Laserfiche WebLink
Table D -1 <br />Cost Summary <br />Lockland LLC <br />Hopemore Shaft <br />Lake County, Colorado <br />Owner: Robert Calder <br />Prepared : November 25, 2012 <br />Direct Costs <br />Activity Fleet Size <br />1 Demo - Structures <br />demolish <br />2 Secure Hopemore- Hunter Shaft <br />mineseal <br />3 Backfill & Grade Site <br />dozer <br />4 Revegetate Mine Site <br />reveg <br />5 Mobilization /Demolization <br />mobilize <br />Indirect Cost <br />Liability Insurance <br />Perforance Bond <br />Job Superindentent <br />Profit <br />Project Management <br />Fianancial Warranty Processing <br />Engineering <br />Reclamation Management <br />Contingency <br />Total Bond Estimate including a <br />inflation escalator since 2007 <br />percent of direct total <br />(Z) Operator serves as superintendent <br />Task <br />Hours Direct Costs <br />1 120 $ 16,736.00 <br />1 40 $ 2,400.00 <br />1 7.68 $ 1,296.00 <br />1 16 $ 3,003.00 <br />1 $ 1,692.00 <br />Direct Costs - Subtotal $ 25,127.00 <br />%k- <br />2.02 <br />$ <br />507.57 <br />1.05 <br />$ <br />263.83 <br />NA (2) <br />$ <br />- <br />10.00 <br />$ <br />2,512.70 <br />Indirect - Subtotal %I'I <br />$ <br />3,284.10 <br />TOTAL (Construction <br />$ <br />28,411.10 <br />Subtotal Indirect <br />Costs <br />9.27% <br />5 $ 1,420.55 <br />$ 29,831.65 <br />Page 1 Bond Summary <br />