2006-07-17_REVISION - M1980170

• Permit No: M1980170
• IBM Index Class Name: Revision
• Doc Date: 7/17/2006
• Doc Name: Bond Recalculation related to Inspection
• From: DMG
• To: File
• Type & Sequence: SI2
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software _ n / ~?
COST SUMMARY FORM T~OWI//`Y"~ Y (~~
Date : 12-Jul-2006 Permit or job no.: M-1980-170 Site :Bachelor Mine (Syracuse Podap
User : KAP DA~~ Abbreviation : none State :Colorado
Filename : M170-000 County :Ouray
Agency or organization name :Colorado Division Of Minerals And Geology
Permit or job action :Bond Recalculation related to Inspection
TASK LIST (DIRECT COSTS) ~~~ ~~ FORM FLEETI TASK DIRECT
NO. TASK DESCRIPTION USED SIZE I HOURS COST
001 -Remove and dispose of debris demolish 1 1.0 $11
002 -Pull steep dump material up to be spread excavate 1 11.1 $886
003 -Grade dump pad and slopes for 3:1 max drainage dozer 1 8.4 $1,106
004 -Rip compaction on area to be seeded ripper 1 0.6 $88
005 -Spread soil or fines on area to be seeded dozer 1 1.91 $250
006 -Revegetate revege 1 1.5 $853
007 -Mobilize mobilize 1 5.11 $1,778

''r
!~.

includes inflation factor adjustment of : NA %
INDIRECT COSTS
OVERNEAO AND PROFIT • Liablllty IOSUranCe :
Performance band :
Job superintendent :
Profit :

.02
1.05
14.90
10.00 SUBTOTALS: 29.81
TOTAL DIRECT COST' _

% Of dfraCf COtal =
% of direct total =
hrs'...$/hr: $39.38 total =
% of direct total = $4,972
$4,972

$100
$52
$587
$497
'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 :

500.00
4.25
5.00 TOTAL O 8 P = $1, 237
CONTRACT AMOUNT (direct+O&P)= $6,209
total $ NA total = $500
% of cntr. NA total = $264
% of cntr. NA total = $310
CONTINGENCY- NA` NA total = NA
'contingencies accounted Por of task level
TOTAL BON TOTAL INDIRECT COST= $2,311
D AMOUNT (direct+ indirect) _ $7,283