Laserfiche WebLink
Demo Worksheet Cont'd Task # TTT Page 2 of 143 <br />300 <br />301 <br />302 <br />303 <br />304 <br />305 <br />306 <br />308 <br />309 <br />310 <br />311 <br />312 <br />13 <br />314 <br />401 <br />402 <br />403 <br />404 <br />406 <br />409 <br />410 <br />411 <br />412 <br />500 <br />501 <br />502 <br />503 <br />504 <br />505 <br />King II - Haul coal waste rock to King I waste pile <br />TRUCKI <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1 <br />1.06 <br />$311.00 <br />$334.00 <br />$4,662.00 <br />$19,660.00 <br />$7,705.00 <br />$3,514.00 <br />$7,092.00 <br />$1,718.00 <br />$699.00 <br />$904.00 <br />$3,686.00 <br />$710.00 <br />$2,631.00 <br />$10,562.00 <br />$39,571.00 <br />$1,802.00 <br />$35,913.00 <br />$7,722.00 <br />$819.00 <br />$4,632.91 <br />$615.00 <br />$261.00 <br />$2,198.00 <br />$386.16 <br />$9,283.92 <br />$356.19 <br />$367.00 <br />$200.00 <br />$3,111.00 <br />King 11- Rip coal sales area <br />RIPPER <br />1.61 <br />King II - Haul gravel from coal sales, portals, <br />rd/wtr tank <br />TRUCKI <br />14.81 <br />King 11- Haul office fill to portal cuts/acc rd/wtr <br />tank <br />TRUCKI <br />50.64 <br />King II - grade portal cuts, access roads, water tank <br />pad <br />DOZER <br />38.65 <br />King II -Compact fill on portal cuts/access rd/water <br />tank pad <br />COMPACT <br />17.23 <br />King Il - Rip portal, access rd., coal sales areas <br />RIPPER <br />34.32 <br />King II - remove east and west cleanwater ditches <br />DOZER <br />8.62 <br />King 11- construct drainage channel in Cochrane <br />Canyon <br />DOZER <br />3.51 <br />King II - construct channel in office drainage <br />DOZER <br />4.53 <br />King II - backfill pond <br />DOZER <br />18.49 <br />King II - Rip coal sales area <br />RIPPER <br />3.43 <br />King II - Grade haul road <br />DOZER <br />13.20 <br />Water truck for dust control <br />MISCTRUK <br />240.00 <br />King II - distribute tosoil from Cochrane stockpile <br />TRUCKI <br />101.93 <br />King II - finish grade topsoil area <br />GRADER <br />20.66 <br />King II revegetate Rangeland Areas (19.36 acres) <br />REVEGE <br />20.00 <br />King II revegetate Pinyon -Juniper areas (3 acres) <br />REVEGE <br />3.00 <br />King I1 -seed water line corridor (0.47 ac) <br />REVEGE <br />1.25 <br />Seal Boreholes CO -14-01 through CO -14-09 <br />BOREHOLE <br />36.00 <br />Regrade drill pads and pits CO -14-01 through CO- <br />14-09 <br />DOZER <br />7.06 <br />Replace topsoil on CO -14-01 through CO -14-09 <br />disturbance <br />DOZER <br />3.00 <br />King II -Broadcast seed CO -14-01 thru CO -09 <br />disturbance <br />REVEGE <br />9.00 <br />King 11- seal downgradient monitoring well <br />BOREHOLE <br />4.00 <br />Plug and Seal MW -1, 2, 3 and 4 Clusters (12 <br />Wells) TR26 <br />BOREHOLE <br />53.00 <br />Remove MW -1,2,3,4 Well Clusters Cement <br />Pads/Poles TR26 <br />DEMOLISH <br />0.00 <br />Regrade drill pads and pits (MW -1, 2, 3, 4) <br />DOZER <br />2.73 <br />Replace Topsoil on Well Clusters (TR26) <br />DOZER <br />1.54 <br />Revegetation; MW -1,2,3,4 Well Cluster Pads <br />REVEGE <br />1.00 <br />SUBTOTALS: <br />1274.1 <br />$619,691 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />Performance bond: <br />Job superintendent: <br />Profit: <br />2.02 <br />Total = <br />$12,517.76 <br />1.05 <br />Total = <br />$6,506.76 <br />637.05 <br />Total = <br />$46,536.50 <br />10.00 <br />Total = <br />$61,969.10 <br />TOTAL O & P = <br />$127,530.12 <br />CONTRACT AMOUNT (direct + O & P) = <br />$747,221.12 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): 500.00 <br />Total = 500.00 <br />CIRCES Cost Estimating Software <br />