|
2020 FW
<br /> F DE
<br /> 2020 Finaincal Warranty Calculation
<br /> 4 - - - - - - -
<br /> 5 Activit Irdlated or 8,tt-p Unn Qty U.Cost$ Percentage MO VALUE TOTALS
<br /> b
<br /> 1,01 Roads Railroads Aral SZ71OA97 SZ719.497
<br /> Reclamation Mao
<br /> Road Maimenance bottom-u 1.00 100 $2,719.497 100wo 52719497 $2.719.497
<br /> 2.0 Drill Si DNIt Pads nc EMI-0-
<br /> Rxbmatkxt Ana
<br /> 1 "loratiom EarthworkslRecontourin unite
<br /> 5 Ea oration-Reve btkNStabil¢ation unit acres
<br /> 15 Ea oration Roads&Dnll Pads-Earthworks/Recontour, unR
<br /> 17 Ea.,N2.2 Roads 8 2.2 Pads-Reve etaeoNStabiliration unt acres
<br /> 18 3.01 Drill Hole Abandorwrorit I EA 71 SUMS $132,020
<br /> I9 Ea lorahon Hole Abandonment and ea.
<br /> Well Abandonment e.1,1
<br /> ea. bottom- 71,00 7100 $1859.44 em% S132020 $132020
<br /> 4,0 P Berrow Arees&Tnernehes- CY
<br /> A-
<br /> Pns.EarthwofkaBennConsuuction-d
<br /> Pts-Reve etatioNBerm Cormtrlletian unR acres
<br /> Backbll Areas-Ed8-MI.M.. unit acres
<br /> Backfill Areas-Reve etationlStabilization unR acres
<br /> G.mric Material Haulin-Earthwork..contourin un4c
<br /> G.-c Material Haulin-Reve etat-Stab,lirabon unitacres
<br /> 4.1 PertaWAd6a tknd =Minn
<br /> 5.0 Non-Procne Ponds a Ra.arvoka CY 175 009 8129 8129
<br /> 3�Racbmat_Aura Acres 12 16665
<br /> .33 Process Ponds-EarthworkalRecontourin unit e __ bottom- 175,796.52 175,79752 $2.09 IN% S3/1- $367,464
<br /> 34 Prxess Ponds-Reve ebt,.WSbbil'aation unkacros bott-M 11.60 1160 $1609.05 100% $18665
<br /> 35 0.1 Water TraabnaeUM ant Heap Laaeh Pad. 1 I170,2K723 723
<br /> 36 Trsabnerd Vekarms
<br /> 37 Hea s umber o mlaed 1-00 1 m $90,268.487 77.81% 570.-'35 723 $70,236,723
<br /> M Dnllin to rtorete liner inflated 1.00 I.w lm
<br /> 39 6.21 Water Tma mitatrIent PR Lakes
<br /> 40 Treatment Volume
<br /> 41 Monitorrn
<br /> 42 0.7 Water TreatrnenUYlem ant Waste Dum
<br /> 43 Tmatmenl Volume
<br /> m
<br /> 45 0.4 Water TmaknanVM.m ant Tails Stour Facility
<br /> 46 TmatmaM Volume
<br /> 47
<br /> 48 7.0 Hasp Leach Pad Reclamation - R redi Ovemlee Slo a CY 30,910,619 $27.8116.965 $27 88 965
<br /> 49 Reclamatbn Amer 1 W1
<br /> 50 Nee s-EarthworWRecontour, (unite bottom- 6,641,561.00 26583W $0,57 77.81% $2,6,i4.lbi $2.664.164
<br /> 51 Hea s-Generic Haul, __ bottom- 24,984,036,00 24.eM 036W $1.24 77.81% $23941,575 $23,941,575
<br /> 52 Hea a-Reve atioNStabilimtion unit acros bottom- 1207.2] 1030.72 1A2.63 77.81X 51251226 1261226
<br /> 53 0.0 Wa.ta Reek Dun N LantlRO ResI...~ CY 1 966 13 79 66B.36
<br /> .,4 IYal.lnullon An. Ants 466
<br /> 55 Waste Roek Dum s-E n_*r11Reeontourin unite ,nelutlin anerk hauY _ bottom- 13.2%,533.00 15,9M 553M $0.62 80.91% $7982 834 $7,982.834.45
<br /> 5f'i WaMe Rock Dum s-Re etationl8tabiliralion ac bottom- 1,679.32 1875.17 $1572.52 80.91% S2385594 $2385694
<br /> 57 Landfills-EarthworklReeontour unite
<br /> 58 Landfille-Reve eblkNStabilim-1-real
<br /> Tree Plantin s Includes Waste Dum sarM Hea Leach irdlatetl 032.80 1M280 $1.727.43 lw% S3429140 $3,425140
<br /> 9.0 TailingStour Faeil Raelamaton
<br /> Rxlamation Arse
<br /> hworklRecontouri unit
<br /> T,,i T-Fa� c
<br /> Ta�iin s-Reve etationl5tabilirallon a
<br /> 10,0 Dmww hemion Ch-1. 1 12915100 1291 100
<br /> RxIamatkM AM
<br /> Conshuct Stortnwater 1 10 516,27d 65200 71% S129t�'' $12,915,100
<br /> 11.0 FadYtles Oam0'.ion 17 O 2 11 587 11 02 5a7
<br /> r Fomdabom 8 Buildi Areas Earthworke/Recountouri cubic arda-included et 80 bottom 0,252.00 6705800 $3.03 100% 5203'i5,3 $203.053
<br /> -,9 F,-dat-8 Buildi Amaa Reve eb[ioNSbbilaa[ion acres-includetl in 8.0 bottom 11,50 11.70 431 100% S51 843 $51 843
<br /> 70 Fotaldaliorm B Buildi DemolA,n cubic feel bottom 17.020.302,00 17195 802.00 $0.71 100% 55403 742 $5 M3742
<br /> 71 Yartla etc-EarMworkslRecomourin unite -Ind.d-0.11. Area Enhancement bottom- 1,154,34000 352594.00 .17 100% 560709 $60709
<br /> ] Ya E etc-Rev .t :e Sbbdaabanac a-Incudes M¢ilb Area Enhancement bottom- 1,549.80 1636.90 $1572.62 100% 52574221 $2574221
<br /> 73 Other Demo-Mill Corns er feet arM ,,tic S stem each bottom- 1,00 1.00 $]5 071.00 100% S75,071 $75,071
<br /> -1 Fence Removal feet bottom- 12,285.00 1228500 $3.89 100% $47789 $47.789
<br /> Fence klatallabon eet bottom- 22,542.00 2254200 $83,09 100% 51872930 $1872930
<br /> Pi Removal feet bottom- 44,904.00 4490600 $8.55 100% S383970 $383970
<br /> Powerlirm arM Substation Removal miles) bottom- 9.17 ]10 $43,518.62 100% $308 902 $308.9.
<br /> 6 Tire Map-1 irdlatetl 50.00 so m $945.54 100% S17.277 $d7 Z77
<br /> 79112.01 FaelYttestE u' erd Dial-di-S.
<br /> 60
<br /> 81 13.0 kl-rft Di. .ih.n
<br /> ft
<br /> 83 U.0 Poat Cb.ua Monitor 2 1 7711794 +T78 794
<br /> ft4 ReelamatanJAonitori BMamtenarc_einum bar of) _ _ _ bottom- 1 1 $584.223 100% S584,223 - $684,223
<br /> 85 Ground 6 Surface Water M-e- :number ofl _ bott-w 1 $1192.571 t00% _ $1192,571 $1192571
<br /> �6 Weed control
<br /> -- Total Direct Costs $140,856.484.3266 $140.856,494.3268
<br /> BAR
<br /> 11 16.01 SodoF.mnomk
<br /> 92
<br /> 93 16.0 Co-R.rd S.,A-
<br /> 94 _
<br /> 95 17.0 ConaradoYa Overhsed 0.Prof6 6 not kldudad In dlr.d cosh 19 869 702 19 66 762
<br /> 95 Cormtruction Su on bottom- 1,00 1 .3.".0 100% _ 2'3n'1r. $2936.909
<br /> 47 Corllractor Profit 1 10 $1779,93300 94°i.� ilo il.'..P 7`I $16,732.873
<br /> 98
<br /> 99 1S.0 Ownem M.nr mart elawaa 0 760 320 76 329
<br /> 1 Viewalled Mana ement and Sate 8 n vdlabtl 1 100 $2]232 100`i '_33 $27,232
<br /> 101 n,Desi n and Construction s 1 100 $10,M,462 94°b 59.598_40 $9,598,240
<br /> 10 kreurance 1 1Go $1100821 94% $1035830 $1035830
<br /> 10 Performance Bond 1 100 $1862693 94% 11752722 $1752722
<br /> IM CoMractor Admlmtmtion 1 1l)n 869967 94% S8346296 f83482%
<br /> IY4 19.0 Mobil Don arld Darn bilaa8on if not uck.lad et direct mats 170 9170
<br /> 1%Mob-Demob 1.0 10 $599170.00 100% 5599170 55991701
<br /> 107 Subtotal-ImmmeMal 181 ass 756 jai
<br /> 666756
<br /> m6
<br /> "!20.0 Cow cy at 5% 1097 + 3"
<br /> 1 1 51153095700 94%, S1087n,See 5 10.876 J68
<br /> 'I TotalL0.R-LOYHnuamernal $192.762124 19276 124
<br /> 11/11/2019
<br />
|