|
049
<br />04a
<br />04b
<br />052
<br />053
<br />054
<br />060
<br />063
<br />065
<br />066
<br />067
<br />069
<br />069
<br />070
<br />071
<br />072
<br />073
<br />W0
<br />080
<br />081
<br />I
<br />Cost Sure mary Worksheet Cont'd
<br />Pond 12 Area
<br />Re—place Topsoil from Stockpile P to Pond 13
<br />Broadcast Seed Mix I
<br />Broadcast Seed Mix 5
<br />Shrub /Tree Plantina - List I - Areas NOT Re
<br />Shrub/Tree Planting - List I -, Replant Areas
<br />Released
<br />Drill Seed Cover Crop
<br />Drill Seed Mix I B on Haul Road and Deadh
<br />Road Corridor
<br />Drill Seed Mix I - Reseed Phase, 11 Areas- 10
<br />592.7 Acre
<br />Rill and Gully and Road Maintenance
<br />Clean Sediment Porids 010, 011, 011 A, 012,
<br />and 014 Twice
<br />Mobilize/Demobilize Equipment for Initial
<br />Removal
<br />Mobilize/Demobilize Equipment for Site
<br />Maintenance
<br />INDIRECT COSTS
<br />SCRAPERI
<br />OVERHEAD AND PROFIT:
<br />as
<br />Liability lusutanuc:
<br />2.02
<br />Performance bond:
<br />1,05
<br />Job superintendent:
<br />976,08
<br />Profit:
<br />I0).00
<br />Slide,
<br />SCRAPERI
<br />2
<br />as
<br />DOZER
<br />2
<br />it)
<br />DOZER
<br />2
<br />rill
<br />DOZER
<br />2
<br />150.00
<br />1147.474.95
<br />2
<br />cress
<br />DOZER
<br />$11.394:98'
<br />DOZER
<br />2
<br />Toles
<br />BOREHOLE
<br />I
<br />$15,931-10
<br />DEMOLISH
<br />I
<br />41,60
<br />REVEGE
<br />I
<br />$23,588.02
<br />REVEGE
<br />I
<br />592.70
<br />REVEGE
<br />I
<br />$225,878.00
<br />REVEGE
<br />I
<br />REVEGE
<br />I
<br />leased
<br />REVEGE
<br />I
<br />REVEGE
<br />I
<br />I
<br />REVEGE
<br />ead
<br />REVEGE
<br />1
<br />I
<br />0% of
<br />REVEGE
<br />DEMOLISH
<br />I
<br />012A
<br />TRUCKI
<br />I
<br />MOBILIZE
<br />I
<br />I
<br />MOBILIZE
<br />MOBILIZE
<br />I
<br />35.99 $59,37K09
<br />2168
<br />$21,038:83
<br />25.20
<br />$22,396 =18
<br />63
<br />$560.80
<br />0,24
<br />$212.82
<br />0,23
<br />$203.82
<br />204.00
<br />$57,404,73
<br />150.00
<br />1147.474.95
<br />17190
<br />$73,226.08
<br />19.00
<br />$11.394:98'
<br />10.00
<br />$13.258.15
<br />13.00
<br />$14,328.73
<br />5,00
<br />$15,931-10
<br />20.00
<br />$41,19140
<br />41,60
<br />$76,776A4
<br />242,90
<br />$23,588.02
<br />40.00
<br />$18,60140
<br />592.70
<br />$177,128A0
<br />0:00
<br />$225,878.00
<br />583.49
<br />$230,099.13
<br />333
<br />$10,141,90
<br />333
<br />$2.651.67
<br />11,33
<br />$53,921,36
<br />3473.28 1 $2,063,328.64
<br />Total —
<br />Total —
<br />Total =
<br />Total—
<br />TOTAL 0 & P <=
<br />CONTRACT AMOUNT (direct + 0 & P) =
<br />$41,679.24
<br />$21,664,95
<br />$206,332,86
<br />�327,558.59
<br />�-2,390,88T23
<br />C IRCES Cost Estiniatin.- Software
<br />
|