2015-01-26_PERMIT FILE - C1981012A ‎(7)‎

• Permit No: C1981012A
• IBM Index Class Name: Permit File
• Doc Date: 1/26/2015
• Doc Name: Bond Calculations ‎(RN5, TR50 & TR51)‎
• Section_Exhibit Name: Exhibit 28 Appendix B
• Media Type: D
• Archive: Yes

Cost Summary Worksheet Cont'd Task # 600 Page 3 of 3
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02%
Total =
$66,399.95
1.05%
Total =
$34,514.82
1,250.00 hrs
Total =
$93,950.00
10.00%
Total =
$328,712.60
TOTAL O & P =
$523,577.37
CONTRACT AMOUNT (direct + O & P) =
$3,810,703.37
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal /related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and/or administration:
0.00
4.61%
3.58%
CONTINGENCY: 0.00
Total = 0.00
Total = $175,673.43
$136,423.18
Total = $0.00
TOTAL INDIRECT COST = $835,673.98
TOTAL BOND AMOUNT (direct + indirect) = $4,122,799.98
CIRCES Cost Estimating Software