Laserfiche WebLink
Cost Summary Worksheet Cont'd Task#000 Page 4 of 4 <br /> 145 Regrade Pond RPA Area TR-72 DOZER 4 1.28 $1,770 <br /> 146 Regrade RPA Pond Topsoil TR-72 DOZER 1 3.54 $1,255 <br /> 147 Drill Seeding- RPA Pond TR-72 REVEGE 1 1.00 $1,651 <br /> 148 Clean Sediment Pond RPA one time TR-72 TRUCKI 1 11.85 $5,609 <br /> 149 Plug and Seal DW-IR Borehole TR-73 BOREHOLE 1 8.00 $16,702 <br /> 150 Regrade DW-IR Pond TR-73 DOZER 1 2.56 $907 <br /> 151 Regrade DW-IR Light Use Road TR-73 DOZER 1 0.83 $293 <br /> 152 Topsoil Replacement for the DW-IR Pond TR-73 DOZER 1 1.22 $425 <br /> 153 Topsoil Replacement for the DW-IR Light Use DOZER 1 0.40 $137 <br /> Road TR-73 <br /> 154 Reseed DW-1R Pond TR-73 REVEGE 1 10.00 $406 <br /> 155 Reseed DW-IR Light Use Road TR-73 REVEGE 1 10.00 $131 <br /> 156 Site Maintenance During Reclamation and Ten- SITEMAINT 1 400.00 $154,846 <br /> Year Liability ENANCE <br /> 157 Mobilize/Demobilize Equipment for Initial MOBILIZE 1 10.00 $46,909 <br /> Reclamation <br /> 158 Mobilize/Demobilize Equipment for Initial MOBILIZE 1 10.00 $6,722 <br /> Reclamation <br /> 159 Mobilize/Demobilize Equipment for Pond MOBILIZE 1 10.00 $5,505 <br /> Cleanining/Maintenanc <br /> SUBTOTALS: 5465.53 $7,181,834 <br /> INDIRECT COSTS <br /> OVERHEAD AND PROFIT: <br /> Liability insurance: 2.02 Total= $145,073 <br /> Performance bond: 1.05 Total= $75,409 <br /> Job superintendent: 2,732.77 Total= $205,313 <br /> Profit: 10.00 Total= $718,183 <br /> TOTAL O&P= $1,143,978 <br /> CONTRACT AMOUNT(direct+O&P)= $8,325,812 <br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT: <br /> Financial warranty processing(legal/related costs): $0 Total= $0 <br /> Engineering work and/or contract/bid preparation: 4.00 Total= $333,032 <br /> Reclamation management and/or administration: 3.13 $260,598 <br /> CONTINGENCY: 0.00 Total= $0 <br /> TOTAL INDIRECT COST= $1,737,609 <br /> TOTAL BOND AMOUNT(direct+indirect)= $8,919,443 <br /> CIRCES Cost Estimating Software <br />