2009-10-01_PERMIT FILE - M2009030

• Permit No: M2009030
• IBM Index Class Name: PERMIT FILE
• Doc Date: 10/1/2009
• Doc Name: Adequate for approval & estimate of bond amount
• From: DRMS
• To: Coal Bed Creek Construction, Inc.
• Email Name: RCO
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
Site : Cbci Gravel Pit
State : Colorado
County : Dolores
TA K LIST (DIRECT COSTS) FORM FLEET

NO•
01a
TASK DESCRIPTION
-Grade pit slopes and floor
USED
dozer
SIZE
1 TASK
HOURS
4.8 DIRECT
COST
$602
002
01b -Haul construction debris (max 500 cy) to be backfilled in pit
-Spread construction debris over pit floor (avg 2 ft depth) loader
dozer 1
1 3.2
4.5 $266
$557
0!1c -Spread earthen cap over construction debris dozer 1 1.8 $225
0'•3a -Carry topsoil to pit for spreading loader 1 5.3 $443
03b -Spread topsoil over disturbed area dozer 1 4.4 $554
0,4
0 5 -Rip compaction on disturbed area
-Revegetate disturbed area (4 ac max) ripper
revege 1
1 3.3
6.0 $421
$2,514.
00 6 -Haul reclamation equipment to and from site mobilize 1 6.0 $1,980

J

Z
SUBT
*== includes inflation factor adjustment of : NA % TOT .........................
............... .
OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $153
Performance bond : 1.05 % of direct total = $79
Job superintendent : NA* NA NA total = NA
Profit : 10.00 % of direct total = $756
not required (or eqp. operator serves as super.) TOTAL O & P = $988
LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMO UNT (direct + O & P) = $8,550
Financial warranty processing (legal/related costs) : 0.00 total $ NA total = $0
Engineering work and/or contract/bid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $428
CONTINGENCY - NA* NA total = NA
contingencies accounted for at task level TOTAL INDIRECT COST = $1,416
TOTAL BOND AMOUNT (direct + indirect) _ $8,978