Laserfiche WebLink
Page 2 of 129 <br />064 <br />065 <br />066 <br />067 <br />068 <br />069 <br />070 <br />080 <br />090 <br />100 <br />101 <br />102 <br />103 <br />104 <br />105 <br />106 <br />110 <br />111 <br />120 <br />125 <br />126 <br />127 <br />130 <br />Replace Topsoil on Haulroad A/A -1 Reduction <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 />24.94 <br />$30,826.29 <br />$18,937.61 <br />$7,844.50 <br />$789,501.11 <br />$2,201.73 <br />$2,201.73 <br />$1,572.80 <br />$17,603.73 <br />$58,912.42 <br />$12,436.46 <br />$35,861.30 <br />$7,097.55 <br />$677.07 <br />$90,305.23 <br />$247,970.41 <br />$134,609.26 <br />$312,978.37 <br />$397,982.71 <br />$33,393.99 <br />$53,308.00 <br />$6,225.60 <br />$90,100.00 <br />$285,484.00 <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 BRB4 - 445.8 <br />SCRAPERI <br />252.45 <br />Replace Topsoil on COV11, 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 />120.00 <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 Phase II Released BRB2 <br />REVEGE <br />155.11 <br />Seed Phase II Released BRB3 <br />REVEGE <br />425.50 <br />Seed Phase I Released BRB4 <br />REVEGE <br />231.20 <br />Demolish and Remove North Facilities and <br />Materials <br />DEMOLISH <br />130.00 <br />Demolish and Remove South Facilites and <br />Structures <br />DEMOLISH <br />180.00 <br />Mobilize/Demobilize Equipment from Hay_ den <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 />500.00 <br />Pre -Law Area Remaining BRB1 <br />SITEMAINT <br />ENANCE <br />1.00 <br />SUBTOTALS: <br />3476.64 <br />$3,916,942.50 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />Liability insurance: <br />2.02% <br />Total = <br />$79,122.24 <br />Performance bond: <br />1.05% <br />Total = <br />$41,127.90 <br />Job superintendent: <br />1,738.32 hrs <br />Total = <br />$113,703.51 <br />Profit: <br />10.00% <br />Total = <br />$391,694.25 <br />TOTAL O & P = <br />$625,647.90 <br />CONTRACT AMOUNT (direct + O & P) = <br />$4,542,590.40 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal /related costs): <br />Engineering work and/or contractibid preparation: <br />Reclamation management and/or administration: <br />1 11 <br />4.61% <br />3.58% <br />Total = 0.00 <br />Total = $209,413.42 <br />$162,624.74 <br />CONTINGENCY: 0.00 Total = $0.00 <br />TOTAL INDIRECT COST = $997,686.05 <br />TOTAL BOND AMOUNT (direct + indirect) = $4,914,628.55 <br />CIRCES Cost Estimating Software <br />