Laserfiche WebLink
Reclaim 1.4 Acres of DWDA <br />Item <br />Quantity <br />Unit Price <br />Cost <br />Rip Area Task 028 4517 CY <br />4517 <br />0.061 <br />$ 275.54 <br />Finish Grade Task 037 AC <br />1.4 <br />89.32 <br />$ 125.05 <br />Replace 24" Soil Task 069 CY <br />4517 <br />0.874 <br />$ 3,947.86 <br />Seed Rangeland Task 085 AC <br />1.4 <br />614.92 <br />$ 860.89 <br />50% Failure <br />1.4 <br />502.332 <br />$ 703.26 <br />Remove 24" Diameter Culvert C74 <br />40 <br />3.28 <br />$ 131.20 <br />Total direct cost <br />45 <br />3.28 <br />$ 5,912.60 <br />Job supervision hours <br />160 <br />3.28 <br />$ 4.00 <br />Job supervision cost <br />40 <br />3.28 <br />$ 234.24 <br />Profit, insurance, and bond @ 13.07% <br />26 <br />3.28 <br />$ 772.78 <br />Contract = Direct + Overhead <br />160 <br />5.12 <br />$ 6,919.61 <br />Engineering 4.25% of Contract <br />20 <br />5.12 <br />$ 294.08 <br />Reclamation management @5.0% of <br />Contract <br />75 <br />5.12 <br />$ 345.98 <br />Estimated bond <br />46 <br />3.28 <br />$ 7,559.68 <br />Remove Culverts <br />Item <br />Quantity <br />Unit Price <br />Cost <br />Remove 36" Diameter Culvert C14A <br />70 <br />5.12 <br />$ 358.40 <br />Remove 18" Diameter Culvert C70 <br />68 <br />2.43 <br />$ 165.24 <br />Remove 18" Diameter Culvert C71 <br />54 <br />2.43 <br />$ 131.22 <br />Remove 24" Diameter Culvert C72 <br />120 <br />3.28 <br />$ 393.60 <br />Remove 24" Diameter Culvert C73 <br />190 <br />3.28 <br />$ 623.20 <br />Remove 24" Diameter Culvert C74 <br />40 <br />3.28 <br />$ 131.20 <br />Remove 24" Diameter Culvert C16A <br />45 <br />3.28 <br />$ 147.60 <br />Remove 24" Diameter Culvert C16B <br />160 <br />3.28 <br />$ 524.80 <br />Remove 24" Diameter Culvert C16C <br />40 <br />3.28 <br />$ 131.20 <br />Remove 24" Diameter Culvert C16D <br />26 <br />3.28 <br />$ 85.28 <br />Remove 36" Diameter Culvert C12A <br />160 <br />5.12 <br />$ 819.20 <br />Remove 36" Diameter Culvert C17A <br />20 <br />5.12 <br />$ 102.40 <br />Remove 36" Diameter Culvert C17B <br />75 <br />5.12 <br />$ 384.00 <br />Remove 24" Diameter Culvert C28 <br />46 <br />3.28 <br />$ 150.88 <br />Remove 24" Diameter Culvert C28A <br />60 <br />3.28 <br />$ 196.80 <br />Remove 24" Diameter Culvert C29 <br />34 <br />3.28 <br />$ 111.52 <br />Total direct cost <br />$ 4,456.54 <br />Job supervision hours <br />$ 4.00 <br />Job supervision cost <br />$ 234.24 <br />Profit, insurance, and bond 13.07% <br />$ 582.47 <br />Contract = Direct + Overhead <br />$ 5,273.25 <br />Engineering 4.25% of Contract <br />$ 224.11 <br />Reclamation management @5.0% of <br />Contract <br />$ 263.66 <br />Estimated bond <br />$ 5,761.03 <br />TR -60 Exhibit 28- Page 211a Revised 12/3011 <br />