Laserfiche WebLink
CONSTRUCTION ACTIVITY NO. 1 <br />Reclamation <br />Activity <br />Construct Haul Road No. 1 and 3 Sediment Ponds <br />001 <br />Remove Fill from Haul Road #1 and Place on Facilities Area <br />$ 15,840.00 <br />015 <br />Compact Backfilled and Regraded Surfaces <br />2.47 Ac of 21.5 Ac = 11 % of $11,331 <br />$ 1,246.41 <br />020 <br />Rip Regraded Surfaces Prior to Topsoil Replacement <br />0.07 Ac @ $495.239/ Ac <br />$ 34.67 <br />021 <br />Rip Haul Road # I, #2 and Access Road $495.239/Ac <br />Haul Road #1 = 1.73 Acres <br />$ 856.76 <br />030 <br />Re grade Haul Road #1 1.73 Ac <br />$ 212.00 <br />045 <br />Re grade Pond 1 0.39 Ac <br />$ 5,647.00 <br />046 <br />Re grade Pond 2 0.22 Ac <br />$ 5,647.00 <br />047 <br />Re grade Pond 3 0.12 Ac <br />$ 5,647.00 <br />Coverfill Stockpile 0.61 Ac Excess Material From Ponds <br />050 <br />Re grade Ditches <br />040 <br />Finish Grade Disturbed Areas Prior to Seeding 21.5 Ac Total <br />3.07 Ac @ $84.68/Ac <br />$ 207.47 <br />060 <br />Seed Areas WhereTo soil Was Replaced <br />0.07 Acres at Pond 2 Only $2455.875/Ac <br />$ 171.91 <br />063 <br />Weed Control - Spray Area 3 Times During Liability Period <br />3.07 Ac of 21.5 Ac = 14% of $6,290.43 <br />$ 880.66 <br />070 <br />Site Maintenance, Rill and Gully Repair and SAE Repair <br />3.07 Ac of 21.5 Ac = 14% of $46179.84 <br />$ 6,465.18 <br />075 <br />Mobilize Demobilize Equipment for Initial Reclamation <br />3.07 Ac of 21.5 Ac = 14% of $5.031 <br />$ 704.34 <br />076 <br />Mobilize Demobilize Equipment for Site Maintenance <br />3.07 Ac of 21.5 Ac = 14% of $28,967.46 <br />$ 4,055.44 <br />65a <br />Pump, Haul and Dispose of Pond Water Off -Site <br />$ 450,000.00 <br />Subtotal Construction Activity #1 Direct Costs <br />$ 497,615.84 <br />INDIRECT COSTS <br />Liability Insurance 2.02% <br />$ 10,051.84 <br />Performance Bond 1.05% <br />$ 5,224.97 <br />Job Superintendent 275.79 <br />$ 21,029.02 <br />Profit 10% <br />$ 49,761.58 <br />Contract Amount Direct + O & P <br />$ 583,683.25 <br />Legal - Engineering - Project Management <br />Financial Warrant <br />$ - <br />Engineering work and /or contract bid preparation 6% <br />$ 35,020.99 <br />Reclamation management and /or administration 4.5% <br />$ 26,265.75 <br />Contingency <br />$ - <br />Total Indirect Costs <br />$ 61,286.74 <br />Construction Activity #1 Total Bond Amount direct + indirect <br />$ 644,969.99 <br />TR -03 3.02 -60 04/15 <br />