Laserfiche WebLink
Yoast Mine; C1994-082 Midterm Review No. 4 (MT4) Page 2 of 92 <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 />Access Road <br />$34,631.73 <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 />Total = <br />$57,738.91 <br />$74,708.31 <br />$14,279.09 <br />$13,845.49 <br />$15,476.62 <br />$16,305.15 <br />$41,216.04 <br />$76,835.30 <br />$23,172.66 <br />$18,982.04 <br />$178,669.42 <br />$225,878.00 <br />$114,544.84 <br />$10,141.90 <br />$2,651.67 <br />$53,921.36 <br />$2,446.53 <br />$1,223.26 <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 />Re rade Neck Pit Slide Scarp <br />DOZER <br />4.90 <br />SUBTOTALS: <br />2917.75 <br />$1,714,441.95 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />Liability insurance: 2.02% <br />Total = <br />$34,631.73 <br />Performance bond: 1.05% <br />Total = <br />$18,001.64 <br />Job superintendent: 1,458.87 hrs <br />Total = <br />$95,424.69 <br />Profit: 10.00% <br />Total = <br />$171,444.20 <br />TOTAL O & P = <br />$319,502.26 <br />CONTRACT <br />AMOUNT (direct + O & P) = <br />$2,033,944.21 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT: <br />Financial warranty processing (legal/related costs): <br />0.00 Total = <br />0.00 <br />Engineering work and /or contract/bid preparation: <br />5.23% Total = <br />$106,375.28 <br />Reclamation management and /or administration: <br />4.00% <br />$81,357.77 <br />CONTINGENCY: <br />0.00 Total = <br />$0.00 <br />TOTAL INDIRECT COST = <br />$507,235.31 <br />TOTAL BOND <br />AMOUNT (direct + indirect) = <br />$2,221,677.26 <br />CIRCES Cost Estimating Software <br />