|
Bond Calculation Worksheet
<br />St. Vrain Lakes Filing 1
<br />Reclamation Permit # M-1982-015
<br />Operator: Carma Bayshore LLC
<br />Job No. 3811-DMG
<br />
<br />No.
<br />Task Description Original
<br />Reclamation
<br />Cost Percentage
<br />of Work
<br />Completed Cost
<br />of Work
<br />Completed Cost
<br />to Complete
<br />Reclamation
<br />1 Slurry Wall Installation $ 1,683,400 100°%
<br />0 / $
<br />$ 1,683,400
<br />645
<br />52 $ -
<br />$
<br />2 Replace Topsoil on Slopes Above Water Line $ 52,645 10
<br />°
<br />00%
<br />$ ,
<br />997
<br />28 -
<br />$
<br />3 Reshape Ponds - Including Islands, Build with Excavator
<br />D $
<br />$ 28,997
<br />516
<br />59 1
<br />100%
<br />$ ,
<br />59,516
<br />$ -
<br />4 ozer
<br />Reshape Ponds - Including Islands, Build with $ ,
<br />670
<br />103 100% $ 103,670 $
<br />5 Revegetation and weed control $ ,
<br />614,255 100% $ 614,255 $ -
<br />6 Rip-Rap for Spillways $ 974
<br />25 100% $ 25,974 $ -
<br />7 60" Diameter Culvert for Spillways
<br />$ ,
<br />080
<br />5 %
<br />100 $ 5,080 $ -
<br />8 30" Diameter Culvert for Spillways , 569
<br />4, 1
<br />00% $ 4,569 $ -
<br />9 Construction Fence $ 800
<br />5 100% $ 5,800 $ -
<br />10 Concrete Cut-Off Walls $ ,
<br />6,000 100% $ 6,000 $ -
<br />11 Outlet Structure $ 85,173 100% $ 85,173 $ -
<br />12
<br />13 Filter Fabric
<br />Perimeter Drain and Components
<br />$
<br />31
<br />8,
<br />64 64 %
<br />10000% $
<br />$ 31,864
<br />048
<br />9 $ -
<br />$ -
<br />14 Mobilization/Demobilization
<br />$ 8,
<br />0
<br />2,715,991 1
<br />$ ,
<br />2,715,991
<br />$ -
<br /> $ 54,863 $ 54,863
<br /> Liability Insurance $ 28,518 $ 28,518
<br /> Performance Bond $ 2,799,372 $ 2,799,372 $ -
<br />
<br />Financial Warranty Processing
<br />$
<br />500
<br />$
<br />$ 500
<br />
<br />000
<br />10 $
<br />
<br />$
<br /> Engineering Work and/or Contract Preparation $
<br />$ 10,000
<br />969
<br />139 $ ,
<br />139,969 $ -
<br /> Reclamation Management and/or Administration , $ 842
<br />24 $ -
<br /> Contingency $
<br />$ 24,842
<br />974,683
<br />2 1 1 $ ,
<br />2,974,683 $ -
<br /> Total Bond Amount ,
<br />Printed 9/13/2007
<br />Meurer & Associates
<br />3811/DMG/Corresp./Bond reduction worksheet
|