PERMFILE46196

• Permit No: M2000113
• IBM Index Class Name: Permit File
• Doc Date: 9/20/2001
• Doc Name: CIRCES COST ESTIMATING SOFTWARE COST SUMMARY FORM
• Media Type: D
• Archive: No

• • III IIIIIIIIIIIII III
999
CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date: 20-Sep-2001
User : ~ GRS
Permit orjob no.
Abbreviation
Filename
Agency or organization name : CO DMG
Permit orjob action :New App.
Site :Mamm Creek
State :Colorado
County : Ga~eld
TASK LIST (DIRECT COSTS
M2000-113
none
M113-000
NO TASK DESCRIPTION
001 ~ Backfill pit higbwalls with material brougt in by scrapers
002 -Transport OB to Highwalls by scrapers
003 -Place lonsoil on hiohwall s/ones
twl to surace raatrties area
on surface Iacilities area
cilities area
ipes `__
nd pass _,
ale house and facilities area
USED i SIZE I HOURS COST
NA 1
-I ~ 19.00
-
---~ $17,867
NA 3
:- -~- t
40.00
~~_ $48,435
NA l 1 ~ 6.00 $2, 569
FORM ~FLEETI TASK DIRECT
rvH !
~---+-.-
i NA~f_ 1
~-NA I 1
NA ~ 2
NA ,~ 1
'.00, $1,815
oo. $a;7is
0
0 $6.549
_
_
00
l ~
$2,453
--
-
0~ ---
$16,177
0~ $11,000
-
includes inflation lactor atllustment of
OVERHEAD AND PROFIT
assume net hours = 50°.5 0l task hours
PROJECT MANAGEMENT
NA
Liability insurance
Performance bond
Job superintendent
Profit
TOTAL08 P= $16,928
CONTRACT AMOUNT (tlirect * 0 8 P) _ $131,205
Engineering work and/or contract bid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of Intr. NA total = $6,560
coNnNCENCV - NA' NA total = NA
'conringencres accounted for ar task level TOTAL INDIRECT COST= $23,488

I ~ __
UBroTALS.~ 151.00 $114,277
TOTAL DIRECT COST' _, $114,277
1.55 % of direct total = $1,771
1.05 % of direct total = $1,200
75.50 Itrs'...$/hr $33.50 total = $2,529
10.00 % of direct total = $11,428
TOTAL BOND AMOUNT (direct + indirect) _ $137,765