|
Cost Summary Worksheet Cont'd Task#000 Page 3 of 4
<br /> 128 Reveg for 20 x.3 acres drillholes REVEGE 1 6.00 $4,830
<br /> 129 Regrade .3acres x 20 drill pads DOZER 1 60.58 $16,996
<br /> 130 Demolish structures,remove materials and debris DEMOLISH 1 100.00 $788,371
<br /> 131 Culvert Removal and Disposal DEMOLISH 1 60.00 $135,536
<br /> 132 Mobilize and Demobilize from Hayden, CO MOBILIZE 1 5.34 $75,650
<br /> 133 Drill and Blast L Pit,641,215 BCY NA 3 274.00 $628,336
<br /> 133a Place holder NA 1 0.00 $0
<br /> LO1 Regrade L Pit X-sec:407,200 DOZER 4 20.45 $29,619
<br /> L02 Regrade L Pit X-sec:406,700 DOZER 4 234.44 $339,618
<br /> L03 Regrade L Pit X-sec:406,200 DOZER 4 172.00 $249,171
<br /> L04 Regrade L Pit X-sec:405700 DOZER 4 198.57 $287,660
<br /> L05 Regrade L Pit X-sec:405,200 DOZER 4 244.53 $354,242
<br /> L06 Regrade L Pit X-sec:404,700 DOZER 4 766.93 $1,111,014
<br /> L07 Regrade L Pit X-sec:404,200 DOZER 4 557.41 $807,493
<br /> L08 Regrade L Pit X-sec:403,700 DOZER 4 530.13 $767,979
<br /> L09 Regrade L Pit X-sec:403,200 DOZER 4 672.51 $974,225
<br /> L10 Regrade L Pit X-sec:402,700 DOZER 4 303.02 $438,970
<br /> L11 Regrade L Pit X-sec:402,200 DOZER 4 614.55 $890,274
<br /> L12 Regrade L Pit X-sec:401,700 DOZER 4 256.94 $372,216
<br /> L13 Regrade L Pit X-sec:401,200 DOZER 4 14.77 $21,393
<br /> L14 Regrade L Pit X-secs:400,700 and 400,200 DOZER 4 17.26 $25,003
<br /> L15 Seed L Pit:Rangeland with Shrubs REVEGE 1 723.00 $582,277
<br /> L16 Regrade L Pit North Haul road.6.5 ac X 9 ft th. DOZER 2 32.35 $36,981
<br /> L17 Replace Topsoil on L Pit SCRAPERl 1 461.58 $2,693,308
<br /> LN20 Site Maintenance;Rill and Gully Repair and Pond SITEMAINT 1 80.00 $70,586
<br /> Cleaning ENANCE
<br /> NO1 Regrade N Pit DOZER 2 291.73 $333,648
<br /> NO2 Backfill and Grading N Pit TRUCKl 1 1,639.26 $5,270,663
<br /> NO2a Backfill and Grading I Pit Middle TRUCKl 1 286.29 $920,113
<br /> NO2b Backfill and Grading J Pit West TRUCKl 1 280.32 $900,924
<br /> NO2c Backfill and Grading J Pit East TRUCKl 1 186.42 $599,126
<br /> N14 Replace Topsoil on N Pit SCRAPERl 1 202.11 $1,179,345
<br /> N14a Replace Topsoil in I Pit East SCRAPERl 1 14.15 $79,433
<br /> N14A Replace Topsoil in J Pit East-segment 1 SCRAPERl 1 0.50 $2,791
<br /> A
<br /> N14b Replace Topsoil I Pit(Middle) SCRAPERl 1 15.29 $85,863
<br /> N14B Replace Topsoil in J Pit East-segment 2 SCRAPERl 1 20.91 $117,418
<br /> B
<br /> N14C Replace Topsoil in J Pit SCRAPERl 1 3.68 $20,668
<br /> N14C Replace Topsoil in J Pit East-segment 3 SCRAPERl 1 16.21 $91,047
<br /> C
<br /> N15 Seed N PitRangeland w/o shrubs(<6700 ft.) REVEGE 1 60.00 $29,418
<br /> N16 Seed N Pit: >6700 ft.-Rangeland with Shrubs REVEGE 1 302.00 $243,601
<br /> N16B Seed J Pit 80.72 acres without shrubs(Range C) REVEGE 1 60.10 $67,054
<br /> N16B Seed I(79.94 a)J(10.46 a)Pits no shrubs(Range REVEGE 1 60.10 $74,776
<br /> B C)
<br /> RNY Reclaimed Not Yet Bond Released NA 1 1,484.02 $1,238,957
<br /> BR
<br /> SUBTOTALS: 14517.95 $27,204,303
<br /> INDIRECT COSTS
<br /> CIRCES Cost Estimating Software
<br />
|