Laserfiche WebLink
Cost Summary Worksheet Cont'd Task#000 Page 4 of 5 <br /> 112 Re rade Pond RPA Area TR-72 DOZER 4 1.28 $2,357 <br /> 113 Re grade RPA Pond Topsoil TR-72 DOZER 1 3.54 $1,662 <br /> 114 Drill Seeding- RPA Pond TR-72 REVEGE 1 1.00 $1,607 <br /> 115 Clean Sediment Pond RPA one time TR-72 TRUCKI 1 11.85 $6,227 <br /> 116 Plug and Seal DW-1R Borehole TR-73 BOREHOLE 1 8.00 $16,271 <br /> 117 Re grade DW-1R Pond TR-73 DOZER 1 2.56 $1,200 <br /> 118 Re grade DW-1R Light Use Road TR-73 DOZER 1 0.83 $388 <br /> 119 Topsoil Replacement for the DW-1R Pond TR-73 DOZER 1 1.22 $565 <br /> 120 Topsoil Replacement for the DW-1R Light Use DOZER 1 0.40 $183 <br /> Road TR-73 <br /> 121 Reseed DW-1R Pond TR-73 REVEGE 1 10.00 $406 <br /> 122 Reseed DW-1R Light Use Road TR-73 REVEGE 1 10.00 $131 <br /> 123 Seal and abandon MR-184 boreholes BOREHOLE 1 0.00 $468 <br /> 124 Replace Topsoil on Drill Pads and Access Roads DOZER 1 0.65 $299 <br /> 125 Reseed Drill Pads and Access Roads REVEGE 1 10.00 $688 <br /> 126 Plug and seal Nitrogen Wells BOREHOLE 1 0.00 $274 <br /> 127 Seal and Abondon RS-4R Return Shaft BOREHOLE 1 0.00 $1,022 <br /> 128 Backfill and Re grade MR-185 Drill Pads DOZER 1 0.96 $441 <br /> 129 Backfill and Re grade RS-4R pad DOZER 1 0.48 $221 <br /> 130 Backfill and Re grade MR-185 Access Roads DOZER 1 3.10 $1,427 <br /> 131 Replace Topsoil on MR-185 Drill Pads DOZER 1 0.48 $221 <br /> 132 Replace Topsoil on RS-4R Drill Pad DOZER 1 0.24 $110 <br /> 133 Replace Topsoil on MR-185 Access Roads DOZER 1 1.55 $713 <br /> 134 Reseed Drill Pads REVEGE 1 10.00 $188 <br /> 135 Reseed RS-4R Pad REVEGE 1 10.00 $94 <br /> 136 Reseed MR-185 Access Roads REVEGE 1 10.00 $606 <br /> 137 Site Maintenance During Reclamation and Ten- SITEMAINT 1 400.00 $199,514 <br /> Year Liability ENANCE <br /> 138 Mobilize/Demobilize Equipment for Initial MOBILIZE 1 10.00 $56,193 <br /> Reclamation <br /> 139 Mobilize/Demobilize Equipment for Initial MOBILIZE 1 10.00 $8,260 <br /> Reclamation <br /> 140 Mobilize/Demobilize Equipment for Pond MOBILIZE 1 10.00 $6,900 <br /> Cleaninin /Maintenanc <br /> SUBTOTALS: 5512.99 $8,402,484 <br /> INDIRECT COSTS <br /> OVERHEAD AND PROFIT: <br /> Liability insurance: 2.02 Total= $169,730 <br /> Performance bond: 1.05 Total= $88,226 <br /> Job superintendent: 2,756.49 Total= $179,392 <br /> Profit: 10.00 Total= $840,248 <br /> TOTAL O&P= $1,277,597 <br /> CONTRACT AMOUNT(direct+O&P)_ $9,680,081 <br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT: <br /> Financial warranty processing(legal/related costs): $0 Total= $0 <br /> Engineering work and/or contract/bid preparation: 4.00 Total= $387,203 <br /> Reclamation management and/or administration: 3.13 $302,987 <br /> CONTINGENCY: 3.00 Total= $252,075 <br /> CIRCES Cost Estimating Software <br />