Laserfiche WebLink
La Poudre-Table for Reclamation/Bonding Cost Estimate <br /> M-1983-090 <br /> Activity Quantity Units Unit Costs Cost <br /> A. Slurry wall assuming 8,248 If of wall at 20 feet high(includes three <br /> ponds,wildlife and south ponds) <br /> 1 Wildlife Pond Slurry wall(excavation,materials,labor,dewatering) 83,920 FACE FT $ 4.85 $ 407,012.00 <br /> 2 Small South Pond Slurry wall(excavation,materials,labor,dewatering) <br /> 23,560 FACE FT $ 4.85 $ 114,266.00 <br /> 3 Large South Pond Slurry wall(excavation,materials,labor,dewatering) <br /> 70,020 FACE FT $ 4.85 $ 339,597.00 <br /> 4 Spillway(s) 2,411 CY $ 70.00 $ 168,770.00 <br /> B. Other Costs-During Final Phase of Reclamation <br /> 5 Remove concrete pad for concrete plant 782.00 CY $ 30.00 $ 23,460.00 <br /> 6 Remove concrete footings for office 87 CY $ 30.00 $ 2,610.00 <br /> 7 Remove&haul off office 1 LS $ 2,500.00 $ 2,500.00 <br /> 8 Remove concrete base for scale 22 CY $ 30.00 $ 660.00 <br /> 9 Remove&haul off scale 1 LS $ 2,500.00 $ 2,500.00 <br /> 10 Remove&haul off batch plant 1 LS $ 15,000.00 $ 15,000.00 <br /> 11 Scarify ground(remiander of affected area as shown on Rec Plan) 35.00 AC $ 150.00 $ 5,250.00 <br /> 12 Final grade and place 6"topsoil over remainder of disturbed area 28,233 CY $ 2.00 $ 56,466.67 <br /> Seed and mulch remainder of disturbed area(see rec.plan for 35.00 AC $ 550.00 $ 19,250.00 <br /> 13 remaininq affected area) <br /> 14 Contractor Mobilization/Demobilization(5%) 1 LS $ 51,147.00 $ 51,147.00 <br /> .67 <br /> Total Disturbance Costs $ 1,208,488.67 <br /> Liability Insurance(2.02%)-Based on DMG estimate $ 24,411.47 <br /> Performance Bond(1.05%)-Based on DMG estimate $ 12,689.13 <br /> Job Super(1%) $ 12,084.89 <br /> Contractor Overhead and Profit(10%)-Based on DMG estimate $ 120,848.87 <br /> Total Overhead&Profit(0&P) $ 170,034.36 <br /> Contract Amount(direct+0&P) $ 1,378,523.02 <br /> Engineering Work and/or contract/bid preparation(4.25%) $ 58,587.23 <br /> Administration 5% -Based on DRMS estimate $ 68,926.15 <br /> Total $ 1,506,036.40 <br /> Bestway Concrete Aggregate <br />