2013-12-17_PERMIT FILE - C1992081 ‎(17)‎

• Permit No: C1992081
• IBM Index Class Name: Permit File
• Doc Date: 12/17/2013
• Section_Exhibit Name: Tab 23 Bonding
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # AO
Page 2 of 2
508
509
510
511
512
Replace Topsoil from Stockpile F to TAHR
Stations 16 to 40
SCRAPERI
2
2
1
1
1
7.02
$11,571.12
$7,508.01
$7,390.56
$5,694.37
$7,562.38
Replace Topsoil from Stockpile G to TAHR
Stations 0 to 16
SCRAPERI
4.55
Drill Seed Mix 5 on TAHR
REVEGE
24.40
Drill Seed Mix 3 on TAHR
REVEGE
18.80
FDrift Seed Cropland on TAHR
REVEGE
66.90
SUBTOTALS:
1015.71
$891,808.02
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$18,014.52
Performance bond:
1.05%
Total =
$9,36398
Job superintendent:
507.86 hrs
Total =
$33,218.80
Profit:
10.00%
Total =
$89,180.80
TOTAL O & P =
$ 149,778.10
CONTRACT AMOUNT (direct + O & P) =
$1,041,586.12
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and/or administration:
0.00
4.25%
5.41%
CONTINGENCY: 0.00
Total = 0.00
Total = $44,267.41
$56,349.81
Total = $0.00
TOTAL INDIRECT COST = $250.395.32
TOTAL BOND AMOUNT (direct + indirect) = $1,142,203.34
CIRCES Cost Estimating Software