Laserfiche WebLink
Cost Summary Worksheet Cont'd Task#000 Page 2 of 2 <br /> 062 Re lace Topsoil on South Utility Pads SCRAPERI 1 17.86 $34,412 <br /> 063 Replace Topsoil on South Facilities Storage Areas SCRAPERI 1 37.67 $72,597 <br /> 064 Replace Topsoil on Haulroad A/A-1 Reduction SCRAPERI 1 24.94 $54,025 <br /> 065 Replace Topsoil on Haulroad B Reduction SCRAPERI 1 15.32 $33,189 <br /> 066 Replace Topsoil on Haulroad D Location SCRAPERI 1 6.35 $13,748 <br /> 068 Replace Topsoil on COV11,CCU31,CCU47, DOZER 1 6.64 $3,440 <br /> CCU58,CCU67,CCU84, <br /> 069 Replace Topsoil on Upper Sump DOZER 1 6.64 $3,440 <br /> 070 Replace Topsoil on Lower Sump DOZER 1 4.74 $2,457 <br /> 080 Seal Mine Shafts and Portals MINESEAL 1 32.00 $58,481 <br /> 090 Drillhole/Monitoring Well Sealing BOREHOLE 1 233.00 $175,016 <br /> 100 Reseed North Facilities Areas REVEGE 1 7.20 $17,082 <br /> 101 Reseed South Facilities Areas REVEGE 1 38.40 $64,603 <br /> 102 Reseed Reclamed Roads REVEGE 1 7.10 $12,786 <br /> 103 Reseed Drill Pads and Geotechnical Hole REVEGE 1 3.00 $1,220 <br /> Locations <br /> 104 Seed Remaining BRB-2 and BRB-3 Area REVEGE 1 68.01 $79,351 <br /> 106 Seed Phase II Released BR134 REVEGE 1 231.20 $269,755 <br /> 110 Demolish and Remove North Facilities and DEMOLISH 1 134.00 $327,092 <br /> Materials <br /> III Demolish and Remove South Facilites and DEMOLISH 1 190.00 $478,279 <br /> Structures <br /> 120 Mobilize/Demobilize Equipment from Hayden MOBILIZE 1 3.33 $43,056 <br /> 128 Clean Sediment from Upper and Lower Sums TRUCKI 1 60.46 $40,642 <br /> SUBTOTALS: 1996.32 $3,513,865 <br /> INDIRECT COSTS <br /> OVERHEAD AND PROFIT: <br /> Liability insurance: 2.02 Total= $70,980 <br /> Performance bond: 1.05 Total= $36,896 <br /> Job superintendent: 998.16 Total= $79,124 <br /> Profit: 10.00 Total= $351,386 <br /> TOTAL O&P= $538,386 <br /> CONTRACT AMOUNT(direct+O&P)_ $4,052,251 <br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT: <br /> Financial warranty processing(legal/related costs): $500 Total= $500 <br /> Engineering work and/or contract/bid preparation: 4.61 Total= $186,809 <br /> Reclamation management and/or administration: 3.58 $145,071 <br /> CONTINGENCY: 0.00 Total= $0 <br /> TOTAL INDIRECT COST= $870,766 <br /> TOTAL BOND AMOUNT(direct+indirect)_ $4,384,631 <br /> CIRCES Cost Estimating Software <br />