PERMFILE126053

• Permit No: M2000144
• IBM Index Class Name: Permit File
• Doc Date: 2/20/2001
• Doc Name: COST SUMMARY FORM
• Media Type: D
• Archive: No

iii iiiiiiiiniiiiii • ~~,
«yoa~v
CIRCES Cost Estimating Software
COST SUMMARY FORM
Date : 20-Feb-2001 Permit or job no.
User : TAS Abbreviation
Filename
Agency or organization name : Division OI Minerals &
Permit or job action : Final Reclamation
M-2000-144 Site :North La Poudre
none State :Colorado
M144-000 County: Weld
TASK LIST (DIRECT COSTS]
NO. TASK DESCRIPTION FORM
USED ~ FLEET
SIZE TASK
HOURS DIRECT
COST
001 -Replace 167, 787 cubic yards overburden; backlill into pit NA 1 7.0 $117,451
002 -Replace 6" topsoil; 17,723 cubic yards NA 1 1.0 $11,986
_003 -Seed&mu/ch; 19.46 acres NA 1 i 1.0 $10,989
004 -Backfill dewatering trench; 68801inear feet NA 1 1.0 $11,416
005 -Finish grading; 13601inear feet shoreline in Phase 1 NA 1 7.0 $13,540
006 -Rip & scarify 2 acres o/stockpiles/haul road acreage NA 1 1.0 $2.259
007 -Plant trees 8 shrubs NA 1 1.0 $17,500
008 _
-Dewater 17 acres ®f 1 /eet deep NA 1 1.0 $8, 000
009 -Mob/demob 4 pieces of reclamation equipment NA 1 1.0 $2,000

-
i ~- - -- - ~ -- -- rt -
' includes inflation factor adjustment of : NA _%
INDIRECT COSTS
ovERHEAO aNO PROFIT - Liability insurance
Performance bond
Job superintendent
Profit
Suaio7ALS:~9.Od $195,141
TOTAL DIRECT COST' ~1 141
1.55 % o/direct total = $3,025
1.05 % of direct total = $2, 049
4.50 hrs'...$/hr: $33.50 total = $151
10.00 % o/direct total = $19,514
assume net hours = 50% o! lash hours
TOTAL O 8 P = $24,739
CONTRACT AMOUNT (dued.08P)= $219,880
PROJECT MANAGEMENT-
Engineering work and/or contract/bid preparation : 4.25 % of cnfr. NA total = $9,345
Reclamation management and/or administration : 5.00 % of cnfr. NA total = $10,994
coNriNGeNCV - NA' NA total = NA
' contingencies accountetl for al task level TOTAL INDIRECT COST = $4$,(177
TOTAL BOND AMOUNT (direct + indirect) = 3240,218