|
Knox Pit, Laporte CO
<br /> 12/29/2017
<br /> Loveland Ready-Mix
<br /> Earthwork, revegetation and final grading Summary Knox pit reclamation costs
<br /> Using Motorgraders to spread dumped backfill, Sheeps Foot rollers to compact
<br /> Phase I Phase II Phase 111 Phase I V Phase V
<br /> Current Value Current Value Current Value Current Value Current Value
<br /> DIRECT COSTS Earthmoving (including 6" topsoil) $318,627 $430,650 $422,137 $317,479 $289,683
<br /> Revegetation (tilling, drill seeding, and mulching topsc $11,400 $13,200 $11,400 $9,000 $31,800
<br /> Pit Pumpdown $ 3,104 $ 3,257 $ 2,875 $ 1,872 $ 1,726
<br /> Perimeter Drain $ 22,541 $ 36,359 $ 32,165 $ 27,602 $ 58,175
<br /> Reclamation Grading $28,051 $28,051 $28,051 $28,051 $28,051
<br /> Subtotal, Direct Costs $383,724 $511,518 $496,628 $384,005 $409,436
<br /> INDIRECT COSTS Mobilization and Demobilization 1.0% $3,837 $5,115 $4,966 $3,840 $4,094
<br /> Contingencies 10.0% $38,372 $51,152 $49,663 $38,400 $40,944
<br /> Engineering Redesign Fee 2.5% $9,593 $12,788 $12,416 $9,600 $10,236
<br /> Contractor Profit and Overhead 12.0% $46,047 $61,382 $59,595 $46,081 $49,132
<br /> Project Management Fee 2.0% $7,674 $10,230 $9,933 $7,680 $8,189
<br /> State Procurement Cost 0.0% $0 $0 $0 $0 $0
<br /> Indirect Percentage Sum =1 27.5%
<br /> Subtotal, Indirect Costs $105,524 $140,667 $136,573 $105,601 $112,595
<br /> TOTAL COST $489,248 $652,186 $633,200 $489,606 $522,030
<br />
|