PERMFILE114974

• Permit No: M2006003
• IBM Index Class Name: Permit File
• Doc Date: 6/19/2006
• Doc Name: New 112 application
• From: DMG
• To: DMG
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
Cf1ST SI IMMADV Fr1DM v
Date : >9~lun-2006'/
User: ESC
Permit or job no.
Abbreviation
Filename
Agency or organization name :OMG
Permit or iob action :New 112
Site :Parker-Dersham Site /
State :Colorado
County :Weld
M-200&003 /
none
M003-000
TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Replace f0"ofTOpsoil onPhasel scraped 1 13.7 $10,401
002 -Phase 11-Pump Pit to Facilitate Reclamation pumping 2 447.3 $11,472
003 -Phase 11- Back(11 Pit with Overburden from Baseline Site scraped 1 470.8 $634,967
004 -Phase ll-Replace 10" Topsoil on 10 Acres scraped 1 16.3 $12,305
005 -Rip Stockpile & Landscape Sales Areas ripper 1 17.0 $2,896
006 -Replace Topsoil in Stockpile Area and Sales Area scraped 1 13.8 $10,460
007 -Structural Demolition demolish 1 20.0 $8,053
008 -Phase lll- Sluny Wall Cost @ 20% (3,280If @ 30'd. ' 3tv.) NA 1 500.0 $64,944
009 -Revegetate Affected Areas revege 1 60.0 $17,324
010 -Mobilization/Demobilization mobilize 1 9.7 $15.733
•inGudes inflation factor adjustment of: NA
SUBTOTALS: 1 569.0
TOTAL DIRECT COST'
OVERHEAD AND PROFIT - Liability inSUfanCe : 2.02 % Of direct total =
Performance bond : 1.05 % of direct total =
Job superintendent : NA' NA NA total =
Profit : 10.00 % of direct total =
NA
~o o«
'not required (or eqp. operator serves as super.) TOTAL O & P = $103,064
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (tlirect+08P)= $891,619
Financial warranty processing (legal/related costs) : total =
Engineering work and/or contracUbid preparation : 4.25 % ofcntr. NA total = $37,894
Reclamation management and/or administration : 5.00 % of Intr. NA total = $44,581
CONTINGENCY • NA' NA total = NA
'contingencies accounted for at task level TOTALINDIRECT COST= $185,539
TOTAL BOND AMOUNT (direct + indirect) _ $974,094