2012-07-27_REVISION - C1992081 ‎(8)‎

• Permit No: C1992081
• IBM Index Class Name: Revision
• Doc Date: 7/27/2012
• Doc Name: Cost Estimate
• From: DRMS
• To: Hayden Gulch
• Type & Sequence: SL1
• Email Name: JLE
• Email Name: SB1
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # AO I
Page 2 of 2
508
509
510
511
512
Replace Topsail from Stockpile F to TAHR
Stations 16 to 40
SCRAPERI
2 7.02
2 4.55
1 24.40
1 18.80
1 66.90
$11,573.43
$7,509.51
$ I0,176.56
$5,659.40
$7,699.65
Replace Topsoil from Stockpile G to TAHR
Stations 0 to 16
SCRAPERI
Drill Seed Mix 1 on TAHR
REVEGE
Drill Seed Mix 3 on TAHR
REVEGE
Drill Seed Cropland on TAHR
REVEGE
SUBTOTALS:
1015.71
S $944,343.45
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$19,075.74
Performance bond:
1.05
Total =
$9,915.61
Job superintendent:
507,85
Total=
$30,115.51
Profit:
10.00
Total =
$94,434.35
TOTAL O & P =
$153,541.21
CONTRACT AMOUNT (direct + O & P) =
$1,097,884.66
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legalirelated costs): 0.00 Total = 0.00
Engineering work and/or contract/bid preparation. 4.25 Total = $46,660.10
Reclamation management and/or administration: 5.41 $59,395.56
CONTINGENCY: 0.00 Total = $0.00
TOTAL INDIRECT COST - $239,596.87
TOTAL BOND AMOUNT (direct +indirect) = 51,203,940.32
CIRCES Cost Estimating Sa9twata