Tech 70 29.04 2,033 Admin. Asst. 70 52.25 3,658 Total Personnel 35,713 2.0 Travel 2 visits * 254mi/visit $0.40/mi 203 3.0 Subcontractor Surveying 7,500 Geotech Analysis 5,000 Vegetation Analysis 2,500 Total 15,000 4.0 Overhead $/mo Rent $1,500 Utilities $500 Supplies $750 Vehicle $1,000 Admin $1,500 Total Overhead 5,250 w/ 50% profit 7,875 Overhead Hourly Cost 15.12 $/ hr Apportion Overhead 0.72 4,416 5.0 Total 55,332 The final cost of the project is estimated to be $55,332. Appendix A
Tech 70 29.04 2,033 Admin. Asst. 70 52.25 3,658 Total Personnel 35,713 2.0 Travel 2 visits * 254mi/visit $0.40/mi 203 3.0 Subcontractor Surveying 7,500 Geotech Analysis 5,000 Vegetation Analysis 2,500 Total 15,000 4.0 Overhead $/mo Rent $1,500 Utilities $500 Supplies $750 Vehicle $1,000 Admin $1,500 Total Overhead 5,250 w/ 50% profit 7,875 Overhead Hourly Cost 15.12 $/ hr Apportion Overhead 0.72 4,416 5.0 Total 55,332 The final cost of the project is estimated to be $55,332. Appendix A
476%20Project%20Proposal.docx