PERMFILE104855

• Permit No: M2004026
• IBM Index Class Name: Permit File
• Doc Date: 6/29/2004
• Doc Name: Adequacy Review
• From: DMG
• To: L J Development Inc.
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Date : 28,1un-2004
Permit or jab no.: IIM2004026
User: LDO Abbreviation
Filename
Agency or organization name :DMG
none
Site :Leone Pit
State :Colorado
M026-000 County :Las Animas
Permit or job action :New 112 application reclamation cost est.
uv:??'tlo:V>:
P`„
.b

re??
[:nn:
~~:'<:»~a~.a::`::
TASK L a.><#,«~E><~ros?:.g..<:>r m:nrm .~.:y~,.~.J`:~«'::.:.:. ,:orn:.v..;r'<...... J;<.:r«... ~.
...x J m,,..... ..`a .. .. Si3 ,,...... u. v~ ;`t<,<:iy:#.«?.'~~:fi•.a<>
"b:'.....F...n.F:3 ~....a.. ~;`iR>;&>.<o .:.<'.~. ..4
.yj`~:n. a:>.#<.4'~Ya. ~. o.`n( i"£n.A:<'e....:.:.;1 a^yCa::<.Y.< ont::..;:a <5:..R..<.r>:..
2~z:<.H,.' >.~,::. ..4 .. C.t.,>?,•«..>..,:~R. ~ao-.rn. M . . >..v..:.,.. ...,wtt.:<:>: ..... n
,:„'~;;i;~:?;a:::;;,:..:>M~.Sx::..:zt,~:wC'J>.t.:M.^wG.tt<./.wnwv}:.NSnu?>n>fm\v~ y.:kn`~riCvnew([V:v.S.wuCaY.'M.mrA.ro~.~>i^N
IST /DIRECT COSTS)
.:n.::
.i:.G ~C<b~>`<::.:
yW...1+...:
:...:?., :r: ?:
nS,v>A::~:n2\%.'
FORM
..a.
5.':cidE::.:::.
~.Jx

~~<::<obi~A<<'
FLEET
>s:..:<F('?.~:;:: ~

^..<.Jty>:S3''.:<

\'TG~i[Y.::[^.i``vw:'
TASK '-:::<s::,,.
:,&~'<:«c' ~"'
..<A%:c;,.:::::;'
f:..F.'k .,
..). ~..69.[;J`«.::
i6.~:Tn.:4.P~';w:w.`n:> n>:45
DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Reveg. 5 ac. NA 1 6.0 $3,539
002 -R/p stockpile/processing area NA 1 7.7 $1,213
003 -Grade pit floor NA 1 15.7 $2;243
004 Backfilloverburden NA 1 24.2 $3,455
005 pread topsoil NA 1 27.6 $3,949
006 Reveg. f0 ac, NA 1 8.0 $7,191
007 olilDemob D8N dozer NA 1 3.6 $546
008 -MoldDemob tractor and impllments NA 1 2.6 $390

sueroracs 95.7 $22,526
• Indudes inflatlon tador atljushnent of : NA
INDIRECT COSTS
TOTAL DIRECT COST
ovERNEAO ANO PROPn - Uability insurance : 1.55 % of direct total = $349
Performance bond : 1.05 % of direct total = $237
Job superintendent : 47.89 hrs'...$/hr $35.00 total = $1,676
Profit : 10.00 % of direct total = $2,253
'assume net irours=5096 orfasklrours TOTALO&P= $4,515
LEGAL •ENGINEERING•PROJECT MANAGEMENT- CONTRACT AMOUNT (directt0&P)= $27,041
Financial warranty processing (legal/related costs) : total =
Engineedng work and/or contractlbid preparation : 4.25 % of cntr, NA total = $1,149
Reclamation management and/or administration : 5.00 °k of cntr NA total = $1,352
CONTINGENCY - 3.OC ~ Of direct total = $676
TOTAL INDIRECT COST = $3,177
TOTAL BOND AMOUNT (direct + Indirect) _ $30,218
.>.x..,..n5•..>.;:;.»::R::.V<y;.:.r.2::a.>..ttti<>y:...::>..J`a>:<::4^:..a>:.Y<E.:y:w.:..:.::J:G:::<n.:2>:.t!`::g:An>... ~<35<:~n... ._ .. .. K:..i2k's.~c:."Y .... ......n_.. 2..`i"^..:.[:`J'.e;.IXYRSV.::.'.>::;<n<..:..Jw>~.:..:.>~:.;
'n~>;. S t `E ,F 5 9 yU f! ~ ~ { Y'.j 4h
.~:4 ^"r': <~`i`: ~~~`?v.S$~5:)'T 9 :.f.'v~:
wfn: a .v:v~ .M ~. V •mvW2 uu v u~ ~ .v..H v+ ~n .+. Y. 3n. M.rv ~+:+ rv 6:n : M' ..vrv v n L_
.\s .'Fn+n n'Sw.W:S~:TW,L.W<J>I+~iY'nJ a'>t`vC~~:v 4nbi<imw a sC mrTn~2 ~>nv+ v