Laserfiche WebLink
Yoast Mine C1994082 Surety Increase SI -1 Page 2 of 93 <br />054 <br />060 <br />065 <br />066 <br />067 <br />068 <br />069 <br />070 <br />071 <br />072 <br />073 <br />074 <br />080 <br />081 <br />085 <br />086 <br />087 <br />100 <br />101 <br />Replace Topsoil from Stockpile to Pond 010 <br />Access Road <br />DOZER <br />2 <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 />0.23 <br />$203.82 <br />$57,404.73 <br />$73,226.68 <br />$11,394.98 <br />$13,258.15 <br />$15,100.28 <br />$15,931.10 <br />$41,193.40 <br />$76,776.44 <br />$23,588.02 <br />$18,603.40 <br />$177,128.40 <br />$225,878.00 <br />$115,049.56 <br />$10,141.90 <br />$2,651.67 <br />$53,921.36 <br />$2,467.53 <br />$1,233.76 <br />Seal All Monitoring Wells and Exploration Holes <br />BOREHOLE <br />204.00 <br />Drill Seed Mix 1 <br />REVEGE <br />173.90 <br />Drill Seed mix 2 <br />REVEGE <br />19.00 <br />Drill Seed Mix 3 <br />REVEGE <br />10.00 <br />Broadcast Seed Mix 1 <br />REVEGE <br />13.00 <br />Broadcast Seed Mix 5 <br />REVEGE <br />5.00 <br />Shrub /Tree Planting - List 1 - Areas NOT Released <br />REVEGE <br />20.00 <br />Shrub /Tree Planting - List 1 - Replant Areas <br />Released <br />REVEGE <br />41.60 <br />Drill Seed Cover Crop <br />REVEGE <br />242.90 <br />Drill Seed Mix 1B on Haul Road and Deadhead <br />Road Corridor <br />REVEGE <br />40.00 <br />Drill Seed Mix 1 - Reseed Phase II Areas -100% of <br />592.7 Acre <br />REVEGE <br />592.70 <br />Rill and Gully and Road Maintenance <br />SITEMAINT <br />ENANCE <br />0.00 <br />Clean Sediment Ponds 010, 011, 011A, 012, 012A <br />and 014 Twice <br />TRUCKI <br />291.74 <br />Mobilize/Demobilize Equipment for Initial <br />Reclamation <br />MOBILIZE <br />3.33 <br />Mobilize/Demobilize Equipment for Pond <br />Removal <br />MOBILIZE <br />3.33 <br />Mobilize/Demobilize Equipment for Site <br />Maintenance <br />MOBILIZE <br />11.33 <br />Regrade Pond 013 Slide Scarp <br />DOZER <br />9.81 <br />Regrade Neck Pit Slide Scarp <br />DOZER <br />4.90 <br />SUBTOTALS: <br />2917.75 <br />$ $1,701,675.22 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT: <br />Liability insurance: <br />Performance bond: <br />Job superintendent: <br />Profit: <br />2.02 <br />Total = <br />$34,373.84 <br />1.05 <br />Total = <br />$17,867.59 <br />976.08 <br />Total = <br />$57,881.54 <br />10.00 <br />Total = <br />$170,167.52 <br />TOTAL O & P = <br />$280,290.49 <br />CONTRACT AMOUNT (direct + O & P) = <br />$1,981,965.71 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal /related costs): <br />Engineering work and /or contract/bid preparation: <br />Reclamation management and /or administration: <br />0.00 <br />5.23 <br />4.00 <br />CONTINGENCY: 0.00 <br />Total = 0.00 <br />Total = $103,656.81 <br />$79,278.63 <br />Total = $0.00 <br />TOTAL INDIRECT COST = $463,225.93 <br />TOTAL BOND AMOUNT (direct + indirect) = $2,164,901.15 <br />CIRCES Cost Estimating Software <br />