Laserfiche WebLink
Tabetha Lynch, DRMS <br />SL -08 Cost Estimate <br />Page 2 <br />January 20, 2016 <br />Table 1. SL -08 Reclamation Cost Estimate Summary <br />Task Task Description <br />Task <br />Hours <br />Direct Cost <br />A Backfilling and Grading <br />330.8 <br />$610,991.00 <br />B Hi hwall Reduction; Blasting Cost <br />0 <br />$0.00 <br />C Rip and Regrade Haul and Access Roads <br />9.39 <br />$2,208.00 <br />D Regrade Impoundments and Diversions <br />0 <br />$0.00- <br />E Topsoil Replacement Cost <br />208.38 <br />$449,069.00 <br />F Reve etation Costs <br />182.31 <br />$100,142.00 <br />G Structure Demolition <br />8 <br />$3,885.03 <br />H Borehole Sealing <br />16 <br />$6,332.00 <br />I Site Maintenance; Rill and Gully Repair and Pond Cleaning <br />121.38 <br />$31,421.00 <br />J Mobilization and Demobilization <br />15.6 <br />$28,271.00 <br />Total Hours and Direct Cost <br />891.86 <br />$1,232,319.0 <br />3 <br />Indirect Cost Summary <br />Overhead and Profit <br />Liability Insurance 2.02% of Direct Cost <br />2.02% <br />$24,892.84 <br />Performance Bond 1.05% of Direct Cost <br />1.05% <br />$12,939.35 <br />Job Superintendent cost/hour time 50% of total task hours; <br />$75.16/hr <br />445.93 <br />$33,516.10 <br />Profit 10% of Direct Cost <br />10% <br />$123,231.90 <br />TOTAL <br />$194,580.20 <br />Legal - Engineering - Project Management <br />Engineering work and/or contract/bid prep; 4.25% of Contract <br />4.25% <br />$60,643.22 <br />Reclamation Management and/or Administration; 4.00% of <br />Contract <br />4.00% <br />$57,075.97 <br />TOTAL <br />$117,719.19 <br />Total Site Reclamation Cost <br />$1,544,618.4 <br />1 <br />Parcel 30, 31 and 32; Phase I Liability SL -07 <br />$347,158.56 <br />revised required sure <br />$1,197,459.8 <br />5 <br />-Remaining <br />