br /> <br /> <br />SUBTOTALS: <br /> <br /> <br />695.62 <br /> <br />$688,434 <br /> <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: 2.02 Total = $13,906.37 <br />Performance bond: 1.05 Total = $7,228.56 <br />Job superintendent: 348.30 Total = $25,443.32 <br />Profit: 10.00 Total = $68,843.40 <br /> TOTAL O & P = $115,421.65 <br /> CONTRACT AMOUNT (direct + O & P) = $803,855.65 <br /> <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): 0.00 Total = 0.00 <br />Engineering work and/or contract/bid preparation: 6.59 Total = $52,974.09 <br />Reclamation management and/or administration: 4.89 $39,308.54 <br /> <br />CONTINGENCY: 0.00 Total = $0.00 <br /> <br />TOTAL INDIRECT COST = $207,704.28 <br /> <br />TOTAL BOND AMOUNT (direct + indirect) = $896,138.28 <br />