2017-03-06_REVISION - C1994082

• Permit No: C1994082
• IBM Index Class Name: Revision
• Doc Date: 3/6/2017
• Doc Name: Cost Estimate
• From: DRMS
• To: Jerry Nettleton
• Type & Sequence: RN4
• Email Name: JDM
• Email Name: DIH
• Media Type: D
• Archive: No

071
Shrub/Tree Planting - List 1 - Replant Areas
REVEGE
1
41.60
$100,321.00
Total =
Released
Job superintendent:
1,498.12
Total =
$109,437.67
072
1
$1,749.00
Drill Seed Cover Crop
REVEGE
242.90
073
1
$15,034.00
Drill Seed Mix 1B on Haul Road and Deadhead
REVEGE
40.00
Corridor
074
1
$145,176.00
Drill Seed Mix 1 - Reseed Phase II Areas -100% of
REVEGE
592.70
592.7 Acre
080
1
$112,939.00
Rill and Gully and Road Maintenance
SITEMAINT
220.00
ENANCE
081
1
$54,724.00
Clean Sediment Ponds 010, 011, 011A, 012, 012A
TRUCKI
145.87
and 014 One T
085
1
$10,142.00
Mobilize/Demobilize Equipment for Initial
MOBILIZE
3.33
Reclamation
086
1
$2,652.00
Mobilize/Demobilize Equipment for Pond
MOBILIZE
3.33
Removal
087
1
$53,921.00
Mobilize/Demobilize Equipment for Site
MOBILIZE
11.33
Maintenance
100
1
$2,253.00
Re rade Pond 013 Slide Scarp
DOZER
9.81
101
1
$1,126.00
Re rade Neck Pit Slide Scarp
DOZER
4.90
SUBTOTALS:
2962.23
$1,457,502
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$29,441.54
Performance bond:
1.05
Total =
$15,303.77
Job superintendent:
1,498.12
Total =
$109,437.67
Profit:
10.00
Total =
$145,750.20
TOTAL O & P =
$299,933.18
CONTRACT AMOUNT (direct + O & P) =
$1,757,435.18
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contractibid preparation:
Reclamation management and/or administration:
0.00
4.25
4.00
CONTINGENCY: 0.00
Total =
Total =
0.00
$74,691.00
$70,297.41
Total = $0.00
TOTAL INDIRECT COST = $444,921.58
TOTAL BOND AMOUNT (direct + indirect) = $1,902,423.58
CIRCES Cost Estimating Software