PERMFILE137683

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 9/2/2004
• Section_Exhibit Name: Exhibit 13 Bonding Information
• Media Type: D
• Archive: Yes

•
TR - 53 BOND REVISION COSTS
Production Equipment Equipment
Volume Volume Rate Hours Costs Total Cost
Equipment BCY LCY (BCY/HR.) (Hrs) ($/hr.)
777C Haul Trucks 319,200 392,828 912 350 $159.39 $55,786.50
9920 Loader 319,200 392,828 342 933 $184.32 $171,970.56
D10N Dozer 319,200 392,828 342 933 $168.27 $156,995.91
Total Cost $384,752.97
Topsoil Redistribution (CDMG Task 201, 5/23/01)
TR-53 Additional Disturbed Area
Reseeding Costs
Total Seeding Cost
Section 16 Last Cut Backfill
Total Direct Costs
Contractor Overhead. Profit and Administrative
Public Liability Insurance
Pertorrnance Bond
Job Supervision
Mobilization and Demobilization
Contractor Profit
Subtotal Contractor Indirect Costs
Total Contract Amount
$31,988.00
17 Acres
312.76 per Acre (as per CDMG)
5,316.92
4.752.97
$ 422,057.89
$6,541.90
$4,431.61
$0.00
$0.00
$53,179.29
$475,237
Project Administration Costs
CDMG Administrative Costs (3.25°k) $15,445.21
Contract Preparation Fees (4.25°h) $20,197.58
Subtotal Administra8ve Indirect Costs $35,642.79
TOTAL TR-53 BOND REVISION COSTS $ 510,879.97
• Revision Submitted 6 - i 3 - ° 1
Revision No. T R -s 3
L7