Laserfiche WebLink
CEMEX Lyons Quarry—Permit#M-1977-208 <br /> Bond Calculation <br /> Table 1: Cost Estimate Summary <br /> Task Cost <br /> Direct Costs <br /> Reclamation Tasks <br /> Demolition/Disposal of Buildings/Structures (Table 2) $ 1,027,167 <br /> Steel Demolition/Disposal (Table 3) $ 1,812,376 <br /> Concrete Demolition/Disposal (Table 4) $ 3,961,845 <br /> Backfill &Capping of C Pit area (Table 5) $372,193 <br /> On-Site Concrete Disposal Cell (Table 6) $592,549 <br /> Grading& Ripping (Table 7) $ 12,047 <br /> Growth Media Application (Table 8) $328,756 <br /> Revegetation (Table 9) $ 144,081 <br /> Mobilization/Demobilization 2.5% of Reclamation Tasks $ 206,100 <br /> Total Direct Costs $ 8,457,289 <br /> Indirect Costs <br /> Overhead & Profit <br /> Liability Insurance 2.02% of Direct Costs $ 170,837 <br /> Performance Bond 1.05% of Direct Costs $ 88,802 <br /> Profit 10% of Direct Costs $ 845,729 <br /> Superintendent 0.25% of Direct Costs $ 21,143 <br /> Total Overhead & Profit $ 1,126,511 <br /> Legal, Engineering, & Project Management <br /> Financial Warranty $500 <br /> Engineering Work 4.25% of Contract Amount $407,311 <br /> Reclamation Management 5% of Contract Amount $479,190 <br /> Total Indirect Costs $ 2,013,512 <br /> Total Contract Amount (Direct Costs+Overhead & Profit) $ 9,583,800 <br /> Total Bond Amount $ 11,597,312 <br /> March 10, 2023 <br />