PERMFILE57187

• Permit No: C1982057A
• IBM Index Class Name: Permit File
• Doc Date: 6/16/2006
• Doc Name: Bond Cost Worksheets
• Section_Exhibit Name: Tab 25 Attachment 25-1
• Media Type: D
• Archive: Yes

PROJECT IDENTIFICATION
CIRCES Cost Estimating Software
Agency or organization name :Colorado Division O/Minerals And Geology
Task # : 054 State :Colorado Permitllob # : C-1982-057
Date : 08/1&2005 County :Rout! Abbreviation :none
User : JRS Site :Seneca li-W Filename : C057-054
sheet 1 of 2
Permit or other job action :Permif Renewal 04
task description :Replace Topsoil from Stockpile to Hau/ Road I
Ti~~+a~+.~a~a ~~~4 ~~z~3~.~`Bt~sr~.`.i ~f.~f'h~.~,~f, ~,...^~z.3~,......5 - -, :~k~~3:a~~i~.i .. .. ~. x~ £C~t ,... a... x'5.~~4~°v~,...x....
F1OURLY EQUIPMENT COST
Shift basis : i perday
Scraper work team -Scraper . Cet 637G w/push-puN
-Push dozer:NA
Support equipment -Wad area :,NA
• -Dump area
Road maintenance -Motor grader :CAT 14H
-Water truck :Water Tanker, 1Q000 Gal.
Cost Brr
~akdovvn : Scraper Work Team
Scraper Dozer Suppon Equipment
Wad area Dump area Road Maintenance Equipment
Grader Water truck
Import data filename ' scrape/1 NA NA NA grader mischuk
%Utilization-machine : 100 NA NA NA 25 25
-Ripper attachment: NA NA NA NA NA NA
Ovmemip Cost/hour • $76.44 NA NA /JA $34.94 $56.94
Operating cosUhour . 5166.38 NA NA NA $10.59 $23.44
Ripper op. cost/hour . NA NA NA NA $0.00 NA
Operatorcosf/hour' $32.15 NA NA NA $31.97 $21.16
Unit subtotals : $274.97 NA NA NA $77.50 $101.53
Number of units . 4 0 0 0 t 1
Group subtotals : Work : $1,099.87 Support : $0.00 Maintenance : $179.04
Total work teamcost/hour : $1,278.91
., ya.;.'a:a ; '^a;.:s ~~.~x n.~ tsxi<re.~.. .:::a~~r.'~''H~.: wrxs/g,'i .. ;... y.,, ..:z ..rrmT.a~+:rxre:-. .s:.5.. '. s.@m~:s,~,.;
`~' `` x ; cx f ~. '~'i° ~~2' " '~,"F4 a~ °'u~visa a'"~. ... 5°',r(~s~~l ~Z<~n~N'~': ' xs.,..:r. "' ~ '`~~f ~ c x'~s~Ti'
S°.x` .. ~..; , ~~~:. 3~n-a3~ex.~ i ,~..,., ., i~ ..., ~u~l~` C"~~&xr a~n~?T,~t..~3^~~
MATERIAL QUANTITIES
Initial Swell Loose
volume : 29,171 LCY !actor : NA volume : 29,171 LCY
• Source of quantity take-off :Table 21-3
Source of estimated swell factor : NA
'.. ~^ftwx,an zg€&rs '~~2s~_a'yb~y~ e f`-S "' 2 3 c ..'_ ;v~ ~,, F ~ r'°'.DTRf "' ~ .'z
a ~^'c~sriy~x'w`~.~F3.Yc.~ s.. dn~a•.~,~.caAkk'?zb~e.7~zs.,~2'~'~:Y'~c~rc£r kx'~v~~.a: x.:r.F Fr:?e.~..Fi?~.-.~e..~~r.4~t~,.~~,~est~'~- ~~~^~3~~~, .~ ~~`~.