Laserfiche WebLink
Page 2 of 137 <br />061 <br />062 <br />063 <br />064 <br />065 <br />066 <br />068 <br />069 <br />070 <br />080 <br />090 <br />100 <br />101 <br />102 <br />103 <br />104 <br />106 <br />110 <br />111 <br />112 <br />120 <br />125 <br />126 <br />127 <br />128 <br />Replace Topsoil on Portal Face -Up Area <br />SCRAPERI <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 />46.56 <br />$56,381.00 <br />$21,623.00 <br />$45,617.00 <br />$33,473.00 <br />$20,563.00 <br />$8,518.00 <br />$2,373.00 <br />$2,373.00 <br />$1,695.00 <br />$17,453.03 <br />$57,210.43 <br />$17,764.00 <br />$68,753.00 <br />$13,607.00 <br />$1,298.00 <br />$86,839.00 <br />$295,210.00 <br />$305,590.98 <br />$369,049.35 <br />$139.41 <br />$35,047.00 <br />$60,696.00 <br />$6,338.00 <br />$55,844.00 <br />$30,317.00 <br />Replace Topsoil on South Utility Pads <br />SCRAPERI <br />17.86 <br />Replace Topsoil on South Facilities Storage Areas <br />SCRAPERI <br />37.67 <br />Replace Topsoil on Haulroad A/A-1 Reduction <br />SCRAPERI <br />24.94 <br />Replace Topsoil on Haulroad B Reduction <br />SCRAPERI <br />15.32 <br />Replace Topsoil on Haulroad D Location <br />SCRAPERI <br />6.35 <br />Replace Topsoil on COV 11, CCU31, CCU47, <br />CCU58, CCU67, CCU84, <br />DOZER <br />6.64 <br />Replace Topsoil on Upper Sump <br />DOZER <br />6.64 <br />Replace Topsoil on Lower Sump <br />DOZER <br />4.74 <br />Seal Mine Shafts and Portals <br />MINESEAL <br />32.00 <br />Drillhole/Monitoring Well Sealing <br />BOREHOLE <br />121.35 <br />Reseed North Facilities Areas <br />REVEGE <br />7.20 <br />Reseed South Facilities Areas <br />REVEGE <br />38.40 <br />Reseed Reclamed Roads <br />REVEGE <br />7.10 <br />Reseed Drill Pads and Geotechnical Hole <br />Locations <br />REVEGE <br />3.00 <br />Seed Remaining BRB-2 and BRB-3 Area <br />REVEGE <br />136.02 <br />Seed Phase II Released BRB4 <br />REVEGE <br />231.20 <br />Demolish and Remove North Facilities and <br />Materials <br />DEMOLISH <br />134.00 <br />Demolish and Remove South Facilites and <br />Structures <br />DEMOLISH <br />190.00 <br />Demolish and Remove Tower and Foundation <br />(MR22) <br />DEMOLISH <br />4.00 <br />Mobilize/Demobilize Equipment from Hayden <br />MOBILIZE <br />3.33 <br />Site Maintenance During Liability Period <br />SITEMAINT <br />ENANCE <br />400.00 <br />Weed Managment Over Liability Period <br />REVEGE <br />0.00 <br />Water Monitoring During Liability Period <br />SITEMAINT <br />ENANCE <br />320.00 <br />Clean Sediment from Upper and Lower Sumps <br />TRUCKI <br />59.72 <br />SUBTOTALS: <br />2677.91 <br />$2,823,612 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />2.02 <br />Total = <br />$57,036.96 <br />Performance bond: <br />1.05 <br />Total = <br />$29,647.93 <br />Job superintendent: <br />1,651.25 <br />Total = <br />$122,985.10 <br />Profit: <br />10.00 <br />Total = <br />$282,361.20 <br />TOTAL O & P = <br />$492,031.19 <br />CONTRACT AMOUNT (direct + O & P) = <br />$3,315,643.19 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): <br />Engineering work and/or contract/bid preparation: <br />Reclamation management and/or administration: <br />0.00 <br />4.61 <br />3.58 <br />CONTINGENCY: 0.00 <br />Total = 0.00 <br />Total = $152,851.15 <br />$118,700.03 <br />Total = $0.00 <br />TOTAL INDIRECT COST = $763,582.37 <br />TOTAL BOND AMOUNT (direct + indirect) = $3,587,194.37 <br />CIRCES Cost Estimating Software <br />