Laserfiche WebLink
King Mines C1981035 Midterm Review No. 7 Page 2 of 123 <br />301 <br />302 <br />303 <br />304 <br />305 <br />306 <br />307 <br />308 <br />309 <br />310 <br />311 <br />312 <br />313 <br />314 <br />401 <br />402 <br />403 <br />404 <br />406 <br />407 <br />409 <br />410 <br />411 <br />412 <br />500 <br />King II - Rip coal sales area <br />RIPPER <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1.61 <br />$360.00 <br />$5,120.00 <br />$20,800.00 <br />$8,320.00 <br />$3,568.00 <br />$7,646.00 <br />$23,625.00 <br />$1,855.00 <br />$755.00 <br />$976.00 <br />$3,979.00 <br />$765.00 <br />$2,841.00 <br />$13,814.00 <br />$41,867.00 <br />$2,019.00 <br />$20,923.00 <br />$6,025.00 <br />$637.00 <br />$93.00 <br />$7,724.98 <br />$637.00 <br />$270.00 <br />$2,041.00 <br />$589.99 <br />King II - Haul gravel from coal sales, portals, <br />rd/wtrtank <br />TRUCKI <br />14.81 <br />King II - Haul office fill to portal cuts/ace rd/wtr <br />tank <br />TRUCKI <br />50.64 <br />King II - grade portal cuts, access roads, water tank <br />ad <br />DOZER <br />38.65 <br />King II -Compact fill on portal cuts/access rd/water <br />tank pad <br />COMPACT <br />17.23 <br />King II - Rip portal, access rd., coal sales areas <br />RIPPER <br />34.32 <br />King II - grade portal cuts, access roads, water tank <br />DOZER <br />109.74 <br />- remove east and west cleanwater ditches <br />DOZER <br />8.62 <br />- construct drainage channel in Cochrane <br />DOZER <br />3.51 <br />- construct channel in office drainage <br />jKing <br />DOZER <br />4.53 <br />- backfill pond <br />DOZER <br />18.49 <br />- Ripcoal sales area <br />RIPPER <br />3.43 <br />- Grade haul road <br />DOZER <br />13.20 <br />ruck for dust control <br />MISCTRUK <br />240.00 <br />King II - distribute tosoil from Cochrane stockpile <br />TRUCKI <br />1.93 <br />King II - finish grade topsoil area <br />GRADER <br />.66 <br />King II - reve etate rangeland areas <br />REVEGE <br />.00 <br />02.00 <br />Kin II - reve etate inon-juniper areas <br />REVEGE <br />00 <br />King II - seed water line corridor (>100' from CR <br />120) <br />REVEGE <br />King II - seed water line corridor (<100' from CR <br />120) <br />REVEGE <br />2.00 <br />Seal Boreholes CO -14-01 through CO -14-09 <br />BOREHOLE <br />0.00 <br />Regrade drill pads and pits CO -14-01 through CO- <br />14-09 <br />DOZER <br />7.06 <br />Replace topsoil on CO -14-01 through CO -14-09 <br />disturbance <br />DOZER <br />3.00 <br />Broadcast seed CO -14-01 through CO -14-09 <br />disturbance <br />REVEGE <br />18.00 <br />King II - seal downgradient monitoring well <br />BOREHOLE <br />4.00 <br />SUBTOTALS: <br />1336.35 <br />$663,941 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />Performance bond: <br />Job superintendent: <br />Profit: <br />2.02% <br />Total = <br />$13,411.61 <br />1.05% <br />Total = <br />$6,971.38 <br />658.70 hrs <br />Total = <br />$49,507.89 <br />10.00% <br />Total = <br />$66,394.10 <br />TOTAL O & P = <br />$136,284.98 <br />CONTRACT AMOUNT (direct + O & P) = <br />$800,225.98 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): <br />Engineering work and/or contract/bid preparation: <br />Reclamation management and/or administration: <br />0.00 <br />6.00% <br />4.50% <br />Total = 0.00 <br />Total = $48,013.56 <br />$36,010.17 <br />CONTINGENCY: 0.00 Total = $0.00 <br />