2015-04-29_REVISION - C2010088 (2)

Home Browse Search

CONSTRUCTION ACTIVITY NO. 2 Reclamation Activity Construct Rail Bed, Light Use Roads #1 & #2 Ditches, SAEs Haul Road #2 and Access Road 002 Remove Fill from Haul Road #2 and Place on Facilities Area $ 10,572.00 003 Remove Fill from Rail Bed and Place on Facilities Area $ 200,080.00 004 Remove Material from Fill Pile and Place on Facilities Area $ 53,967.00 005 Remove Coal Fines from Stockpile and Place in Fill $ 6,849.00 015 Compact Backfilled and Regraded Surfaces 19.03 Ac of 21.5 Ac = 89% of $11,331 $ 10,084.59 020 Rip Regraded Surfaces Prior to Topsoil Replacement 12.53 Ac @ $495.239/ Ac $ 6,205.34 021 Rip Haul Road # I, #2 and Access Road ($495.266/Ac) Haul Road #2 and Access Road = 1.26 Acres $ 624.04 031 Regrade Haul Road #2 $ 75.00 032 Regrade Access Road $ 34.00 033 Regrade Light Use Road #2 $ 848.00 040 Finish Grade Disturbed Areas Prior to Seeding 21.5 Ac Total East Side Reed Wash 10.91 Ac @ $84.68/Ac $ 924.05 West Side Reed Wash 7.52 Ac @ $84.68/Ac $ 636.93 050 Regrade Ditches $ 1,412.00 055 Replace Topsoil from Stockpile 1 to Light -Use Road and Rail $ 17,168.00 056 Replace Topsoil from Stockpile 2 to Rail Loop $ 21,102.00 060 Seed Areas WhereTopsoil Was Replaced East Side Reed Wash 5.93 @ $2455.875/Ac $ 14,563.33 West Side Reed Wash 6.6 @ $2455.875/Ac $ 16,208.76 063 Weed Control - Spray Area 3 Times During Liability Period 18.43 Ac of 21.5 Ac = 86% of $6,290 $ 5,409.40 070 Site Maintenance, Rill and Gully Repair and SAE Repair 18.43 Ac of 21.5 Ac = 86% of $46,179.84 $ 39,714.66 075 Mobilize Demobilize Equipment for Initial Reclamation 18.43 Ac of 21.5 Ac = 86% of $5,031.31 $ 4,326.93 076 Mobilize Demobilize Equipment for Site Maintenance 18.43 Ac of 21.5 Ac = 86% of $28967.46 $ 24,912.02 065 Demolish and Remove All Structures 18" Culvert Removal $ 597.43 24" Culvert Removal $ 3,303.78 36" Culvert Removal $ 372.08 Remove Silt Fence around Loadout $ 1,270.90 Subtotal Construction Activity #2 Direct Costs $ 441,261.23 INDIRECT COSTS Liability Insurance 2.02% $ 8,913.48 Performance Bond 1.05% $ 4,633.24 Job Superintendent 248.9 $ 18,707.30 Profit 10% $ 44,126.10 Contract Amount (Direct + O & P) $ 517,641.36 Legal - Engineering - Project Management Financial Warranty $ - Engineering work and /or contract bid preparation 6% $ 31,058.49 Reclamation management and /or administration 4.5% $ 23,293.87 Contingency $ - Total Indirect Costs $ 54,352.35 Rounding Adjustment $ 0.12 Construction Activity #2 Total Bond Amount (direct + indirect) $ 571,993.83 TR -03 3.02 -61 04/29/15