|
Tables
<br />M E- I I
<br />Direct Costs
<br />Task
<br />no. Task Description DRMS Cost SCC Release
<br />Request
<br />Amount DRMS
<br />Proposed
<br />Release Amount
<br />OOa Highwall Reduction Tasks $43,975 $43,975 $43,975
<br />OOb Backfilling and Rough
<br />Grading Tasks $1,651,491 $1,607,909 $1,432,436
<br />OOc Ripping Tasks $7,038 $0 $0
<br />OOd Road Reclamation Tasks $274,910 $93,595 $20,060
<br />OOe Finish Grading Tasks $39,348 $36,827 $35,771
<br />OOf Drainage Control System
<br />Installation/Removal Tasks $675,580 $174,556 $139,942
<br />OOg Topsoil Replacement Tasks
<br />050-075 $1,423,315 $0 $0
<br />Oh Topsoil Replacement Tasks
<br />076-085 $547,275 $0 $0
<br />E Borehole Sealing Tasks $71,765 $0 $0
<br /> Revegetation Tasks $2,210,010 $0 $0
<br />OOk Demolition Tasks $218,539 $173,949 $179,651
<br />001 Miscellaneous Reclamation
<br />Tasks $151,656 $0 $0
<br />OOm Mobilization/Demobilization
<br />Tasks $85,903 $22,749 $22,749
<br />Total Direct Costs $7,400,805 $2,153,560 $1,874,584
<br />Indirect Costs
<br /> Liability Insurance $149,496 $43,499 $37,867
<br /> Performance Bond $77,708 $22,611 $19,683
<br /> Job Superintendent $77,361 $21,973 $52,901
<br /> Profit $740,081 $215,343 $187,458
<br />Total Overhead and Profit $1,044,646 $303,426 $297,909
<br />Contract Amount $8,445,451 $2,456,986 $2,172,493
<br /> Engineering/bid preparation $358,932 $104,416 $92,331
<br /> Reclamation Management $274,477 $79,848 $70,606
<br />Total Amount $9,078,860 $2,641,250 $2,335,430
<br />Page 21 of 22
|