2013-12-16_REVISION - C1981022 ‎(2)‎

• Permit No: C1981022
• IBM Index Class Name: Revision
• Doc Date: 12/16/2013
• Doc Name: Cost Estimate ‎(Emailed)‎
• From: DRMS
• To: Jim Kiger
• Type & Sequence: RN6
• Email Name: BFB
• Email Name: SB1
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # 000 Page 3 of 148
140
Mobilize/Demobilize Equipment for Initial
MOBILIZE
1
10.00
$21,181.14
Total =
Reclamation
Job superintendent:
2,140.74 hrs
Total =
$140,025.80
141
1
$4,848.50
Mobilize/Demobilize Equipment for Pond
MOBILIZE
7.14
TOTAL O & P =
Removal
CONTRACT AMOUNT (direct + O & P) =
$3,918,938.72
142
1
$15,346.40
Mobilize/Demobilize Equipment for Site
MOBILIZE
14.00
Maintenance
150
1
$262,282.00
Yearly Site Maintenance
SITEMAINT
0.00
ENANCE
SUBTOTALS:
4453.22
$3,342,100.40
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$67,510.43
Performance bond:
1.05%
Total =
$35,092.05
Job superintendent:
2,140.74 hrs
Total =
$140,025.80
Profit:
10.00%
Total =
$334,210.04
TOTAL O & P =
$576,838.32
CONTRACT AMOUNT (direct + O & P) =
$3,918,938.72
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal /related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and/or administration:
0.00
4.61%
3.58%
CONTINGENCY: 0.00
Total = 0.00
Total = $180,663.07
$140,298.01
Total = $0.00
TOTAL INDIRECT COST = $897,799.40
TOTAL BOND AMOUNT (direct + indirect) = $4,239,899.80
CIRCES Cost Estimating Software