2019-06-28_REVISION - M1980244

• Permit No: M1980244
• IBM Index Class Name: REVISION
• Doc Date: 6/28/2019
• Doc Name: Request for Technical Revision
• From: CC&V
• To: DRMS
• Type & Sequence: TR115
• Email Name: TC1
• Email Name: MAC
• Media Type: D
• Archive: No

Closure Cost Estimate
Misc. Unit Costs .
Project Name: BP2020 Version 1 -Reclamation Plan
Date of Submittal: June 2019
File Name: SRCE_NMC_CCV_2020BP_V1_LOM_SERV5.xlsm
Model Version:Version 1.4.1
Cost Data:User Data
Cost Data File:SRCE_Cost_data_NMC_20209BP_6JuneV4.xlsm
Cost Estimate Type:LOM Cost Basis:Newmont CCBV LOM
Revegetation
Daily Daily Output
Means Number Unit Crew Output User Materials Labor Equipment Total Notes
Seeding-Broadcast Hand 1 acres $140.00 $50.00 $190.00
Seeding-Broadcast Mechanical 1 acres $150.00 $150.90 $300.90
Seeding-Drill 1 acres 365 $0.00
Seeding-Hy droseedin 1 365 $260.00 $275.60 $535.60
Shrub Planting-bare root 6-10 in 150-250mm 2 02910-400-0561 1 ea. 1 Clab 1 365 1 1 1 $1.231 $0.001 $1.23
Tree Planting-bare root 11-16 in 270-400mm 3 02910-400-0562 1 ea. 1 Clab 1 60 $6.40 $1.721 $0.001 $1.72
Cactus Planting 4 ea. 1 Clab $0.00
NOTES:
1 Seedinq Source: mechanical=2018 Carlin rate+2%,manual=bond
2 Shrub Source:
3 Tree Source:
4 Cactus Source:
Building and Wall Demolition
Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.MeanslReed Construction Data.
All equipment,labor and material unit costs are from Labor Costs,Equipment Costs and Material Costs spreadsheets
Daily Daily Output
Means Number Unit Crew Output User Labor Equipment Premium Total Notes
Building Demolition
L .steel 02220-110-0012 C.F. B-8 21500 $0.15 $0.11 $0.26
Lg.concrete 02220-110-0050 C.F. B-8 15300 $0.22 $0.15 $0.37
L .masonry02220-110-0080 C.F. B-8 20100 $0.16 $0.11 $0.27
Lg.mixed 02220-110-0100 C.F. B-8 20100 $0.16 $0.11 $0.27
Sm.steel 02220-110-0500 C.F. B-3 14800 $0.19 $0.11 $0.30
Sm.concrete 02220-110-0600 C.F. B-3 11300 $0.25 $0.15 $0.40
Sm.masonr 02220-110-0650 C.F. B-3 14800 $0.19 $0.11 $0.30
Sm.wood 02220-110-0700 C.F. B-3 1 14800 1 1 $0.191 $0.111 1 $0.30
Wall Demolition
Block 4 in 100 mm thick 02220-130-2000 S.F. 1 Clab 180 $2.49 $0.00 20% $2.99
Block 6 in 150 mm thick 02220-130-2040 S.F. 1 Clab 170 $2.63 $0.00 20% $3.16
Block 8 in 200 mm thick 02220-130-2080 S.F. 1 Clab 150 $2.98 $0.00 20% $3.58
Block 12 in 300 mm thick 02220-130-2100 S.F. 1 Clab 150 $2.98 $0.00 20% $3.58
Conc 6 in 150 mm thick 02220-130-2400 S.F. B-9 160 $17.77 $1.35 10% $21.03
Conc 8 in 200 mm thick 02220-130-2420 S.F. B-9 140 $20.31 $1.54 10% $24.04
Conc 10 in 250 mm thick 02220-130-2440 S.F. B-9 120 $23.70 $1.80 10% $28.05
Conc 12 in 300 mm thick 02220-130-2500 S.F. B-9 100 1 1 $28.441 $2.15 10% $33.65
6/18/2019
k, s."n krm 1 of 6 Misc.Unit Costs