2018-01-11_PERMIT FILE - C1996084 ‎(2)‎

• Permit No: C1996084
• IBM Index Class Name: Permit File
• Doc Date: 1/11/2018
• Section_Exhibit Name: Exhibit 23 Bond Calculations
• Media Type: D
• Archive: No

Cost Summary Worksheet Cont'd Task # 000 Page 2 oft
053
054
055
060
061
070
071
072
Fertilize Mine Site During Year 3 REVEGE
1
1
1
1
1
1
1
1
84.00
$19,288.00
$6,105.00
$762.00
$66,278.00
$99,956.80
$19,782.00
$2,868.00
$29,675.00
Broadcast Seed Borrow Area REVEGE
4.05
Direct Shrub Seeding REVEGE
9.00
Clean Sediment Ponds at Mine Site TRUCKI
122.42
Site Maintenance SITEMAINT
ENANCE
40.00
Mobilize/Demobilize for Initial Reclamation MOBILIZE
4.28
Mobilize/Demobilize Equipment forPond MOBILIZE
Cleaning
4.28
Mobilize/Demobilize Equipment for Site MOBILIZE
Maintenance
4.28
SUBTOTALS:
695.62
$688,434
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02
Total=
$13,906.37
1.05
Total=
$7,228.56
348.30
Total=
$25,443.32
10.00
Total=
$68,843.40
TOTALO & P =
$115,421.65
CONTRACT AMOUNT (direct + 0 &P) =
$803,855.65
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Engineering workand/orcontracbbid preparation: 4.25
Reclamation management and/or adminis tration: 4.89
CONTINGENCY: 0.00
Total= 0.00
Total= $34,163.87
39,308.54
Total= $0.00
TOTALINDIRECT COST= $188,894.06
TOTAL BOND AMOUNT (direct+indirect)= $877,328.06
CIRC ES Cost Estimating SAware