PERMFILE132535

• Permit No: M1981275
• IBM Index Class Name: Permit File
• Doc Date: 12/26/2001
• Doc Name: CIRCES COST ESTIMATING SOFTWARE COST SUMMARY FORM
• Media Type: D
• Archive: No

III IIIIIIIIIIIIIIII
CIRCES Cost Estimating Software
COST SUMMARY FORM
Date : 26-Dec-2001 Permit or job no.: M-1981-275 Site :Stout-Amick Pit
User:__ _ __KAP_ _____ Abbreviation: none State :Co/orado

Filename :
M275-000 __
County __
:Rio Blanco _
Agency or organization name :Colorado Division O/ Miner_al_s And Geology_
Permit or job action :permit application

TASK LIST (DIRECT COSTS) ~ FORM FLEET; TASK DIRECT
NO. TASK DESCRIPTION USED ', SIZE HOURS COST
_ 001 ~-mobilize/demobilize mobilize 1 4.62 $697
__ _ _ _ _ _ _ _
002 -Grade Highwall __ _ _ dozer 1 75.32 $10,360
003 ~-Grade Topsoil _ dozer 1 229.52 $31.572
004 .revegetation _ ______ ___-----. --_ _ - - ~ revege ~ 1 ~~ `--25.00 _ $10,351

sueTOTALS: 334.46 $52,980
' inclutles inllation lactor adlustmem of . NA % TOTAL DIRECT COST' _ $52,960
INDIRECT COSTS
OVERHEAD AND PROFIT ~ Llablity InSUranCe : 1.55 % O/direct total = $821
Performance bond : 1.05 % o/direct total = $556
Job superintendent : 167.23 hrs'...$/hr: $33.50 total = $5,602
Profit : 10.00 % o/direct total = $5,298
'assume nel hours = 50°d o! task hours TOTAL O 8 P = $12,278
CONTRACT AMOUNT (direct . O & P) _ $65,258
PROJECT MANAGEMENT-
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 %o of Intr. NA total = $3.263
coNrINGENCV - _ _ NA' NA__ _ _ _ __ _ _ total = NA
'conlingenc~es accounredloranask level TO TAL INDIRECT COST= $1$,$41
TOTAL BOND AMOUNT (direct + indirect) = 568,521