2011-11-30_PERMIT FILE - C1982056A

• Permit No: C1982056A
• IBM Index Class Name: Permit File
• Doc Date: 11/30/2011
• Section_Exhibit Name: Appendix A Bonding Calculations Part 2
• Media Type: D
• Archive: Yes

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION

...............................................................................................................................,.,.,..................,:: ,,,,,:::::::::::
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION .:::::::::::::::::::::::
FORM
USED .:::::::::::::::::
FLEET
SIZE :::::::::::::::::::::
TASK
HOURS .::::::::::::::::::::::::::::: :
DIRECT
COST

RCE for MR228- 10RT dewatering Well No. 2
001 -Seal IOTR Well No. 2 borehole 1 12.0 $8, 980
002 -demolish & dispose of structures & debris NA 1 10.0 $1,567
003 -Regrade additiona10.2 ac. at 10RT pad dozer 1 2.4 $402
004 -replace topsoil on additiona10.2 ac. at 10RT pad dozer 1 1.2 $211
005 -reseed additional 0.2 ac. at 10RT pad revege 1 0.5 $126

SUBTOTALS: 26.1 $11,286
includes inflation factor adjustment of : NA % TOTAL DIRECT COST $11,286
............................................................................................................................................................................................................. .
INDIRECT COSTS :::::::.........................................................................................................................................................................................................................
OVERHEAD AND PROFIT - Llablllty InSUranCe : 2.02 % Of direct total = $228
Performance bond : 1.05 % of direct total =
Job superintendent : 13.08 hrs*...$/hr.~ $41.25 total =
Profit : 10.00 % of direct total =
•
'assume net hours = 50% of task hours
LEGAL -ENGINEERING -PROJECT MANAGEMENT -
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) _
NA NA NA total =
NA NA NA total =
NA NA NA total =
CONTINGENCY -
NA* NA
total =
'contingencies accounted for at task level
TOTAL INDIRECT COST =
TOTAL BOND AMOUNT (direct + indirect) _
~~~y
$540
$1,129
$2, 015
$13,301
$0
NA
NA
NA
$2,015
$13,301
q_i~a