PERMFILE115562

• Permit No: M2006017
• IBM Index Class Name: Permit File
• Doc Date: 5/22/2006
• Doc Name: Cost summary formo
• From: DMG
• To: File
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Date : 22-May-2006 Permit or job no.
User: AJW Abbreviation
Filename
Agency or organization name : DMG
Permit or lob action :New.
M-2006-017
none
M017-000
TASK LIST (DIRECT COSTS( FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Backfill Highwall scraped 3 42.0 $35,322
002 -Backfill Highwall scraped 3 87.0 $73,657
003 -Replace Topsoil scraped 3 50.0 $42,812
004 -Revegetation revege 1 20.0 $37,017
005 -Mobilization/De-mobilization mobilize 1 6.0 $4,499
Permit
--U
Confidental?:
Type-Seq.:n o~ RPx~
From: ~Lh
Doc. Name:
Doc. Date (i
Specialist:
'includes inflation Factor atljustment of
INDIRECT COSTS
OVERHEAD AND PROFIT
NA
Liability insurance
Performance bond
Job superintendent
Profit

Site : Jemadojin Sand Mine
State :Colorado
County : EI Paso
SUBTOTALS: 205.0
TOTAL DIRECT COST'
2.02 % ofdirect total = $3,905
1.05 % of direct total = $2,030
107.00 hrs"...$/hr $39.38 total = $4,214
10.00 % of direct total = $19,331
'assume net hours = 50% of task hours TOTAL O 8 P = $29, 479
LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct+ O & P) _ $222,786
Financial warranty processing (legal/related costs) : total =
Engineering work and/or contracUbid preparation : 4.25 % of cntr. NA total = $9,468
Reclamation management and/or administration : 5.00 % of cntr. NA total = $11,139
CONTINGENCY- NA" NA total= NA
' contingencies accounted /oral task level TOTAL INDIRECT COST = $$0,087
TOTAL BOND AMOUNT (direct+ indirect) _ $243,394