2018-07-09_PERMIT FILE - M2018036

• Permit No: M2018036
• IBM Index Class Name: PERMIT FILE
• Doc Date: 7/9/2018
• Doc Name: Application
• From: ZyMin Corporation
• To: DRMS
• Email Name: ERR
• Email Name: MAC
• Media Type: D
• Archive: No

Ten Percenter Claim: BLM CMC254209; CO DRMS Permit ID No. M-2019-XXX; USFS #2810-021210-MPO-2018-004
Reclamation Cost Estimate All Currently Proposed Disturbance; Life of Operations: 2019 - 2023
Hourly Hours
NAME ID PROPOSED DISTURBANCE TYPE LENGTH WIDTH AREA (Sq Ft) AREA (Acres) Equipment 1 Mob -Demob Cost Equip 1
Upper Trench 4.1 4.11
Access Constructed
Existing
4.12
Dump
Constructed/Excavated
4.13
Trench
Constructed/Excavated
4.14
Topsoil Stockpiles
Constructed/Excavated
Total Planned disturbance to be reclaimed
Middle Trench 4.2 4.21
Access Constructed
Existing
4.22
Dump
Constructed/Excavated
4.23
Trench
Constructed/Excavated
4.24
Topsoil Stockpiles
Constructed/Excavated
Total Planned disturbance to be reclaimed
Lower Trench 4.3 4.21
Access Constructed
Existing
4.22
Dump
Constructed/Excavated
4.23
Trench
Constructed/Excavated
4.24
Topsoil Stockpiles
Constructed/Excavated
Total Planned disturbance to be reclaimed
ID PRE-EXISTING DISTURBANCE TYPE
1a Access Road Lower Cut Existing Disturbance
4a Access Road Upper Cut Existing Disturbance
5.00 USFS Un-numbered Road Existing Disturbance
Total Existing Distrubance to be Seeded' ONLY
Total Disturbance
-
-
-
0.000
Actual Costs 2017
200
100
20,000
0.459
320C Excavator $ 500.00 $
65.00
260
225
58,500
1.343
320C Excavator
65.00
200
55
11,000
0.253
320C Excavator
65.00
Forceast Costs for This RCE
89,500
2.055
320C Excavator $ 1,500.00 $
120.00
-
-
-
0.000
320C Excavator
120.00
186
55
10,230
0.235
320C Excavator
120.00
225
110
24,750
0.568
116
75
8,700
0.200
Reclamation Cost Estimate
43,680
1.003
Monitoring and Inspections
-
-
-
0.000
110
75
8,250
0.189
200
115
23,000
0.528
100
75
7,500
0.172
38,750
0.890
LENGTH WIDTH AREA (Sq Ft) AREA (Acres)
135 12 1,620 0.037
400 10 4,000 0.092
2,200 10 22,000 0.505
27,620 0.634
128,250 4.581
Mob- Hours I Labor Hours
... 3
Equipment 2 Demob Hourly Cost
4 314 Ton Pick Up $ 50.00 $ 5.00
2 314 Ton Pick Up 5.00
8 314 Ton Pick Up 50.00 5.00
Seed Sub-Totals5
$ 65.00 $ 100.00
65.00
65.00 _
Actual Total Reclamation Cost 2017 = $
910.00
130.00
570.00
1,610.00
8
3/4 Ton Pick Up
$ 50.00
$ 5.00
8 $ 65.00 10 $
625.00
3,825.00
16
3/4 Ton Pick Up
100.00
5.00
16 65.00 16
3,140.00
24
3/4 Ton Pick Up
150.00
5.00
24 65.00 24
4,710.00
48
48 50 $
625.00 $
11,675.00
3/4 Ton Pick Up
$ 50.00
$ 5.00
5 $ 65.00 6
465.00
3/4 Ton Pick Up
5.00
5 65.00 6
415.00
3/4 Ton Pick Up
50.00
5.00
10 65.00 12
880.00
20 24 $
$
1,760.00
Contractor Profit and Admin @ 18.5%
$
2,485.48
Administration Fees @ 5%
$
671.75
Total Cost - Contract Reclamation
$
16,592.23
TOTAL BOND REQUIRED:
$
16,600.00
'Pre-existing disturbance will be reclaimed via seeding only on those portions utilized, per USFS communications.
z Includes FOG and operator, per DRMS. Actual time and cost is provided for reclamation of area 02 in 2017
3manual labor plus supervisory labor (Davis -Bacon wage rates).
4 Actual cost for 5.0 acre disturbance, including seed and seeding (-$125 per acre for seed ). NOTE: 2.0 acres is the maximum allowable distrubance under this permit, therefore, the RCE is much higher than the actual cost to reclaim any un-reclaimed disturbance at the end Operations in 2023.
5 NOTE: 2.0 acres of open disturbance is the maximum allowable under this permit therefore, the RCE (etimated to reclaim 4.6 acres) is much higher than the actual cost to reclaim any remaining un-reclaimed disturbance at the end Operations in 2023.