2004-12-27_REVISION - M1998105

• Permit No: M1998105
• IBM Index Class Name: Revision
• Doc Date: 12/27/2004
• Doc Name: Cost Estimate
• From: DMG
• To: File
• Type & Sequence: SI1
• Media Type: D
• Archive: No

:/
CIRCES Cost Estimating Software
nVU •IIrI V/'111VIY /
Date : 27-Dec-2004 YY//
User: SSS
Agency or organization name
Permit orjob action
Permit orjob no.: M-1998-105
Abbreviation : none
Filename : M105-D00
ine Bond Recalculation l$:~
TASK LIST (DIRECT COSTS
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
01 a -Dewater Phase l and 11 lakes for inslope grading pumping 1 167.5 $6,081
02a -Pit inslope grade reduction dozer 1 31.7 $4,652
03a -Rip and regrade 5.9 acre stockpile area at 1 foot depth dozer 1 21.4 $3,183
04a -Replace topsoil on Phase I pit inslopes above waterleve/ dozer 1 0.6 $88
05a -Replace topsoil on 5.9 acre stockpile area at 6 inch depth truckl 4 13.7 $4,494
O6a -Revegetate stockpile area and Phase /pit slopes revege 2 40.0 $6,943
07a -Revegetate Phase !I pit slopes revege 2 40.0 $1,547
08a -Transport reclamation equipment to/from site mobilize 7 2.4 $1,403
includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT
NA °/a
Site :Delta Paving Gravel Pit
State :Colorado
County :Delta
SUBTOTALS: 317.4
TOTAL DIRECT COST'
Liability insurance : 1.55 % of direct total =
Performance bond : 1.05 % of direct total =
Job superintendent : NA* NA NA total =
Profit : 10.00 % of direct total =
1
$440
$298
NA
$2.839
'not required (or eqp. operator serves as super.) TOTAL O $ P = $3, 577
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (directt0$P)= $31,968
Financial warranty processing (legal/related costs) : total =
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of Intr. NA total = $1,598
CONTINGENCY • NA* NA total = NA
'contingencies accounted for of task level TOTAL INDIRECT COST= $5,176
TOTAL BOND AMOUNT (direct+ indirect) _ $33,567