2011-11-22_REVISION - C1981008

• Permit No: C1981008
• IBM Index Class Name: Revision
• Doc Date: 11/22/2011
• Doc Name: Reclamation Cost Estimate ‎(Emailed)‎
• From: Susan Burgmaier
• To: Marcia Talvitie
• Type & Sequence: SL12
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # 000 Page 3 of 3
71b
Drill seed Irrigated Cropland - No Release - Seed
REVEGE
1
111.92
$36,399.85
1,497.73
Mix #7
$88,815.39
10.00
Total =
$401,622.16
71c
1
$36,399.85
Drill seed Irrigated CR - No Release - Seed Mix #7
REVEGE
111.92
Yr 6
71d
1
$33,543.66
Drill seed Irrigated CR - No Release - ASG Seed
REVEGE
111.92
Yr 6
75b
1
$17,509.61
Mobilize smaller equipment for initial reclamation
MOBILIZE
11.77
76b
1
$7,375.98
Mobilize equip. for ponds and ditches - no
MOBILIZE
11.77
breakdown
76c
1
$3,311.34
Mobilize grader annually ten times for site
MOBILIZE
2.80
maintenance
SUBTOTALS:
6199.08
$ $4,016,221.63
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02
Total=
$81,127.68
1.05
Total =
$42,170.33
1,497.73
Total =
$88,815.39
10.00
Total =
$401,622.16
TOTAL O & P =
$613,735.56
CONTRACT AMOUNT (direct + O & P) =
$4,629,957.19
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 = 0.00
Total = $196,773.18
$185,198.29
Total = $0.00
TOTAL INDIRECT COST = $995,707.03
TOTAL BOND AMOUNT (direct + indirect) = $5,011,928.66
C[RCES Cost Estimating Software