Laserfiche WebLink
Cost Summary Worksheet Cont'd Task#000 Page 2 of 2 <br /> 30D Replace topsoil on 42.5 ac Lloyd/Benson property SCRAPERI 2 92.19 $356,229 <br /> Zone 6 <br /> 30E Replace topsoil on 100.6 ac WFC/Lloyd property SCRAPERI 2 206.78 $792,106 <br /> Zone 7 <br /> 30F Replace topsoil on 2.83 ac WFC property(Pond SCRAPERI 2 8.40 $32,172 <br /> 013 -Zone 8) <br /> 51B Replace topsoil on Pond 009 SCRAPERI 1 2.23 $3,919 <br /> 54B Replace topsoil on Pond 012 SCRAPERI 1 1.94 $3,419 <br /> 57B Replace topsoil on Pond 016 SCRAPERI 1 3.69 $6,484 <br /> 71C Drill seed Irrigated CR-No Release-Seed Mix#7 REVEGE 1 111.92 $58,057 <br /> Yr6 <br /> 71D Drill seed Irrigated CR-No Release-ASG Seed REVEGE 1 111.92 $53,656 <br /> Yr6 <br /> 71E Drill seed Irrigated Cropland TR-82 REVEGE 1 0.42 $214 <br /> 75B Mobilize smaller equipment for initial reclamation MOBILIZE 1 11.77 $27,974 <br /> 76B Mobilize equip.for ponds and ditches-no MOBILIZE 1 11.77 $10,033 <br /> breakdown <br /> 76C Mobilize grader annually ten times for site MOBILIZE 1 2.80 $5,888 <br /> maintenance <br /> SUBTOTALS: 1812.98 $1,990,630 <br /> INDIRECT COSTS <br /> OVERHEAD AND PROFIT: <br /> Liability insurance: 2.02 Total= $40,211 <br /> Performance bond: 1.05 Total= $20,902 <br /> Job superintendent: 906.49 Total= $58,994 <br /> Profit: 10.00 Total= $199,063 <br /> TOTAL O&P= $319,170 <br /> CONTRACT AMOUNT(direct+O&P)= $2,309,800 <br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT: <br /> Financial warranty processing(legal/related costs): $0 Total= $0 <br /> Engineering work and/or contract/bid preparation: 5.23 Total= $120,803 <br /> Reclamation management and/or administration: 4.00 $92,392 <br /> CONTINGENCY: 0.00 Total= $0 <br /> TOTAL INDIRECT COST= $532,364 <br /> TOTAL BOND AMOUNT(direct+indirect)= $2,522,994 <br /> CIRCES Cost Estimating Software <br />