2015-06-22_PERMIT FILE - C1981018A ‎(2)‎

• Permit No: C1981018A
• IBM Index Class Name: Permit File
• Doc Date: 6/22/2015
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Illustration 47
• Media Type: D
• Archive: Yes

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
2,080.00 hrs
Year Liability
ENANCE
10.00%
Total =
$445,747.70
120
Mobilize/Demobilize Equipment for Initial
MOBILIZE
1
10.00
$38,901.00
Reclamation
121
1
$6,302.00
Mobilize/Demobilize Equipment for Initial
MOBILIZE
10.00
Reclamation
122
1
$4,698.00
Mobilize/Demobilize Equipment for Pond
MOBILIZE
10.00
Cleaninin Maintenanc
SUBTOTALS:
4709.64
$4,457,477
INDIRECT COSTS
14351131 -1 Wi0jrliff -11ti—ttlym
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02%
Total =
$90,041.04
1.05%
Total =
$46,803.51
2,080.00 hrs
Total =
$156,332.80
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):
Engineering work and/or contract/bid preparation:
Reclamation management and /or administration:
0.00
4.61%
3.58%
Total = 0.00
Total = $239,554.13
$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