PERMFILE58024

• Permit No: M2002110
• IBM Index Class Name: Permit File
• Doc Date: 11/19/2002
• Doc Name: Final Reclamation Cost Estimate
• From: DMG
• To: Lewicki and Associates
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
Agency or organization name : DMG
Permit nr inh aMion :Final Reclamation Cost Estimate
1'
TASK LIST (DIRECT COSTSl
NO. TASK DESCRIPTION
FORM
USED
FLEET
SIZE
TASK
HOURS
DIRECT
COST
001 -Pump out 7.5 Acre Lake to establish slopes pumping 2 76.4 $3, 713
002 -place overburden to backfll to 3H:1V slope screpe2 1 100.9 $18,628
003 pread and grade overburden to establish slopes dozer 1 29.3 $4,269
004 spread topsoil over established slope and rangeland area screper2 1 20.2 $3,727
005 pread and grade topsoil placed by scraper dozer 1 6.8 $1,002
006 revegetation of.68 acres to wetlands revege 1 16.0 $1,824
007 -revegetation of 2.2 acres of rangeland area revege 1 16.0 $3,179
008 -Initial Mobilization to and from site mobilize 1 2.2 $959
009 -secondary mobilization for reseeding mobilize 1 2.2 $256

sueroTALS: 270.2 $37,557
' IncJutles inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT
assume net hours = 50% ortask hours
Liability insurance
Performance bond
Job superintendent
Profit
,t 4,.~.,~.-~
1.55
1.05
135.15
10.00
TOTAL DIRECT COST' $37,557
% of direct total = $582
_
% ofdirect total = $394
_
hrs'...$Jhr. $33.50 total= $4,527
of direct total= $3, 756
TOTAL O 8 P = $9, 260
CONTRACT AMOUNT (tlirea+08P)= $46,817
PROJECT MANAGEMENT -
Engineeringwork and/or contracUbid preparation : NA NA NA total = NA
Reclamation management andfor administration : 5.00 % of cntr. NA total = $2,341
CONTINGENCY- NA' NA total = NA
'contingencies accrounted ror at task level TOTAL INDIRECT COST= $11,600
s TOTAL BOND AMOUNT (direct + indirect) _ $49,157
:3 flx'C '„'"" n + Y ~`. f ° ,, e.q,~ m.:~,r r n ^l`; ,....- °`:
Date : 19-Nov-2002 Permit or job no.: M-2002-110 Site :19 Road Gravel Pit
User : GRM Abbreviation : none State :Colorado
Filename : M110-000 County :Mesa