|
Eastern Colorado Aggregtes
<br /> Midwestern Farms Pit
<br /> Reduction In Bond Estimate Worksheet
<br /> Task Description Units DRMS Qty DRMS Unit Price DRMS Estimate KC Unit Price KC Estimate Difference
<br /> 001 Demo Conveyor Belt LS 1 $45,302.09 $45,302.09 $45,302.09 $45,302.09 $0.00
<br /> 002 Remove Sand Pile LCY 344500 $1.11 $382,181.84 $0.00 $0.00 $382,181.84
<br /> 003 Grade Banks LS 1 $1,668.00 $1,668.00 $1,668.00 $1,668.00 $0.00
<br /> 004 Rip Plant Area Acre 40 $302.73 $12,109.00 $302.73 $12,109.00 $0.00
<br /> 005 Replace Topsoil LCY 481377 $1.11 $534,594.34 $0.80 $385,101.60 $149,492.74
<br /> 006 Revegetation Acre 228.8 $1,095.84 $250,727.05 $1,054.95 $241,372.56 $9,354.49
<br /> 007 Plant Trees Acre 20 $554.40 $11,088.001 $554.40 $11,088.00 $0.00
<br /> 008 IMobilization LS 1 $19,613.66 $19,613.661 $19,613.66 $19,613.66 $0.00
<br /> SUBTOTALS $1,257,283.98 $716,254.91 $541,029.07
<br /> INDIRECT COSTS
<br /> OVERHEAD AND PROFIT
<br /> Liability insurance 2.02% $25,397.14 $14,468.35 $10,928.79
<br /> Performance Bond 1.05% $13,201.48 $7,520.68 $5,680.81
<br /> Job Superintendent 80 Hrs $5,232.80 50 3270.5 $1,962.30
<br /> Profit 10.00% $125,728.40 $71,625.49 $54,102.91
<br /> TOTAL 0& P $169,559.82 $96,885.02 $72,674.80
<br /> Subtotal Direct+0&P $1,426,843.80 $813,139.93 $613,703.87
<br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT:
<br /> Financial Warrenty Processing 0.00% $0.00 $0.00 $0.00
<br /> Engineering work and bid preperation 6.00% $85,610.63 $48,788.40 $36,822.23
<br /> Reclamation Mnagement and Admin 5.00% $71,342.19 $40,657.00 $30,685.19
<br /> Contingency 0.00% 0 0 0
<br /> TOTAL INDIRECT COST $326,512.63 $186,330.41 $140,182.23
<br /> TOTAL BOND AMOUNT $1,583,796.61 $902,585.321 $681,211.30
<br /> DRMS BOND ESTIMATE KC BOND ESTIMATE I DIFFERENCE
<br />
|