2008-06-17_PERMIT FILE - M2008010

• Permit No: M2008010
• IBM Index Class Name: PERMIT FILE
• Doc Date: 6/17/2008
• Doc Name: Cost Estimate/Cost Summary
• From: DRMS
• To: File
• Email Name: KAP
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 17-Jun-2008 Permit or job no. M-2008-010 Site : Mud Creek Pit
User : KAP Abbreviation : none State : Colorado
Filename : M010-000 County :Montezuma
Agency or organization name: Colorado Division Of Reclamation Mining And Safety
Permit or job action :New
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
001 -Grade Highwalls dozer 1 327.41 $54,688
002 -General Grading dozer 1 64.1 $10,721
003 -Rip compacted areas ripper 1 29.6 $5,160
004 -Revegetation revege 1 20.0 $12,951
005 -Mobze/Demobilize mobilize 1 3.4 $950

V F -

Mini na and Sa' "

SUBTOTALS : 444.6 $84,470
includes inflation factor adjustment of : NA % TOTAL DIRECT COST' = $84,470
INDIRECT COSTS
OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $1,706
Performance bond : 1.05 % of direct total =
Job superintendent : 222.33 hrs"...$/hr.- $41.25 total =
Profit : 10.00 % of direct total =
assume net hours = 50% of task hours
LEGAL - ENGINEERING - PROJECTMANAGEMENT -
Financial warranty processing (legal/related costs)
Engineering work and/or contract/bid preparation
Reclamation management and/or administration
TOTAL O & P =
CONTRACT AMOUNT (direct + O & P) _
total $ NA total =
ofcntr. NA total =
% of Intr. NA total =
CONTINGENCY -
500.00
4.25
5.00
NA'
NA
total =
?ststs r
$9,171
$8,447
$20,211
$104,681
$500
$4,449
$5,234
NA
`contingencies accounted for at task level TOTAL INDIRECT COST= $30,394
TOTAL BOND AMOUNT (direct + indirect) _ $114,864