PERMFILE131748

• Permit No: M2007012
• IBM Index Class Name: Permit File
• Doc Date: 6/5/2007
• Doc Name: Financial and Performace Warranty Request
• From: DRMS
• To: Gregory Larson
• Media Type: D
• Archive: No

CIRCES Cost Estimatintt Software
PROJECT IDENTIFICATION
Date : 04~/un-2007 Permit or job no.: M-2007-012 Site :Larson Pit
User : TAS Abbreviation : none State :Colorado
Filename : M012-000 County :Phillips
Agency or organization name :Division O(Reclamation, Mining, 8 Safety
Permit or iob action :Final Reclamation
TASK L IST (DIRECT COSTS) FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Bac~ll 8 grade to 3:1 slopes NA 1 1.0 $5,842
002 -Replace topsoil NA 1 1.0 $8,820
003 -Revegetate 20.3 acres NA 1 1.0 $6,000
004 -MoblDemob reclamation equipment (from Steding) NA 1 1.0 $2,250
inGudes inflation factor adjustment of
NA
SUBTOTALS: 4.00 $22,912
TOTAL DIRECT COST • _ $22,912
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance
Performance bond
Job superintendent
Profit
2.02 % of direct total = $463
1.05 % of direct total = $241
2.00 hrs'...$/hr. $39.38 total = $79
10.00 % of direct total = $2,291
' assume net houro = 50% o/task hours TOTAL O & P = $3, 073
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT(dired~08P)= $25,985
Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500
Engineering work and/or contracUbid preparation : 4.25 % of Intr. NA total = $1,104
Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,299
CONTINGENCY- NA' NA total= NA
'contingencies accounted ror at tasklevel TOTAL INDIRECT COST= $5,977
TOTAL BOND AMOUNT (direct + Indirect) _ $28,889