2003-05-14_REVISION - M1987038

• Permit No: M1987038
• IBM Index Class Name: Revision
• Doc Date: 5/14/2003
• Doc Name: Submittal
• From: Gosney & Sons Inc
• To: DMG
• Type & Sequence: SR2
• Media Type: D
• Archive: No

/~ .
CIRCES Cost Estimating Software
COST SUMMARY FORM
,; <::
PROJECT IDENTIFICATION
Date : O6-May-2003 Permit orjob no.: M-1987-038 Site :Bayfield Pit #1
User: RCO Abbreviation: none State :Colorado _
Filename : M038-000 County :La Plata
Agency or organization name :DMG
Permit or job action :Bond review (revised from 4/22/03 esfimateJ
TASK LIST (DIRECT COSTSI
FORM
FLEET
TASK DIRECT
NQ TASK DESCRIP T IGN USED SIZE HOURS COST
001_ i-Grade remaining disturbed area dozer 1 18.8 $2,567
002 -Rip compaction (on west side, unmined) ripper 1 2.2Q~ $338
003 -Remove and dispose of debris I demolish I 1 4.Op $206
_ 004 ~,-Revegetate disturbed areas revege I 1 12.Odi $14,347
005 -Haul reclamation equipment to and from site mobilize ( 1 4.50 1 $1,533

I
I

I
I I _
I

( ~
- I i

_ i ~ i

I I i i
L I I I I
I I I I I f
_ I I I I ~

I
I
I
I _

I
I
I
I
I __

_
--
I I
I
I ___
I 1 I i i ---
SURTOTALS I d~ Rd' .41R QQl
inclutles inflation factor adjustment of: NA % TOTAL DIRECT COST' ~I $18,991
INDIRECTCOSTS - - --
crEaFE~c A,`io ~~c~~-- Liability insurance : 1.55 % ofdirecl total = $294
Performance bond : 1.05 % of direct total = $199
Job superintendent : 11.00 hrs'...$/hr. $35.00 total = $385
Profit: 10.00 %ofdirect total= $1,899
net working hours comp~isingjoo TOTAL O & P = $2, 778
_~G,=L ~ _1G ~~V E_A:IJG - =4C.~~' ~~A:.N.:GE'a EVT ~ CONTRACT AMOUNT (direct ~ O 8 P) _ $21, 769
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 = 31,088
--~~~~`~~='tc''~ NA" NA total= NA
contingencies accoun[etl for at;ask level TOTAL INDIRECT COST = $3,866
TOTAL BOND AMOUNT (direct + indirect) _ $22,857