Laserfiche WebLink
Cost Summary Worksheet Cont'd Task # 000 Page 2 of 2 <br />158 <br />201 <br />202 <br />204 <br />205 <br />206 <br />207 <br />208 <br />209 <br />210 <br />211 <br />212 <br />Yearly Site Maintenance <br />SITEMAINT <br />ENANCE <br />1 <br />1 <br />1 <br />1 <br />4 <br />4 <br />4 <br />1 <br />4 <br />1 <br />4 <br />4 <br />0.00 <br />$95,087.80 <br />$3,383.48 <br />$357,314.50 <br />$7,979.00 <br />$758.00 <br />$40,919.00 <br />$60,100.00 <br />$2,124.00 <br />$709.00 <br />$46,169.00 <br />$229.00 <br />$1,884.00 <br />Seal Loadout Wells <br />BOREHOLE <br />177.00 <br />Demolish and Remove all Structures at Train <br />Loadout <br />DEMOLISH <br />175.00 <br />Haul Footprint of Loadout Stockpiles to Refuse <br />Area <br />TRUCKI <br />4.37 <br />Rip Coal Storage/Loadout Area <br />RIPPER <br />0.63 <br />Excavation/Grading at Storage Area and Loadout <br />DOZER <br />34.33 <br />Grade Railroad Spur <br />DOZER <br />50.43 <br />Finish Grade Railroad Spur <br />GRADER <br />16.26 <br />Replace Topsoil from Stockpile to Truck Dump <br />Station <br />DOZER <br />0.59 <br />Reseed Train Loadout and Coal Stockpile Areas <br />REVEGE <br />80.00 <br />Remove Coal Stockpile Pond <br />DOZER <br />0.19 <br />Remove Train Loadout Pond <br />DOZER <br />1.58 <br />SUBTOTALS: <br />1026.83 <br />$1,141,430 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />2.02 <br />Total = <br />$23,056.89 <br />Performance bond: <br />1.05 <br />Total = <br />$11,985.02 <br />Job superintendent: <br />453.91 <br />Total = <br />$33,158.13 <br />Profit: <br />10.00 <br />Total = <br />$114,143.00 <br />TOTAL O & P = <br />$182,343.04 <br />CONTRACT AMOUNT (direct + O & P) = <br />$1,323,773.04 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): 500.00 Total = 500.00 <br />Engineering work and/or contract/bid preparation: 6.00 Total = $79,426.38 <br />Reclamation management and/or administration: 4.50 $59,569.79 <br />CONTINGENCY: 0.00 <br />Total = $0.00 <br />TOTAL INDIRECT COST = $321,839.21 <br />TOTAL BOND AMOUNT (direct + indirect) = $1,463,269.21 <br />CIRCES Cost Estimating Software <br />