2011-03-09_REVISION - M1977227

• Permit No: M1977227
• IBM Index Class Name: REVISION
• Doc Date: 3/9/2011
• Doc Name: Adequate for approval, and reclamation cost recalculation ‎(TR-02)‎
• From: DRMS
• To: MWCA, Inc.
• Type & Sequence: TR2
• Email Name: RCO
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 08-Mar-2011
User : RCO
Permit or job no. M-1977-227
Abbreviation : none
Site :Mesita Hill Pit
State : Colorado
County :Costilla
Filename : M227-000
Agency or organization name: DRMS
Permit or job action : TR-2
TASK L IST (DIRECT COSTS) FORM FLEET TASK UIKtu I
NO.
001
002
003
004
005 TASK DESCRIPTION
-Demolish concrete structures, bury onsite
-Grade fines slopes to 3:1
-Spread topsoil pile
-Revegetate disturbed areas
-Weed control: 1 acre treated 4x @ $2601ac USED
demolish
dozer
dozer
revege
NA SIZE
1
1
1
1
1 HOURS
24.0
2.7
2.0
20.0
6.0 COST
$4,818
$405
$298
$46,601
$1,040
006 -Haul reclamation equipment to and from site mobilize 1 7.5 $3,240

SUBTOTALS : 62.2 $56,402
* includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA %
Liability insurance : 2.02
Performance bond : 1.05
Job superintendent : NA*
Profit : 10.0(
TOTAL DIRECT COST * =I $56,402
% of direct total = $1,139
% of direct total = $592
NA NA total = NA
% of direct total = $5,640
* not required (or eqp. operator serves as super.) TOTAL O & P = $7,:i lz
LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $63,774
Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500
'Engineering work and/or contract/bid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $3,189
CONTINGENCY - NA* NA total = NA
* contingencies accounted for at task level
TOTAL INDIRECT COST = $11,060
TOTAL BOND AMOUNT (direct + indirect) _ $67,462