ENFORCE20695

• Permit No: M1980171
• IBM Index Class Name: Enforcement
• Doc Date: 11/24/2000
• Doc Name: COST SUMMARY FORM
• Media Type: D
• Archive: No

~` • •
CIRCES Cost Estimatino Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date: 21-Nov-2000
Permit or job no.: M-1980-171
III IIIIIIIIIIIIIIII
999
Q~~~i~ fi/t~,,
v16 .. ~Cd
Site : Bacf$?Ol~
State :Colorado
County : Ouray
User : WHE Abbreviation : none
Filename: M171-000
Agency or organization name : DMG
Permit or job action : TR-Ol review
TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST

001 -Slope reduction from 1 H:1 V to 3H.' 1 V with excavator excavate 1 4.44 $320

002 -Slope reduction from 1H.'1V to 3H:1V with dozer dozer 1 11.7 $1,402

003 -Place nprap along toe o/ final slope excavate 1 0.29 $21

004 -Finish grade for drainage control dozer 1 3.1 $385

005 -Backfill portal and install drain pipe mineseal 1 4.0 $722

006 -Revegetate 2 acres affected area revege 1 4.0 $1,751

007 -Haul reclamation equipment to and fromjo6 site mobilize 4 2.8 $872

008 -Remove mist debris, assume 10'L •5'W 'S'H @ $0.27Jcf NA 1 4.0 $55

sueTOrALS: 34.4 $5,528
includes inllalion factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA
Liability insurance
Performance bond
Job superintendent
Profit
1.55
1.05
NA•
10.00
TOTAL DIRECT COST = $5,528
o(direct total = $86
of direct total = $58
NA NA total = NA
of direct total = $553
'not squired (or eqp, operator serves as super) TOTAL O 8 P = $697
CONTRACT PMOUNT (direcl + O 8 P) _ $6, 225
PROJECT MANAGEMENT -
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $311
CONTINGENCY- NA• NA total= NA
'confingencres accounted /Drat task level TOTAL INDIRECT COST= $1,008
TOTAL BOND AMOUNT (direcl+ indirect) _ $6,536