2006-09-13_REVISION - M1995057

• Permit No: M1995057
• IBM Index Class Name: Revision
• Doc Date: 9/13/2006
• Doc Name: Periodical Financial Warranty Review Increase Notice
• From: DRMS grm
• To: Deb and Rudy Rudibaugh
• Type & Sequence: SI1
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 12-Sep-2006 Permit or job no.: M-1995-057 Site : Rudibaugh Pit
User : GRM Abbreviation : none State :Colorado _ __^__
Filename : M057-000 County :Gunnison
Agency or organization name :Division Of Reclamation, Mining And Safety __
Permit or job acfion :2006 Reclamation Liability Update _ _ ___
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
-removal ofjunk vehicles
Ola demolish 1 2.0 _ $326
_
02a -backfill excavation areas dozer 1 29.33 1 $3,213
03a '-grade site for corrals and out building site grader 1 11.2 $8_67
04a -revegetaion of 9.9 acres for site sfabilify/pasture revege ? 12. $3,385
05a '-initial mobilization to site mobilize 3 4.0 $1,473
O6a -secondary seeding mobilization mobilize 1 4.0 $485

--i

i

-i

- --

suaTOrALS: 62.6 $9,749
includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT
NA
TOTAL DIRECT COST'= $9,749
Liability insurance : 2.02 % of direct total =_
Performance bond : 1.05 % of direct total =
Job superintendent : NA" NA NA total =
Profit : 10.00 % of direct total =
$_197
_ _$102
NA
.»aro
'not required (or eqp. operator serves as super) TOTAL O & P = $1, 274
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $11,023
Financial warranty processing (legal/related costs) : 0.00 total $ NA_ total = $0
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total =_ _$551
CONTINGENCY - NA' NA total = A!A
contingencies accounteU for at task level TOTAL INDIRECT COST = $7,SZb
TOTAL BOND AMOUNT (direct + indirect) _ $11,574