2009-12-01_REVISION - M1981243

• Permit No: M1981243
• IBM Index Class Name: Revision
• Doc Date: 12/1/2009
• Doc Name: Reclamation costs update and notice of surety increase
• From: DRMS
• To: Grand Junction Pipe and Supply
• Type & Sequence: SI3
• Email Name: THM
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
M-1981-243
Site :
S. Fruita
Pit
Date : 01-Dec-2009 Permit or job no.
THM Abbreviation : none State : Colorado
User : Filename : M243-000 County : Mesa
Agency or organization name: DRMS
Permit or job action :Final Reclamation Cost Estimate
FORM FLEET TASK DIRECT
TASK LIST (DIRECT COSTS) USED SIZE HOURS COST
NO. TASK DESCRIPTION i 2 04
236 $13,801
01a -Pump Pit to Establish Pond Slopes ng
pump
dozer
1 .
32.1
$
02a -Cut and Fill Slopes to 3H:1 V dozer 1 1.6 $258
$258
03a -Cut and Fill 5H:1 V Slope Area scraper1 2 21.0 $17,458
04a -Topsoil Placement revege 1 24.0 $17,652
05a -Revegetation of 12.6 acres 1 0
8 $2,131
06a -Revegetation of 1.37 acres of haul road areas revege .
2
5 413
$5
mobilize 9 . ,
07a -Mobilization
susTOTALS : 325.4 $61,885
°
NA IN, TOTAL DIRECT COST $61,885
* includes inflation factor adjustment of :
INDIRECT COSTS
02
2
% Of direct
total
$ 50
OVERHEAD AND PROFIT - Liability insurance : .
05
1 % of direct total = $ $6650
Performance bond : . _
Job superintendent : NA* _NA NA total = _NA
Profit : 10.00 % of direct total = $6,188
TOTAL O & P = $8,088
* not required (or eqp. operator serves as super.) --
CONTRACT AMOUNT (direct + O & P) = _
$69,973
LEGAL - ENGINEERING - PROJECT MANAGEMENT - tal $ NA
t total = $500
ncial warranty processing (legal/related costs) :
Fi 500.00 o -
na
NA
NA NA =
total NA
A
Engineering work and/or contract/bid preparation : l = $3
499
Reclamation management and/or administration : 5.00 % of cntr. NA tota ,
NA* NA total =
CONTINGENCY - ECT COST = $12 087
TOTAL INDIR
contingencies accounted for at task level
TOTAL BOND AMOUNT (direct + indirect) _ $73,972