PERMFILE68692

• Permit No: M2002087
• IBM Index Class Name: Permit File
• Doc Date: 9/26/2002
• Doc Name: Adequcey
• From: DMG
• To: TMS Consulting
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date: 26-Sep-2002
User : WHE
Permit orjob no.
Abbreviation
M-2002-087 Site :Mask Ranch Gravel Pit
none State :Colorado
M087-000 County :Archuleta
Filename
Agency or organization name : DMG
Permit or iob action : 110c
review
TASK LIST (DIRECT COSTS) ~ FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST

001 -Highwall reduction from 0.5H:1 V to 3H:1 V dozer 1 3.84 $530

002 -Construct 2 islands in final 5 acre pond dozer 1 3.56 $497

003 -Rip & grade 4.5 acres processing/stockpile area dozer 1 7.3 $1,032

004 -Topsoil replacement 6" depth for pond area dozer 1 1.92 $265

005 -Topsoil replacement 6"depth over 4.5 acre processing area ~~ scraper2 1 19.5 $1, 747

006 -Revegetate 1.B acres wfth irrigated seed mix revege 1 4.0 $1,311

. 007 -Revegetate 4.5 acres with dry land seed mix revege 1 5.0 $3, 295

008 -Haul redamafion equipment to and from job site ~ mobi/ize 6 2.3 $1, 050

009 -Remove mist debris, assume 10'L ' 10'W ` 10'H @ $0.22/cf NA 1 4.0 $220
'includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT-
NA
susrorALS: 51-
°/a TOTAL DIRECT COST
Liability insurance : 1.55 % of direct total =
Performance. bond : 1.05 % of direct total =
Job superintendent: NA* NA NA total=
Profit : 10.00 % of direct total =
$9, 947
$9,947
$154
$104
$995
'notrequlretl (or eqp. operatorserves as super) TOTAL 0 8 P = $1,253
CONTRACT AMOUNT (direct+08P)= $11,200
PROJECT MANAGEMENT-
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $560
CONTINGENCY- NA' NA total = NA
"contingencies accounfetl /orat task level TOTAL INDIRECT COST= $1,813
C~f°1+1V'-
~' r- ~ I n
~'.J~
TOTAL BOND AMOUNT (direct+ indirect) _ $11,760