2014-03-21_REVISION - M1991133

• Permit No: M1991133
• IBM Index Class Name: REVISION
• Doc Date: 3/21/2014
• Doc Name: Transfer of Permit SO01
• From: Operator
• To: DRMS
• Type & Sequence: SO1
• Inspection Date: 11/19/2013
• Email Name: WHE
• Email Name: GRM
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Summary of reclamation tasks and costs
Permit Action: SO -01 bond
Site: Valdez Gravel Mine update Permit/Job #: M1991133
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 3/19/2014 County: Conejos
User: WHE
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: M133 -000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
Hi hwali Reduction to 3H: IV
DOZER
1
1
1
1
1
1
8.22
$1,694.84
$3,532.47
$3,797.99
$8,762.44
$2,550.63
$220.00
Rip and rou& grade 12 acres
DOZER
16.74
Topsoil replacement 6 inch depth over 10 acres
DOZER
18.57
Reve etate 15 acres affected lands
REVEGE
16.00
Haul reclamation equipment to and from job site.
MOBILIZE
2.40
Remove misc debris, assume 10'L x 10'W x 10'H
$0.22/cf
NA
4.00
SUBTOTALS:
65.93
$20,55837
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02%
Total =
$415.28
1.05%
Total =
$215.86
0.00 hrs
Total =
$0.00
10.000/0
Total =
$2,055.84
TOTAL O & P =
$2,686.98
CONTRACT AMOUNT (direct + O & P) =
$23,245.35
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and/or administration:
0.00
0.00%
5.00%
CONTINGENCY: 0.00
Total = 0.00
Total = $0.00
$1.162.27
Total = $0.00
TOTAL INDIRECT COST = $3,849.25
TOTAL BOND AMOUNT (direct + indirect) = $24,407.62