PERMFILE59919

• Permit No: M2001113
• IBM Index Class Name: Permit File
• Doc Date: 4/19/2002
• Doc Name: Cost Summary Form
• From: DMG
• To: American Concrete and Gravel LLC
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION /f
Date : 19-Apr-2002
User : RGO
Permit or job no.
Abbreviation
M-2001-113
none
M113-000
Site :Seahorse Ranch West Gravel Pi
State :Colorado
County :Gunnison
Filename . _
Agency or organization name : DMG -,/~
Permit or job action :New 112 permit, Phase 1
TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
Ol a -Phase 1, rough grade slopes, pit interior, pad areas dozer 1 13.5 $1, 937
02a -Phase 1, rip compaction on pit B interior, operating pads, pond margins ripper 1 13.94 $2,104
03a -Phase 1, carry topsoil to be spread on pond banks and margin areas loader 1 12.71 $760
04a -Spread topsoil on slopes and margin areas dozer 1 4.5 $656
05a -Haul topsoil from Seahorse Pond to be spread on pit interior, pad areas scraper2 1 96.4 $10, 416
06a -Spread topsoil on pit interiors and pad areas dozer 1 18.04 $2, 588
07a -Revegetate Phase 1: pR B (pre-mined), operating pads, pond margin ravage 1 12.0 $$ 607
08a -Haul reclamation equipment to and from site mobilize 1 2.4 $1, 653
'includes ingation factor adjustment oC NA %
INDIRECT COSTS
suarorALS: 123.5 $23,721
TOTAL DIRECT COST= $23,721
ovERREAD AND PROFIT - Liability insurance : 1.55 % of direct total = $368
Pertormance bond : 1.05 % of direct total = $249
Job superintendent : 50.00 hrs'...$/hr: $33.50 total = $1,675
Profit : 10.00 % of direct total = $2,372
`net vroiking hours compdsing Job TOTAL O 8 P = $4, 664
CONTRACT AMOUNT (direct + G 8 P) _ $28, 385
PROJECT MANAGEMENT-
Engineering work and/or contract/bid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,419
CONTINGENCY- NA' NA total = NA
'contlngencfes accounted for at task level TOTAL INDIRECT C05T= $6,083
TOTAL BOND AMOUNT (direct + indirect) _ $29,804