Laserfiche WebLink
Cost Summary Worksheet Cont'd Task # AO I <br />Page 2 of 2 <br />508 <br />509 <br />510 <br />511 <br />512 <br />Replace Topsail from Stockpile F to TAHR <br />Stations 16 to 40 <br />SCRAPERI <br />2 7.02 <br />2 4.55 <br />1 24.40 <br />1 18.80 <br />1 66.90 <br />$11,573.43 <br />$7,509.51 <br />$ I0,176.56 <br />$5,659.40 <br />$7,699.65 <br />Replace Topsoil from Stockpile G to TAHR <br />Stations 0 to 16 <br />SCRAPERI <br />Drill Seed Mix 1 on TAHR <br />REVEGE <br />Drill Seed Mix 3 on TAHR <br />REVEGE <br />Drill Seed Cropland on TAHR <br />REVEGE <br />SUBTOTALS: <br />1015.71 <br />S $944,343.45 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />2.02 <br />Total = <br />$19,075.74 <br />Performance bond: <br />1.05 <br />Total = <br />$9,915.61 <br />Job superintendent: <br />507,85 <br />Total= <br />$30,115.51 <br />Profit: <br />10.00 <br />Total = <br />$94,434.35 <br />TOTAL O & P = <br />$153,541.21 <br />CONTRACT AMOUNT (direct + O & P) = <br />$1,097,884.66 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legalirelated costs): 0.00 Total = 0.00 <br />Engineering work and/or contract/bid preparation. 4.25 Total = $46,660.10 <br />Reclamation management and/or administration: 5.41 $59,395.56 <br />CONTINGENCY: 0.00 Total = $0.00 <br />TOTAL INDIRECT COST - $239,596.87 <br />TOTAL BOND AMOUNT (direct +indirect) = 51,203,940.32 <br />CIRCES Cost Estimating Sa9twata <br />