Laserfiche WebLink
CONSTRUCTION ACTIVITY NO. 2 <br />Reclamation <br />Activity <br />Construct Rail Bed Light Use Roads #1 & #2 Ditches SAEs <br />Haul Road #2 and Access Road <br />002 <br />Remove Fill from Haul Road #2 and Place on Facilities Area <br />$ 10,572.00 <br />003 <br />Remove Fill from Rail Bed and Place on Facilities Area <br />$ 200,000.00 <br />004 <br />Remove Material from Fill Pile and Place on Facilities Area <br />$ 53,967.00 <br />005 <br />Remove Coal Fines from Stockpile and Place in Fill <br />$ 6,849.00 <br />015 <br />Compact Backfilled and Regraded Surfaces <br />19.03 Ac of 21.5 Ac = 89% of $11,331 <br />$ 10,084.59 <br />020 <br />Rip Regraded Surfaces Prior to Topsoil Replacement <br />12.53 Ac @ $495.239/ Ac <br />$ 6,205.34 <br />021 <br />Rip Haul Road # I, #2 and Access Road $495.239/Ac <br />Haul Road #2 and Access Road = 1.27 Acres <br />$ 628.95 <br />031 <br />Re grade Haul Road #2 <br />$ 75.00 <br />032 <br />Re grade Access Road <br />$ 34.00 <br />033 <br />Re grade Light Use Road #2 <br />$ 848.00 <br />040 <br />Finish Grade Disturbed Areas Prior to Seeding 21.5 Ac Total <br />West Side Reed Wash 11.52 Ac a $84.68/Ac <br />$ 975.51 <br />West Side Reed Wash 7.52 Ac @ $84.68/Ac <br />$ 636.79 <br />050 <br />Re grade Ditches <br />$ 1,412.00 <br />055 <br />Replace Topsoil from Stockpile 1 to Light-Use Road and Rail <br />$ 17,168.00 <br />056 <br />Replace Topsoil from Stockpile 2 to Rail Loo <br />$ 21,102.00 <br />060 <br />Seed Areas WhereTo soil Was Replaced <br />East Side Reed Wash 5.93 a $2455.875/Ac <br />$ 14,563.34 <br />West Side Reed Wash 6.6 @ $2455.875/Ac <br />$ 16,208.78 <br />063 <br />Weed Control - Spray Area 3 Times During Liability Period <br />18.43 Ac of 21.5 Ac = 86% of $6,290 <br />$ 5,409.40 <br />070 <br />Site Maintenance, Rill and Gully Repair and SAE Repair <br />18.43 Ac of 21.5 Ac = 86% of $46,179.84 <br />$ 39,714.66 <br />075 <br />Mobilize Demobilize Equipment for Initial Reclamation <br />18.43 Ac of 21.5 Ac = 86% of $5,031.31 <br />$ 4,326.93 <br />076 <br />Mobilize Demobilize Equipment for Site Maintenance <br />18.43 Ac of 21.5 Ac = 86% of $28967.46 <br />$ 24,912.02 <br />065 <br />Demolish and Remove All Structures <br />18" Culvert Removal <br />$ 597.43 <br />24" Culvert Removal <br />$ 3,303.78 <br />36" Culvert Removal <br />$ 372.08 <br />Remove Silt Fence around Loadout <br />$ 1,270.90 <br />Subtotal Construction Activity #2 Direct Costs <br />$ 441,237.51 <br />INDIRECT COSTS <br />Liability Insurance 2.02% <br />$ 8,913.00 <br />Performance Bond 1.05% <br />$ 4,632.99 <br />Job Superintendent 244.81 <br />$ 18,399.92 <br />Profit 10% <br />$ 44,123.75 <br />Contract Amount Direct + O & P <br />$ 517,307.17 <br />Le al - Engineering - Project Management <br />Financial Warrant <br />$ - <br />Engineering work and /or contract bid preparation 6% <br />$ 31,038.43 <br />Reclamation management and /or administration 4.5% <br />$ 23,278.82 <br />Contingency <br />$ - <br />Total Indirect Costs <br />$ 54,317.25 <br />Construction Activity #2 Total Bond Amount direct + indirect <br />$ 571,624.42 <br />TR -03 3.02 -61 04/15 <br />