PERMFILE73259

• Permit No: M2006016
• IBM Index Class Name: Permit File
• Doc Date: 4/28/2006
• Doc Name: Adequacy Issues
• From: DMG whe
• To: Geological Services
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
TASK LIST (DIRECT COSTSI
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST

001 -Demolish and remove mine related structures demolish ~ 1 4.0 $349
002 ~ -Scale highwall for loose rock excavate 1 3.6Y $399

003 -Place riprap spill-down at SW drainage excavate 1 1.3 $144

004 -Rip $ grade 3 acres dozer 1 8.8 $1,473

005 -Replace topsoil 1' depth over 4 acres affected area dozer 1 17.5 $2, 833

006 -Revegetate 5 acres affected land revege 1 8.0 $2,674

007 -Haul reclamation equipment to and from job site mobilize 4 5.3 $2,260

008 -Construct 1000 feet of safety fence at $2.38/In.ft. NA 1 16.0 $2,380
• Inclutles inFlation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA
Liability insurance
Performance bond
Job superintendent
Profit
• assume net hours = 50% of (ask hours
LEGAL -ENGINEERING -PROJECT MANAGEMENT -
Financial warranty processing (legal/related costs)
Engineering work and/or contract/bid preparation
Reclamation management and/or administration
CONTINGENCY-

2.02
1.05
32.37
10.00
NA
5.00
NA"
SUBTOTALS: 64,)
TOTAL DIRECT COST •
% of direct total = $253
_
% of direct total = $131
_
hrs`...$/hr: $39.38 total = $1,275
of direct total = $1,251
TOTAL 0 & P = $2, 910
CONTRACT AMOUNT (direct+O&P)= $15,422
total =
_
NA NA total = NA
of cntr. NA total = $771
NA total = NA
'contingencies accounted for at task level TOTAL INDIRECT COST= $3,681
TOTAL BOND AMOUNT (direct+indirect) _ $16,193