REV03450

• Permit No: M1981108
• IBM Index Class Name: Revision
• Doc Date: 5/15/2001
• Doc Name: COST SUMMARY FORM
• Type & Sequence: CN1
• Media Type: D
• Archive: No

iiiiiiiiiiiiiiuiii
CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 15-May-2001 Permit or job no.
User : ESC Abbreviation
Filename
Agency or organization name :Division Of Minerals 8
Permit or job action :112 Conversion Applic
•
M-81-108 Site :Beech Hill Quarries
none Slate :Colorado
M708-000 County:Larimer
Geology
TASK LIST (DIRECT COSTS)
N0. ~ TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
001 '-Backfill 8 Grade Disturbed Area dozer 2 101.84 $29,224
002 -Replace Topsoil/Screened Material dozer 2 44.92 $12,891
003 -Revegetation revege 1 40.00 $14,006
004 ~ MobilizatiorVDemobilization mobilize 1 4.86 $2,060
I I I
I I

I
I ~ I
_ I I _
I

I
I I
I i

i
I I '
I

I

I
• inGuoes inflation Ydctor aojusUnent or: NA
INDIRECT COSTS
SUBTOTALS : 191.62 $58,781
TOTAL DIRECT COST•=~ $58,181
OVERHEAD AND PROFIT- LIabllfty InSUranCe : 1.55 % Of direct total = $902
Performance bond : 1.05 % of direct total = $611
Job superintendent : NA' NA NA total = NA
Profit : 10.00 % of direct total = $5, 818
• not requiretl (or eqp operator serves as super.! TOTAL O 8 P = $7, 331
CONTRACT AMOUNT (tlirect+08 P)= $65,512
PROJECT MANAGEMENT -
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $3,276
coNTINGENCV- NA' NA total= NA
contingencies aCGOUnfetl for al task level TOTAL INDIRECT COST = $10,606
TOTAL BOND AMOUNT (direct + indirect) = 568,787