Laserfiche WebLink
Closure Cost Estimate <br /> Misc. Unit Costs <br /> Project Name: BP2020 Version 1 -Reclamation Plan <br /> Date of Submittal: June 2019 <br /> File Name: SRCE_NMC_CCV_2020BP_Vi_LOM_SERV5.xlsm <br /> Model Version:Version 1.4.1 <br /> Cost Data:User Data <br /> Cost Data File:SRCE_Cost_data_NMC_20209BP_6JuneV4.xism <br /> Cost Estimate Type:LOM Cost Basis:Newmont CC&V LOM <br /> Drain Rock Preparation <br /> Crushingl I C.Y. I 1 1 $0.50 <br /> Screeningl C.Y. 1 $0,50 <br /> $1.00 <br /> Misc. <br /> Backhoe workl 02210-700-0120 1 C.Y. I B-11 M 1 28 1 1 $15.991 $9.471 $25.46 <br /> Powerline and Transformer Removal <br /> Single Pole mile 1 $42,243.00 <br /> Double Pole mile $48,277.00 <br /> Transformer 9 ea. $30,274.00 <br /> NOTES: <br /> 7 Sin le Pole Source: NVEner estimate 2009 Adjusted to 2018 <br /> 8 Double Pole Source: NVEnergy estimate 2009 Adjusted to 2018 <br /> (9)Transformer Source:ISierra Pacific Power Company estimate(2004)adjusted to 201E <br /> Erosion and Sedimentation Control <br /> Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data. <br /> All equipment,labor and material unit costs are from Labor Costs,Equipment Costs and Material Costs s readsheets <br /> Daily <br /> Means Number Unit Crew Output Materials Labor Equipment Premium Total Notes <br /> Rip-Rap&Rock Lining <br /> Rip-Rap 3/8 to 1/4 CY m3pieces,grouted 02370-450-0110 S.Y. B-13 80 $28.50 $29.95 $8.32 $66.77 assumes on-site source of rip-rap <br /> Rip-Rap Rip-Rap 18 in 450 mm min thick,no grout 02370-450-0200 S.Y. B-13 53 $8.75 $45.21 $12.56 $66.52 assumes on-site source of rip-rap <br /> Gabions,6 in 150 mm dee 02370-450-0400 S.Y. B-13 200 $8.65 $11.98 $3.33 $23.96 assumes on-site source rock fill for gabions <br /> Gabions,9 in 250 mm dee 02370450-0500 S.Y. B-13 163 $10.70 $14.70 $4.08 $29.48 assumes on-site source rock fill for gabions <br /> Gabions,12 in 300 mm dee 02370450-0200 S.Y. B-13 153 $14.35 $15.66 $4.35 $34.36 assumes on-site source rock fill for gabions <br /> Gabions,18 in 450 mm dee 02370-450-0200 S.Y. B-13 102 $20.50 $23.49 $6.52 $50.51 assumes on-site source rock fill for gabions <br /> Gabions,36 in(1 m)deep 02370-450-0200 S.Y. B-13 60 $34.50 $39.93 $11.09 $85.52 assumes on-site source rock fill for gabions <br /> HDEP Liner Installation <br /> Finish grading large area 2310-100-0100 S.F. B-11L 54000 $0.02 $0.02 $0.04 <br /> Compaction-riding,vibrating roller-12in 300mm lifts 2315-310-5100 C.Y. B-10Y 2600 $0.34 $0.17 $0.51 <br /> 60 mil HDPE 2660-610-0010 S.F. 3 Skwk 1600 $0.43 $1.12 $0.45 10% $2.20 <br /> 80 mil HDPE user S.F. 3 Skwk 149 $9.00 $12.02 $4.83 $25.85 <br /> 40 mil VLDPE user S.F. 3 Skwk 150 $7.00 $11.94 $4.79 $23.73 <br /> user S.F. 3 Skwk 149 $12.02 $4.83 $16.85 <br /> user S.F. 3 Skwk 149 1 $12.02 $4.831 $16.85 <br /> 6/16/2019 <br /> 5 of 6 Misc.Unit Costs <br /> SRCR SoMert.All RigMn Rxrve,l. <br />