Laserfiche WebLink
Cost Summary Worksheet Cont’d Task # 000 Page 6 of 6 <br /> <br />CIRCES Cost Estimating Software <br />180f Backfill and Regrade 9 East Utility Borehole Pad <br />MR304 <br />DOZER 1 5.09 $612.00 <br />180g Replave Topsoil 9 East Utility Borehole Pad <br />MR304 <br />DOZER 1 1.36 $164.00 <br />180h Backfill and Grade SWMD Thickener Underflow <br />Borehole Pad <br />DOZER 1 4.75 $1,386.00 <br />180i Backfill and Grade SWMD Thickener Underflow <br />Borehole Pad <br />DOZER 1 4.75 $1,386.00 <br />180j Backfill SWMD Thickener Underflow Pipeline - <br />75 Ft of Trench <br />EXCAVATE 1 1.25 $84.00 <br />180k Backfill and Grade 10RT Pipeline 75' open trench, <br />MR299 <br />DOZER 1 0.30 $25.00 <br />181 Seal Shafts and Openings MINESEAL 1 196.15 $78,701.71 <br />182 Borehole and Monitoring Well Sealing BOREHOLE 1 1,678.42 $542,615.28 <br />183 Plug and Seal the 9 East Utility Borehole (MR296) BOREHOLE 1 16.00 $30,492.86 <br />184 Permanent Coal Fine Disposal from FCB Spill; <br />MR297 <br />TRUCK1 1 1.72 $485.00 <br />185 Rangeland Area Seeding; All approved <br />disturbances <br />REVEGE 1 327.99 $813,575.00 <br />190 Demolish and Remove All Structures DEMOLISH 1 4,100.00 $2,570,953.67 <br />200 Mobilize/Demobilize Equipment from Hayden, <br />Colorado <br />MOBILIZE 1 3.37 $46,065.00 <br />210 Site Maintenance During Reclamation and Ten- <br />Year Liability <br />SITEMAINT <br />ENANCE <br />1 300.00 $47,027.60 <br /> <br /> <br /> <br />SUBTOTALS: <br /> <br /> <br />11333.07 <br /> <br />$7,455,224 <br /> <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: 2.02 Total = $150,595.52 <br />Performance bond: 1.05 Total = $78,279.85 <br />Job superintendent: 5,666.54 Total = $413,940.38 <br />Profit: 10.00 Total = $745,522.40 <br /> TOTAL O & P = $1,388,338.15 <br /> CONTRACT AMOUNT (direct + O & P) = $8,843,562.15 <br /> <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): 0.00 Total = 0.00 <br />Engineering work and/or contract/bid preparation: 4.00 Total = $353,742.49 <br />Reclamation management and/or administration: 3.13 $276,803.50 <br /> <br />CONTINGENCY: 0.00 Total = $0.00 <br /> <br />TOTAL INDIRECT COST = $2,018,884.13 <br /> <br />TOTAL BOND AMOUNT (direct + indirect) = $9,474,108.13 <br />