GENERAL52375

• Permit No: C1981041
• IBM Index Class Name: General Documents
• Doc Date: 5/1/2001
• Doc Name: MEMO ROADSIDE PORTALS TRS 32-33 & 35 TASKS
• From: DMG
• To: DAVE BERRY
• Permit Index Doc Type: GENERAL CORRESPONDENCE
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
Date : 01-May-2001 Permit or job no.: C-81-041 Site :Roadside Ponals
User : JRS Abbreviation : none State :Colorado
Filename: C041-000 County:Mesa
Agency or organization name :Colorado Division O/Minerals And Geology
Permit or job action : Techmca/ Revision 33 Tasks included in Roadside Portals Current Liabil
TASK LIST (DIRECT COSTSI
NO. ~ TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
074 -Salvage Topsoil /tom Drill Pad Slot dozer 4 0.6 $375
075 -Cut Drill Pad Slot dozer 4 2. i $1,190
076 -Dri11200 Foot Dewatering Well at 40 Degree Angle drilling 1 40.0 $75,000
077 -Adding 180 Feet of Dewatering Pipe mist-eqp 1 8.0 $2,220
078 -Silt Fence for Sediment Control at Pad mist-eqp 1 2.0 $209
079 -Seal Dewatering Well borehole 1 8.0 $586
080 -Backlill/Regrade Drill Pad Slot dozer 4 2.6 $1,541
081 -Replace Topsoil on Drill Pad Slo! dozer 4 0.8 $500

SuarorALS. 64.31 $81,621
inclutles inflation lactor adjustment of : NA % TOTAL DIRECT COST' ~ §81,621
INDIRECT COSTS
OVERHEAD AND PROFIT - Llabllity InSUfanCe : 1.55 % Ol dllect total = $7,265
Performance bond : 1.05 % of direct total = $857
Job superintendent : 32.16 hrs"...$/hr: $33.50 total = $1,077
Profit : 10.00 % of direct total = $8,162
'assume net hours=50%cl task hours TOTAL 08 P= $11,361
CONTRACT AMOUNT (direct. O 8 P) _ $92,982
PR0.IECT MANAGEMENT -
Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $3,952
Reclamation management and/or administration : 5.75 % of cntr. NA total = $5,346
coNnNCENCV - NA' NA total = NA
'contingencies accounted fo~at task level TOTAL INDIRECT COST= $20,660
TOTAL BOND AMOUNT (direct + indirect) _ $102,281