Laserfiche WebLink
TABLES <br /> <br />Table 1 – Summary of SL-05 Bond Release Amounts <br /> <br />Task Cost <br /> <br />Borehole sealing $ 236.57 <br /> <br />East Pit Reseeding $ 500,680.15 <br /> <br />West Pit Reseeding $ 29,739.73 <br /> <br />Mob/demob seeding equipment $ 3,541.58 <br /> <br />Subtotal $ 534,198.02 <br /> <br /> <br />INDIRECT COSTS <br /> <br /> <br />Overhead and Profit <br /> <br />Liability Insurance (2.02% of Direct Costs) $ 10,790.80 <br /> <br />Performance Bond (1.05% of Direct Costs) $ 5,609.08 <br /> <br />Job Superintendent (at $59./hour) 492.87 $ 29,227.19 <br /> <br />Profit (10.00% of Direct Costs) $ 53,419.80 <br /> <br /> <br />Total Overhead and Profit $ 99,046.87 <br /> <br /> <br />Contract Amount <br />(Direct Costs + Overhead and Profit) <br /> <br />Legal - Engineering - Project Management <br /> <br />Engineering Work and Contract/Bid Preparation (4.25% of Contract) $ 26,912.91 <br />Reclamation Management and Administration (5% of Contract) $ 31,662.24 <br />Financial warrantee processing $ 500.00 <br /> <br /> <br />Total Bond Release $ 692,320.04 <br /> <br /> <br />Current Bond Held $ 69,517,830 <br /> <br /> <br /> <br />Bond Remaining AFTER SL-05 $ 68,825,509.96 <br /> <br /> <br /> <br />Table 2 – Summary of All Bond Release Acreages <br /> <br />Total Disturbed Phase I Released Phase II Released Phase III Released <br /> <br /> <br />Permitted 4766.3 <br /> <br />SL-01 226.4 176.4 0 <br /> <br />SL-02 712.1 0 <br /> <br />SL-03 762.1 0 <br /> <br />SL-04 494.2 420.9 <br /> <br />979.5 <br />SL-05 <br /> <br />Totals 4766.3 1432.7 1359.4 979.5 <br />Proposed Decision and Findings of Compliance 25 July 2012 <br />Partial Phase III Bond Release Sl-05 Page 15 <br /> <br />