Currently SCC DRMS
<br />Task # Description Approved Requested Proposed
<br />441 Replace Topsoil from Stockpile I to Entrance Road and Wadge $95,143.85 $0.00 $0.00 $0.00
<br />46
<br />Replace Topsoil from Stockpile L to Unreleased Pond 12 Area
<br />$121,619.23
<br />$0.00
<br />$0.00
<br />$0.00
<br />49
<br />Replace Topsoil from Stockpile P to Pond 13 Slide Area
<br />$59,378.09
<br />$0.00
<br />$0.00
<br />$0.00
<br />04a
<br />Grade Remaining Valora Pit N/S Spoil Ridges
<br />$21,038.83
<br />$21,038.83
<br />$0.00
<br />- $21,038.83
<br />04b
<br />Grade Remaining Valora Pit E/W (Scraper Pit) Spoil Ridges
<br />$22,396.18
<br />$22,396.18
<br />$0.00
<br />- $22,396.18
<br />52
<br />Replace Topsoil from Stockpile to MR -18 Drill Pads
<br />$560.80
<br />$0.00
<br />$0.00
<br />53
<br />Replace Topsoil from Stockpile to MR -18 Access Roads
<br />$212.82
<br />$0.00
<br />$0.00
<br />54
<br />Replace Topsoil from Stockpile to Pond 010 Access Road
<br />$203.82
<br />$0.00
<br />$0.00
<br />$0.00
<br />60
<br />Seal All Monitoring Wells and Exploration Holes
<br />$57,404.73
<br />$0.00
<br />$0.00
<br />$0.00
<br />63
<br />Demolish and Remove all Structures
<br />$147,474.95
<br />$146,240.15
<br />$147,474.95
<br />$1,234.80
<br />65
<br />Drill Seed Mix 1
<br />$73,226.68
<br />$0.00
<br />$0.00
<br />$0.00
<br />66
<br />Drill Seed Mix
<br />$11,394.98
<br />$0.00
<br />$0.00
<br />$0.00
<br />67
<br />Drill Seed Mix 3
<br />$13,258.15
<br />$0.00
<br />$0.00
<br />$0.00
<br />68
<br />Broadcast Seed Mix 1
<br />$14,328.73
<br />$0.00
<br />$0.00
<br />$0.00
<br />69
<br />Broadcast Seed Mix 5
<br />$15,931.10
<br />$0.00
<br />$0.00
<br />$0.00
<br />70
<br />Shrub /Tree Planting - List 1 - Areas NOT Released
<br />$41,193.40
<br />$0.00
<br />$0.00
<br />$0.00
<br />71
<br />Shrub /Tree Planting - List 1 - Replant Areas Released
<br />$76,776.44
<br />$0.00
<br />$0.00
<br />$0.00
<br />72
<br />Drill Seed Cover Crop
<br />$23,588.02
<br />$0.00
<br />$0.00
<br />$0.00
<br />73
<br />Drill Seed Mix 1B on Haul Road and Deadhead Road Corridor
<br />$18,603.40
<br />$0.00
<br />$0.00
<br />$0.00
<br />74
<br />Drill Seed Mix 1 - Reseed Phase II Areas -100% of 592.7 Acre
<br />$177,128.40
<br />$0.00
<br />$0.00
<br />$0.00
<br />80
<br />Rill and Gully and Road Maintenance
<br />$225,878.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />81
<br />Clean Sediment Ponds 010, 011, 011A, 012, 012A and 014 Twice
<br />$230,099.13
<br />$115,049.56
<br />$115,049.57
<br />$0.01
<br />85
<br />Mobilize /Demobilize Equipment for Initial Reclamation
<br />$10,141.90
<br />$0.00
<br />$0.00
<br />$0.00
<br />86
<br />Mobilize /Demobilize Equipment for Pond Removal
<br />$2,651.67
<br />$0.00
<br />$0.00
<br />$0.00
<br />87
<br />Mobilize /Demobilize Equipment for Site Maintenance
<br />$53,921.36
<br />$0.00
<br />$0.00
<br />$0.00
<br />Total Direct Costs
<br />$2,063,328.64
<br />$692,386.50
<br />$366,245.26
<br />- $326,141.24
<br />Liability Insurance
<br />$41,679.24
<br />$13,986.21
<br />$7,398.15
<br />- $6,588.05
<br />Performance Bond
<br />$21,664.95
<br />$7,270.06
<br />$3,845.58
<br />- $3,424.48
<br />Job Superintendent
<br />$57,881.54
<br />$0.00
<br />$0.00
<br />$0.00
<br />Profit
<br />$206,332.86
<br />$69,238.65
<br />$36,624.53
<br />- $32,614.12
<br />Total Overhead and Profit
<br />1 $327,558.591
<br />$90,494.921
<br />$47,868.26
<br />$42,626.66
<br />
|