Laserfiche WebLink
RECLAMATION COST SUMMARY cont'd sheet 4 of 4 <br />• K. PORTAL/SHAFT SEALING <br />Task No.~ Task Description <br />___________,._______L______________ <br />^ <br />___~ <br />___~______.,_~ I <br />Cost (S) <br />_~_______.,_.. <br /> 18 ~ Spoil Sampling (assume 10 samples/8200 each ~ 52,000 <br /> 19 ~ Rill 8 Gully Repair ( 510,000 <br /> 20 ~ Construct, Maintain 8 Operate Flood Irrigation ~ 512,000 <br /> Subtotal (K): 524,000 <br /> L. DRILL HOLE/MONITORING LIELL SEALING <br /> Task No.~ Task Description ~ Cost (S) <br /> ________I___________________________________ <br />17a ~ Seal Underburden Monitoring Nells _______________ <br />~ _________.,__ <br />51,530 <br /> 176 ~ Seal Dakota Coal Monitoring tJel is ~ 81,540 <br /> 17c ~ Seal Overburden Monitoring 4lells ~ 5796 <br /> 17d ~ Seal Alluvial Monitoring Wells <br />______________ <br />____________ <br />______ <br />______ ~ <br />________________ 5231 <br />__________ <br />_ <br /> __ <br />__ <br />__ Subtotal (L ): _ <br />84,097 <br /> M. MISCELLANEOUS RECLAMATION TASKS <br /> Task No.~ Task Description <br />________ <br />___________ <br />_______________.._______ ~ <br />.._______..______I Cost (E) <br />____________ <br /> I <br />_ <br />32 ~ PNN/ELEC ~ 8102,900 <br /> 21 ~ Demolition ~ 5127,009 <br /> 22 ~ Seeding ~ 840,914 <br /> Fencing <br /> 23 ~ Mob/Demob <br />M1 i 826,048 <br /> __ Subtotal CM)• ===8296,871- <br />• TOTAL DIRECT RECLAMATION COSTS (subtotals A through M): 51,789,372 <br /> <br />]I. INDIRECT COSTS ____________ <br /> ____________________________________________ <br />A. CONTRACTOR'S OVERHEAD 8 PROFIT ________________ ____________ <br /> Item No.~ Item Description ~ Cost (S) <br /> ________I__..________________________~_______ <br />1. ~ Public Liability Insurance.... _______________I <br />1.550% of dir. ~ ____________ <br />527,735 <br /> 2. ~ Contractor's Performance Bond 1.550% of dir. ~ 527,735 <br /> 3. ~ Contractor's Profit........... 10.00% of dir. ~ 5178,937 <br /> 4. ~ Job Superintendent.. ~ 518,715 <br /> Subtotal (A ): 5253,123 <br /> TOTAL CONSTRUCTION CONTRACT AMOUNT (dir ect plus 0 8 P): 82,042,495 <br /> <br />B. OMG PROJECT ADMINISTRATION EXPENSES ____________ <br /> Item No.~ Item Description ~ Cost (S) <br /> 1. ~ Project engineering fees at... 5.41Y. of cntr.~ 5116,499 <br /> 2. ~ Staff admin. expense 4.11% of cnt r.~ 583,947 <br /> NET INDIRECT COST PERCENTAGE: 25.07% Subtota( (B): 5794,446 <br /> TOTAL INDIRECT RECLAMATION COSTS (subtotals A through B): 8447,569 <br /> TOTAL PERFORMANCE BOND AMOUNT Cdirect plus indirect costs): _S2_236,941- <br />