2006-09-13_REVISION - M1981309

• Permit No: M1981309
• IBM Index Class Name: Revision
• Doc Date: 9/13/2006
• Doc Name: Bond Calc faxed to Mason King for VF Smith Pit
• From: DRMS
• To: Mason King
• Type & Sequence: SO1
• Media Type: D
• Archive: No

CIRCES Cost Estimatino Software
COST SUMMARY FORM
Date ; t 1 Ju62006 Permit or jab no.: AI.1981-309 Site : V.F. Smith Fit #5
User : DEG Abbreviation :
nare Stale : Cdorado
_ _
_ _ _
M309-
Flename :
0
00 _
County :Washington _ _ _
_
_
.
_
Agency or organization name : DMG _ _
Permit or (ob action : Saccessan of Operafors Bond Catcutaticn
TASK USTiDIRECTCOSTSI FORh1 t=LEET TASK DIRECt
ND. TASK DESCRIPTION USED SIZE HOURS ~ CCST
001 __
~8ack60irtg exposed groundwater artd regradLrg slopes to 4h fv dozer 1 7.J8 Sf,208
002 SiteRevegetatiwi ravage 7 4Q00 53.797
003 -MoNDemob ___ _,_ ____ __ _ mobAize i ^r ~_ 3.71 57,195

r -
1-

-_-_ _ - __ _t - - ` __
~ .
~ __ -
• ~mJudes m°aron factor mtr~slment m NA °h
iNO1RECT COS
._ _ s
I
~__ }
sl,ararats Sf.09 58, f90
TOTALDIRECT COST= Sfi,f90
OVERHEAD AND PROFIT • tjabllity IriSUfanCe : 202 % Of diBCf fOtal = 5f 25
Performance bond: 1.05 %afdxec! total= 565
Jab superintendent : NA' NA NA total = NA
Profit : 10.00 % of d~reet
-_-- total =
- S6 t9
_
'norrewyaa'la.ewR-aCe2+ormnasaa super/ ~~-__ _
TOTAL OAP= 5809
LEGAL • ENGINEERING -PROJECT MANAGEMENT • CONTRACTAMOIiNT fotf!ci • O 6 P1= 55,999
Flnancial warranty processing (IegaUrelated costs) : 500.00 totat S NA roial = 5500
Enginoering work andforcontract/bid preparetion : NA NA NA total = NA
ement andlDr adminislratiGn :
Reclamation m_ _a
na
g S00 % Of cn6: NA _ _ _ total = $350
_
_
_ _
cONTINGENCw NA• NA total = NA
•tpnrrrQerY.yirdtaaKatltortlONMar ~ ^~ TOTALINDIRECTCOST= Sf,tf39
TOTAL BO ND AMOUNT (direct + indirect) = 57,849