2003-05-21_REVISION - M1992016

• Permit No: M1992016
• IBM Index Class Name: Revision
• Doc Date: 5/21/2003
• Doc Name: Cost Summary Form
• From: DMG
• To: DMG
• Type & Sequence: AM2
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software ~p~,.~(s
COST RIIMMARV FORM -ice
.-____ __ -...._r....,
Date : 21-May-2003 / Permit or job no.: ~
M-1992-016 Site ;
Penrose Ranch Pit "~
User : JD1 Abbreviation : none State : Co/oratlo
Filename : M016-000 County ; Fremont
Agency or organization name : DMG
Permit orjob action :Phased reclamation
..~;:: ~:. ;. ;. :.:

ASK LIST (DIRECT COSTSI ~~ ~ ::: rd

FORM ,
<:
FLEET :

TASK ::: ~::
,.
~ DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Backrll mined slopes scraped 1 37.3 $5,857
002 -Great 3:1 slopes with backfill material dozer 1 54.5 $4, 726
003 -Place topsoil on backfilled slopes scraped 1 34.2 $5,360
004 -Grade topsoil on backfilled slope dozer 1 13.0 $1,127
005 -Place overburden on pi[ Boor scraped 1 170.6 $26, 736
006 -Rip plant 8 stockpile areas ripper 1 48.6 $4,815
007 -Place topsoil in disturbed area - 50 acres scraperf 1 241.2 $37, 815
008 -Reseed 85 acres revege 1 80.0 $63,357
009 -Mob/demobequipment mobilize 3 7.2 $2,774
• includes innation factor adjustment of : NA
SUBTOTALS 686.8
TOTAL DIRECT COST'
OVERHEAD AND PROFIT - Llabilily inSUranCe : 1.55 % Of direct total = $2,365
Performance bond : Y.05 % of direct total = $1,602
Job superintendent : 343.40 hrs`...$/hr $35.00 total = $12,019
Profit : 10.00 % of direct total = $15,257
'assume nef hours = 50% o/task hours TOTAL O & P = $31,242
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $183,609
Financial warranty processing (legal/related costs) : total =
Engineering work antl/or contract/bid preparation : d.25 % of Intr. NA total = $7,812
Reclamation management and/or administration : 5.00 % of cntr. NA total = $9,190
CONTINGENCY- NA` NA total= NA
•conGngencies accounted for at task level TOTAL INDIRECT COST= $4$,24$
TOTAL BOND AMOUNT (direct+ indirect) _ $200,812