|
Finished, Partially bond
<br /> Unfinished work or released work subject to
<br /> finished work yet to be 3.03(2) bond release phase
<br /> band released iknits
<br />TASK LIS P (DIRECT COSTS)
<br /> 60% of
<br /> applicable
<br /> Form Task Cost (SL• amount for Cost (RN-03) Hours Cost (RN-03) Hours
<br />Task no. Task description Used Hours a3) S403 ($0
<br /> outside SL-
<br /> 03 area)
<br />c?_
<br />042 fat wnw vwrYl at Senth erld p? pefritft area
<br />Removekiispose equipment V equipment storage yard
<br />demolisn.xis
<br />'23.50
<br />$15,2&0
<br />$15,'x50
<br />123. 0
<br />:43 Regrade equipment storage yard dozer 5.91 $11.231
<br />044 Distribute tobseif for F,fs & reveg. on equipment storage yard scraper 12.01 $4,601
<br />045 Revegetate equipment storage yard renege 4.60 $1,741
<br />052 Dispose of 25 55-gallon drums (6 wt hazardous waste) demclish.xts 3.00 $6,250
<br />21
<br />590 10
<br />511
<br /> $28,976 $17,386 $15,250 123.50 .
<br />.
<br />Topsoil s
<br />r,? tockoiles 11114.07. and #8
<br />Haul remaining topsoil in stockpiles #4 and #7 into gravel pit area
<br />scraper
<br />,161.88
<br />514,765
<br />$74,765
<br />361.88
<br />03g Disc footprints of stockpiles 04. #7, and #8 ravage 4.00 $612 5672 4,00
<br />041 Revegetate topsoil stockpiles #4. #7, and 98 ravage 16.80 $6,371
<br />o $6,371
<br />$81
<br />808 16.60
<br />382
<br />68
<br />s0 0.00
<br /> 581.808 s , .
<br />seal mon
<br />053 itorlm wells
<br />Seal three monitoring wells
<br />borehoie.xls
<br />80
<br />$4,294
<br />$4,294
<br />8.63
<br />9
<br />52
<br />
<br />00
<br />30 0
<br /> $4,294 so $4.294 .
<br />- .
<br />Epulnment mobtlfzatfon and Iona-term site maMtenance
<br />00
<br />0
<br />684 2.40
<br />$2
<br />090 Mobilizeldemobilizeail equipment mobilize 600 $6,711 .
<br />4
<br />00 ,
<br />050 Rilligullymaintenance. 3times over 10year penod!Rule 3.02.1(7,) dozer 24.00 51,358 $1,358 2
<br />.
<br />051 Weed control (4 hours each year X S501hr x 10 years) NA 40,00 $2.000 $2,000 40.00
<br />40
<br />838 2
<br />51
<br /> $10.069 $6,041 $3.358 64.00 .
<br />.
<br /> TOTAL DiRECT COSTS 2081.82 6556,542 5258,593 $144.123 723.54 $170,236 555.17
<br />Indirect Costs
<br />Contractor's overhead & orotit
<br />234
<br />$2
<br />639
<br />$2
<br />Liability insurance: 4.55 of direct costs total = $8,626 , ,
<br />Performance bond: 1.05 `Yo of direct costs total = 55.844 51,513 $1.787
<br />iobsuperintendent 50% of hrs. at 3 41.25 total= $42,938 $14,923 Sit,450
<br />Profit: 10.00 % ot direct Costs total= $55,654 $14,412 547.024
<br />D10IG project management
<br />Engineering work andlor bid preparation: 4.25 % of direct costs $23.653 $6.125 $ 235
<br />Reclamation management and/or administration: 5.0 % of direct costs $27.827 $7206 58.512
<br />Contingency 0 k of direct costs
<br /> TOTAL $164.542 $76453 546?414 $48.647
<br /> TOTAL (OiRECT . INDIRECT) $721.084 $335,046 $190,9,37 $215,883
<br /> \1
<br /> GRANC TO?'AL. 6409,420
<br />Page 2 of 2
|