2015-04-29_REVISION - C2010088 (2)

Home Browse Search

CONSTRUCTION ACTIVITY NO. 1 Reclamation Activity Construct Haul Road No. 1 and 3 Sediment Ponds 001 Remove Fill from Haul Road #1 and Place on Facilities Area $ 15,840.00 015 Compact Backfilled and Regraded Surfaces 2.47 Ac of 21.5 Ac = 11 % of $11,331 $ 1,246.41 020 Rip Regraded Surfaces Prior to Topsoil Replacement 0.07 Ac @ $495.239/ Ac $ 34.67 021 Rip Haul Road # I, #2 and Access Road ($495.266/Ac) Haul Road #1 = 2.12 Acres $ 1,049.96 030 Regrade Haul Road #1 (1.73 Ac) $ 212.00 045 Regrade Pond 1 (0.39 Ac) $ 5,647.00 046 Regrade Pond 2 (0.22 Ac) $ 5,647.00 047 Regrade Pond 3 (0.12 Ac) $ 5,647.00 Coverfill Stockpile (0.61 Ac) Excess Material From Ponds 050 Regrade Ditches 040 Finish Grade Disturbed Areas Prior to Seeding 21.5 Ac Total 3.07 Ac @ $84.68/Ac $ 260.02 060 Seed Areas WhereTopsoil Was Replaced 0.07 Acres at Pond 2 Only @ $2455.875/Ac $ 171.91 063 Weed Control - Spray Area 3 Times During Liability Period 3.07 Ac of 21.5 Ac = 14% of $6,290.43 $ 880.60 070 Site Maintenance, Rill and Gully Repair and SAE Repair 3.07 Ac of 21.5 Ac = 14% of $46179.84 $ 6,465.18 075 Mobilize Demobilize Equipment for Initial Reclamation 3.07 Ac of 21.5 Ac = 14% of $5.031.31 $ 704.38 076 Mobilize Demobilize Equipment for Site Maintenance 3.07 Ac of 21.5 Ac = 14% of $28,967.46 $ 4,055.44 65a Pump, Haul and Dispose of Pond Water Off -Site $ 450,000.00 Subtotal Construction Activity #1 Direct Costs $ 497,861.58 INDIRECT COSTS Liability Insurance 2.02% $ 10,056.80 Performance Bond 1.05% $ 5,227.55 Job Superintendent 280.8 $ 21,106.88 Profit 10% $ 49,786.20 Contract Amount (Direct + O & P) $ 584,039.01 Legal - Engineering - Project Management Financial Warranty $ - Engineering work and /or contract bid preparation 6% $ 35,042.35 Reclamation management and /or administration 4.5% $ 26,281.76 Contingency $ - Total Indirect Costs $ 61,324.11 Rounding Adjustment $ 0.13 Construction Activity #1 Total Bond Amount (direct + indirect) $ 645,3637 TR -03 3.02 -60 04/29/15