Laserfiche WebLink
Agency or organization name :DMG <br />Permit or iob action : SR-04 <br />TASK LISTtDIRECT~COSTSI FORM <br />NO. TASK DESCRIPTION USED FLEET TASK <br />SIZE HOURS DIRECT <br />COST <br /> <br />001 -Hau! reclamation equipment to and from Lake Emma/Terry Tunnel area mobilize 4 8.5 $2,404 <br />002 -Walk dozer to Lake Emma @ $66.14/hr x 4 hrs = $264.56 NA 1 4.0 $265 <br />003 -Backfill subsidence feature at Lake Emma dozer 1 19.3 $1,283 <br />004 -Revegetate 6 acres at Lake Emma area revege 1 8.0 $6,899 <br />005 -Revegetate 5 acres at Terry Tunnel revege 1 5.0 $5,749 <br /> <br />006 -Haul reclamation equipment to and from Mayflower Pond 4 area mobilize 4 8.5 $2,428 <br />007 -Finish grade Mayflower Pond 4 sludge cell dozer 1 73.0 $4,866 <br />008 -Revegetate 8 acres at Mayflower Pond 4 revege 1 8.0 $8,441 <br />009 -Revegetate 2 acres at TR-26 borrow area revege i 4.0 $2,239 <br /> <br />010 -Haul reclamation equipment to and from American Tunnel area mobilize 11 8.5 $6,434 <br />011 -Close American Tunnel portal mineseal 1 8.0 $1,713 <br />012 -Demolish and remove mine related structures at American Tunnel area demolish 1 40.0 $32,286 <br />013 -Rip & grade 8 acres at American Tunnel dozer 2 52.3 $15, 740 <br />014 -Rip 8 grade 3 acres at Herbert Placer dozer 1 15.5 $2,333 <br />015 -Back/ill Cement Creek diversion cut excavate 1 4.4 $441 <br />016 -Revegetate f0 acres atAmerican Tunnel area revege 1 8.0 $10,552 <br />017 -Revegetate 3 acres at Herbert Placer area revege 1 4.0 $3,166 <br /> <br /> <br /> <br /> <br /> <br />suaTOrALS: 279.2 $107,239 <br />• includes inFlation factor adjustment of : NA % TOTAL DIRECT COST' <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Llabllty InSUranCe : 2.02 % Of di/eCt total = $2,166 <br />Performance bond : 1.05 % of direct total = $1,126 <br />Job superintendent : 139.61 hrs'...$/hr: $37.50 total = $5,235 <br />Profit : 10.00 % o(direct total = $10,724 <br />'assume nef hours = 50% of Task hours TOTAL O & P = $19, 251 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (tlirect+O&P)= $126,490 <br />Financial warranty processing (legal/related casts) : total = <br />Engineering work and/or contracUbid preparation : 8.00 % o/cntr. NA total = $10,119 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $6,325 <br />CONTINGENCY - 3.00 % Of dileCt total = $3,217 <br />TOTAL INDIRECT COST= $$8,912 <br />TOTAL BOND AMOUNT (direct+indirect) _ $146,151 <br />