Laserfiche WebLink
Hayden Gulch Loadout SL2 Bond Release Estimate <br />90% ot Rai <br />TASK DESCRIPTION COST Red Released 100 % release <br />1 <br />Regrade Rail Loop <br />$ 47,582.00 <br />$ 47,582.00 <br />2 <br />Regrade Rail Spur <br />$ 31,827.00 <br />$ 28,644.30 <br />3 <br />Regrade Facilities Area; Office/Parking Lot <br />$ 1,720.00 <br />$ 1,720.00 <br />6 <br />Rip Facilities Area <br />$ 607.00 <br />$ 607.00 <br />7 <br />Rip Haul Road HGLF-HRI <br />$ 792.00 <br />$ 712.80 <br />11 <br />Regrade Haul Road HGLF-HRI <br />$ 1,888.00 <br />$ 1,699.20 <br />15 <br />Finish Grade Disturbed Area <br />$ 7,606.00 <br />$ 6,845.40 <br />18 <br />Regrade Truck Loop Pond <br />$ 487.00 <br />$ 487.00 <br />19 <br />Regrade Rail Loop Pond <br />$ 1,650.00 <br />$ 1,650.00 <br />20 <br />Regrade All Ditches <br />$ 4,874.00 <br />$ 4,386.60 <br />21 <br />Regrade Leach Field <br />$ 1,950.00 <br />$ 1,950.00 <br />24 <br />Replace Topsoil on Rail Loop and Facilities Area <br />$ 84,068.00 <br />$ 84,068.00 <br />25 <br />Replace Topsoil on Rail Spur <br />$ 17,035.00 <br />$ 15,331.50 <br />31 <br />Drill Seed Mix #I <br />$ 28,894.00 <br />$ 26,004.60 <br />32 <br />Drill Seed Mix #2 <br />$ 746.00 <br />$ 671.40 <br />33 <br />Drill Seed Mix #3 <br />$ 22,424.00 <br />$ 20,181.60 <br />34 <br />Hydroseed Mix #3 <br />$ 3,272.00 <br />$ 2,944.80 <br />37 <br />Demolish and Remove Structures <br />$ 206,836.93 <br />$ 206,836.93 <br />40 <br />Clean Sediment from Ponds Once During Liability P <br />$ 3,464.00 <br />$ 3,464.00 <br />41 <br />Site Maintenance Over the Ten -Year Liability Perioc <br />$ 10,795.20 <br />$ 9,715.68 <br />45 <br />Mob/Demob equip. for Reclamation ofLoadout Are <br />$ 9,492.00 <br />$ 8,542.80 <br />46 <br />Mob/Demobiliz ation for Pond Removal <br />$ 3,578.00 <br />$ 3,578.00 <br />47 <br />Mob/Demobiliz ation for Maintanence and Pond CI <br />$ 5,710.00 <br />$ 5,710.00 <br />$ 125,809.12 <br />$ 357,652.93 <br />Direct Cost Total: <br />$ 483,462.05 <br />>>> 56% Bond <br />Release <br />Overhead and Profit <br />56% <br />Liabilty Insurance <br />$ 17,526.57 <br />$ 9,814.88 <br />Performance Bond <br />$ 9,110.35 <br />$ 5,101.80 <br />Job Superintendent <br />$ 37,098.44 <br />$ 20,775.13 <br />Profit <br />$ 86,765.20 <br />$ 48,588.51 <br />$ 150,500.56 <br />$ 84,280.31 <br />Legal - Engineering - Project Management <br />$ - <br />Engineering <br />$ 43,271.48 <br />$ 24,232.03 <br />Reclamation Management <br />$ 45,816.87 <br />$ 25,657.45 <br />Indirect Total (56%) $ 218,450.10 <br />SL2 TOTAL: $ 701,912.15 <br />***15,150 of 16, 850 feet (90%) of the railbed is part of the Trail System and this bond release <br />