Laserfiche WebLink
Hitch Rack Ranch Phase III Surety Calculation Details <br /> BOND AMOUNT <br /> Hitch Rack Ranch <br /> Tuesday, July 05, 2016 <br /> Direct Costs <br /> Moblization/Demobilzation $30,100 <br /> Subtotal Demolition and Removal $991,617 <br /> Subtotal Backfilling and Grading $995,127 <br /> Subtotal Revegetation $358,405 <br /> Sub Total Direct Costs $2,375,249 <br /> Indirect Costs Allowance <br /> Private Contract Overhead 18.5% $439,421 <br /> MLRF Administrative Costs 5.0% $118,762 <br /> Subtotal Indirect Costs 23.5% $558,183 <br /> Total Cost 2016 $2,933,432 <br /> Number of years 11 <br /> Escalation factor 1.9% <br /> Escalation $674,780 <br /> Reclamation Cost Escalated $3,608,212 <br /> Bond Amount (rounded to nearest $1,000) $3,608,000 <br /> 2016 Dollars <br /> Impacted Acres = 0 <br /> Posted Bond $3,608,000 <br /> Difference Between Cost Estimate and Bond $0.00 <br /> Percent Difference <br /> Printed 9/26/2016 APPENDIX L-1 1 <br />