Laserfiche WebLink
Demo Worksheet Com'd Task # TTT Page 2 of 113 <br />424 <br />425 <br />426 <br />427 <br />428 <br />429 <br />430 <br />431 <br />432 <br />433 <br />434 <br />435 <br />436 <br />437 <br />438 <br />439 <br />440 <br />441 <br />442 <br />443 <br />444 <br />445 <br />446 <br />448 <br />449 <br />450 <br />451 <br />Sagebrush /Steppe mix <br />Performance bond: <br />2 <br />1 <br />1 <br />1 <br />4 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />2 <br />Job superintendent: <br />$62,290.00 <br />$8,923.82 <br />$732.03 <br />$6,388.89 <br />$618,580.82 <br />$583.68 <br />$214.43 <br />$140.43 <br />$471.87 <br />$63.89 <br />$97.00 <br />$231.49 <br />$92.54 <br />$149.02 <br />$1,099.92 <br />$672.46 <br />$663.66 <br />$422.92 <br />$777.93 <br />$60.55 <br />$31,299.12 <br />$5,928,979.25 <br />$133,912.06 <br />$73,754.73 <br />$7,838.27 <br />$9,026.57 <br />$194,018,450.08 <br />Rough grade 1,452.25 acres reclaimed area (Table <br />12) <br />GRADER <br />172.10 <br />Haul topsoil from 25A to Sump area <br />SCRAPERI <br />10.17 <br />Haul topsoil from 25A to UCWD <br />SCRAPERI <br />0.83 <br />Little Collum Pond Removal <br />DOZER <br />25.61 <br />Collom Sump Removal <br />DOZER <br />620.02 <br />Regrade ditch D4 <br />DOZER <br />2.95 <br />Regrade ditch D5 <br />DOZER <br />1.08 <br />Regrade ditch D6 <br />DOZER <br />0.71 <br />Regrade ditch D7 <br />DOZER <br />2.38 <br />Regrade ditch D8 <br />DOZER <br />0.32 <br />Regrade ditch D9 <br />DOZER <br />0.49 <br />Regrade ditch D11a <br />DOZER <br />1.17 <br />Regrade ditch D11b <br />DOZER <br />0.47 <br />Regrade ditch D12 <br />DOZER <br />0.75 <br />Regrade ditch D1 <br />DOZER <br />5.55 <br />Regrade ditch D2 <br />DOZER <br />3.39 <br />Regrade ditch D10 <br />DOZER <br />3.35 <br />Regrade ditch UCW <br />DOZER <br />2.13 <br />Regrade ditch LCW <br />DOZER <br />3.93 <br />Regrade ditch LCW <br />DOZER <br />0.31 <br />Weed control in Sagebrush /Steppe mix 10% of <br />1161.46 ac. 3X <br />REVEGE <br />120.00 <br />Place rip rap in permanent drainages (Table 8) <br />NA <br />14,367.00 <br />Sealing monitoring wells <br />BOREHOLE <br />53.00 <br />Mobilize /demobilize equipment from Hayden <br />MOBILIZE <br />5.86 <br />Weed control in grassland recl 10% of 290.45 ac. <br />3X <br />REVEGE <br />48.00 <br />Haul topsoil from 25A to LCWD <br />SCRAPERI <br />10.29 <br />Haul Spoil from Temp spoil pile to Collom Lite <br />(2017 W -C) <br />TRUCKI <br />24,519.17 <br />SUBTOTALS: <br />43606.01 <br />$209,265,013.52 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />2.02% <br />Performance bond: <br />1.05% <br />Job superintendent: <br />28,942.00 hrs <br />Profit: <br />10.00% <br />Total <br />Total <br />Total <br />Total <br />TOTAL 0 &P <br />CONTRACT AMOUNT (direct + 0 & P) <br />$4,227,153.27 <br />$2,197,282.64 <br />$1,893,096.22 <br />$20,926,501.35 <br />$29,244,033.48 <br />$238,509,047.00 <br />CIRCES Cost Estimating Soffivare <br />