|
Page 3 of 245
<br /> 132 Mobilize and Demobilize from Hayden,CO MOBILIZE 1 5.34 $73,273
<br /> 133 Blast L Pit: 1,641,215 BCY(operator accepted NA 3 274.00 $576,761
<br /> costs)
<br /> LO1 Regrade L Pit X-sec:407,200 DOZER 4 20.45 $29,820
<br /> L02 Regrade L Pit X-sec:406,700 DOZER 4 234.44 $341,918
<br /> L03 Regrade L Pit X-sec:406,200 DOZER 4 172.00 $250,859
<br /> L04 Regrade L Pit X-sec:405700 DOZER 4 198.57 $289,608
<br /> L05 Regrade L Pit X-sec:405,200 DOZER 4 244.53 $356,641
<br /> L06 Regrade L Pit X-sec:404,700 DOZER 4 766.93 $1,118,537
<br /> L07 Regrade L Pit X-sec:404,200 DOZER 4 557.41 $812,961
<br /> L08 Regrade L Pit X-sec:403,700 DOZER 4 530.13 $773,180
<br /> L09 Regrade L Pit X-sec:403,200 DOZER 4 672.51 $980,822
<br /> L10 Regrade L Pit X-sec:402,700 DOZER 4 303.02 $441,942
<br /> Ll1 Regrade L Pit X-sec:402,200 DOZER 4 614.55 $896,302
<br /> L12 Regrade L Pit X-sec:401,700 DOZER 4 256.94 $374,737
<br /> L13 Regrade L Pit X-sec:401,200 DOZER 4 14.77 $21,538
<br /> L14 Regrade L Pit X-secs:400,700 and 400,200 DOZER 4 17.26 $25,172
<br /> L15 Seed L Pit:Rangeland with Shrubs REVEGE 1 723.00 $579,047
<br /> L16 Regrade L Pit North Haul road.6.5 ac X 9 ft th. DOZER 2 32.35 $38,329
<br /> L17 Replace Topsoil on L Pit SCRAPERI 1 461.58 $1,958,137
<br /> LN20 Site Maintenance;Rill and Gully Repair and Pond SITEMAINT 1 80.00 $60,586
<br /> Cleaning ENANCE
<br /> NO1 Regrade N Pit DOZER 2 541.41 $394,811
<br /> NO2 Backfill and Grading N Pit TRUCKl 1 1,639.26 $5,034,364
<br /> N14 Replace Topsoil on N Pit SCRAPERI 1 202.11 $857,428
<br /> N15 Seed N PitRangeland w/o shrubs(<6700 ft.) REVEGE 1 60.00 $29,149
<br /> N16 Seed N Pit:>6700 ft.-Rangeland with Shrubs REVEGE 1 302.00 $242,250
<br /> SUBTOTALS: 14574.34 $26,163,987
<br /> INDIRECT COSTS
<br /> OVERHEAD AND PROFIT:
<br /> Liability insurance: 2.02 Total= $528,513
<br /> Performance bond: 1.05 Total= $274,722
<br /> Job superintendent: 7,287.17 Total= $506,823
<br /> Profit: 10.00 Total= $2,616,399
<br /> TOTAL O&P= $3,926,456
<br /> CONTRACT AMOUNT(direct+O&P)_ $30,090,443
<br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT:
<br /> Financial warranty processing(legal/related costs): $500 Total= $500
<br /> Engineering work and/or contract/bid preparation: 2.50 Total= $752,261
<br /> Reclamation management and/or administration: 2.50 $752,261
<br /> CONTINGENCY: 0.00 Total= $0
<br /> TOTAL INDIRECT COST= $5,431,478
<br /> TOTAL BOND AMOUNT(direct+indirect)_ $31,595,465
<br />
|