REV94671

• Permit No: M1977227
• IBM Index Class Name: Revision
• Doc Date: 8/10/2001
• Doc Name: COST SUMMARY FORM
• Type & Sequence: SI2
• Media Type: D
• Archive: No

a
Date
User
10-Aug-2001
iii iiiiiiiiiiiii iii ,
CIRCES Cost Estimating Software
COST SUMMARY FORM
Site :Mesita Hill Pit
State :Colorado
County : Costilla
JD1
Permit or job no.: M-1977-227
Abbreviation : none
Filename : M227-000
Agency or organization name : DMG
Permit or job action :Final Reclamation
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
001 -Backlill Deep Pits scraped 2 234.0 $79,913
002 -Push lines into deep pit dozer 1 175.0 $20,192
003 -BacMill existing pits scrapers 2 42.0 $14,595
004 -Push lines and /ill into existing pits dozer 1 153.0 $17,585
005 -shape disturbed areas dozer 1 73.0 $8,439
006 -shape miscellaneous areas dozer 1 31.0 $3,585
007 -replace topsoil scraped 2 156.0 $53,332
008 -reseed 51.4 acres w/chisel plow tilling revege 2 40.0 $20,976
009 -reseed 112 acres w/o tilling revege 2 90.0 $38,856
010 -Structural demolition work demolish 1 400.0 $37,240
011 -Mob/demob equipment mobilize 3 13.0 $7,196

suarorALS: 1,407.0 $301,909
' inclutles inflation laclor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA
Liability insurance : 1.55
Performance bond : 1.05
Job superintendent : 703.50
Profit : 10.00
TOTAL DIRECT COST' = $301,909
of direct total = $4,680
of direct total = $3,170
hrs'...$/hr: $33.50 total = $23,567
o! direct total = $30,191
' assume net hours = 50°.0 0! (ask hours TOTAL O 8 P = $61, 608
CONTRACT AMOUNT (tlirect . G a P) _ $363.517
PROJECT MANAGEMENT -
Engineeringwork and/or contracUbid preparation : 4.25 % of cntr. NA total = $15,449
Reclamation management and/or administration : 5.00 % o/cntr. NA total = $18,176
CONTINGENCY ~ NAB NA total = NA
'ronhngencies accounted for at task level TOTAL INDIRECT COST = $95,233
TOTAL BOND AMOUNT (direct + indirect) _ $397,142