2014-07-17_REVISION - C1981018

• Permit No: C1981018
• IBM Index Class Name: Revision
• Doc Date: 7/17/2014
• Doc Name: Reclamation Cost Estimate
• From: Jim Stark
• To: Zack Trujillo
• Type & Sequence: RN6
• Email Name: ZTT
• Email Name: JRS
• Email Name: DIH
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # 000 Page 3 of 3
115
Site Maintenance During Reclamation and Ten-
SITEMAINT
1
400.00
$130,274.00
Total =
Year Liability
ENANCE
Total =
$156,332.80
120
1
$38,901.00
Mobilize/Demobilize Equipment for Initial
MOBILIZE
10.00
TOTAL O & P =
Reclamation
CONTRACT
AMOUNT (direct + O & P) =
$5,196,402.05
121
1
$6,302.00
Mobilize/Demobilize Equipment for Initial
MOBILIZE
10.00
Total =
Reclamation
Engineering work and /or contract/bid preparation:
4.61%
Total =
$239,554.13
122
1
$4,698.00
Mobilize/Demobilize Equipment for Pond
MOBILIZE
10.00
Total =
Cleanining/Maintenanc
TOTAL INDIRECT COST =
$1,164,510.38
SUBTOTALS:
4709.64
$4,457,477
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance: 2.02%
Total =
$90,041.04
Performance bond: 1.05%
Total =
$46,803.51
Job superintendent: 2,080.00 hrs
Total =
$156,332.80
Profit: 10.00%
Total =
$445,747.70
TOTAL O & P =
$738,925.05
CONTRACT
AMOUNT (direct + O & P) =
$5,196,402.05
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
4.61%
Total =
$239,554.13
Reclamation management and /or administration:
3.58%
$186,031.19
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$1,164,510.38
TOTAL BOND AMOUNT (direct + indirect) = $5,621,987.38
CIRCES Cost Estimating Software