2017-03-03_REVISION - C1981044

• Permit No: C1981044
• IBM Index Class Name: Revision
• Doc Date: 3/3/2017
• Doc Name: Cost Estimate
• From: DRMS
• To: Jerry Nettleton
• Type & Sequence: SI2
• Email Name: TNL
• Email Name: DIH
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # 000 Page 3 of 3
SUBTOTALS: 7000.18 $3,581,285
INDIRECT COSTS
ITA:3:7:1zy.1 W11►109111010so
Liability insurance:
2.02
Total =
$72,341.96
Performance bond:
1.05
Total =
$37,603.49
Job superintendent:
3,527.27
Total =
$257,667.07
Profit:
10.00
Total =
$358,128.50
Total =
$0.00
TOTAL O & P =
$725,741.02
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) _
$4,307,026.02
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and/or contract/bid preparation:
5.23
Total =
$225,257.46
Reclamation management and/or administration:
4.00
$172,281.04
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$1,123,279.52
TOTAL BOND
AMOUNT (direct + indirect) _
$4,704,564.52
CIRCES Cost Estimating Software