REV12326

• Permit No: M1979189
• IBM Index Class Name: Revision
• Doc Date: 8/9/2001
• Doc Name: CIRCES COST ESTIMATING SOFTWARE COST SUMMARY FORM
• Type & Sequence: TR2
• Media Type: D
• Archive: No

CIRCES Cost Estimatin~C Software
COST SUMMARY FORM
Date
User
30-Jul-2001 Permit or job no.: D-1979-189
JCS Abbreviation : none
Filename: D189-000
Agency or organization name : DMG
Permit or job action :ESTIMATE RECLAMATION COST

TASK LIST~DIRECT COSTSI
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
001 -BACKFILL H/GHWALL IN BIG POND dozer 1 331.0 $59,277
002 -FILL DEWATERING TRENCH AROUND BIG POND dozer 1 41.0 $7,291
003 -DEMOLISH OFFICE BUILDING demolish 1 8.0 $2.432
004 -RIP COMPACTED AREAS ripper 1 7.0 $1,377
005 -REVEG DISTURBED UPLAND AREAS revege 1 40.0 $11,745
006 -REVEG WETALANDS AREAS revege 1 8.0 $2.775
007 -MOB/DEMOB mobilize 1 4.0 $678
008 -WEED CONTROL (3 VEARS) revege 1 24.0 $3, 000

SUBTOTALS. 483.0 $88,575
' includes ~nllation factor atljuslment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA
~ 2~~~°\
~° ~~
Site : S-4 Pit
State :Colorado
County :Arapahoe
TOTAL DIRECT COST' ~ $88,575
Liability insurance : 1.55 %o o/ direct total = $1,373
Performance bond : 1.05 % o/direct total = $930
Job superintendent : NA' NA NA total = NA
Profit : 10.00 °6 of direct total = $8.858
'not required (or eqp. operator serves as super.) TOTAL O 8 P = $11, 160
CONTRACT AMOUNT (direct + O 8 P) _ $99.735
PROJECT MANAGEMENT-
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $4.987
coNnNGENCr- NA' NA total= NA
contingencies eccrounfed /oral task level
TOTAL INDIRECT COST= $16,747
TOTAL BOND AMOUNT (direct + indirect) = 5104,722