PERMFILE46196

• Permit No: M2000113
• IBM Index Class Name: Permit File
• Doc Date: 9/20/2001
• Doc Name: CIRCES COST ESTIMATING SOFTWARE COST SUMMARY FORM
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION

Date : 20-Sep-2001 Permit orjob rid.: M2000-113 Site :Mamm Creek
User : GRS Abbreviation : none State :Colorado
Filename: Mi13-000 County :Garfield
Agency or organization name : CO DMG __
Permit orjob action :New App.
TASK LIST (DIRECT COSTS) i FORM FLEET ~ TASK DIRECT
N0. ; TASK DESCRIPTION i USED ~ SIZE 'HOURS COST
001 '-Back(ill pit highwalls with material brougt in by scrapers NA 1
~ 19.00 $17, 867
002 a port OB to Highwalls by scrapers I NA ~ 3 40.00, $48, 435
003 '-Place topsoil on highwall slopes 1 NA 1
-1-1,-~ 6.00, $2, 569
004 i transport topsoil to solace facilities area NA 1 2.00 $893
005 !-Grade topsoil on suAace facilities area _
~ NA ', 1
~ 17.00 $1,815
006 -Reveoetate /acilities area NA l
i 1 4.00 $4, 779
pass
009 -Dewaler pit _~ NA ~ 2 35.00 516,177
010 De~inolilion-Scale house and /acilities area ~ NA 1 ~ 16.00 $11.000
----- TNA 4 I 4.00, $1,740
011 :Mobilization
---- i -- ~ ,.. ---
SUBTOTALS 151.00 $114,277
' includes inllaUOn lactor adjustment o(: NA % TOTAL DIRECT COST' $114,277
INDIRECT COSTS
OVERHEAD AND PROFIT ~ Liability InSUranCe : 1.55 % Of direct total = $1,771
Performance bond : 1.05 % of direct total = 51,200
Job superintendent : 75.50 hrs'...$/hr $33.50 total = $2,529
Profit : 10.00 % of direct ~ total = $11,428
'assume net hours = 50°6 or task hours TOTAL O 8 P = $16, 928
CONTRACT AMOUNT (direct t 0 8 P) _ $131, 205
PROJECT MANAGEMENT-
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $6,560
colvnluGervcv- NA' NA total= NA
'centmgencres accounted rot al (ask level TOTAL INDIRECT COST= $23,488
TOTAL BOND AMOUNT (direct + indirect) = $137,765