2006-11-20_REVISION - M1986160 ‎(2)‎

• Permit No: M1986160
• IBM Index Class Name: Revision
• Doc Date: 11/20/2006
• Doc Name: Reclamation Liability Update - 2006
• From: DRMS grm
• To: Sunnyside Gravel Mine
• Type & Sequence: SI2
• Media Type: D
• Archive: No

PROJECT IDENTIFICATION
Date : 20-Nov-2006
User : GkM .~
Agency or organization name :DRMS
Permit or job action : Rectamation
ICT r 19C/~T /~/~CTC\
CIRCES Cost Estimating Software
*;<*' COST SUMMARY F072M ;~ ''~''`~~'~°`
Permit or job no.: M-9'988-960 '~ Site'6{~'trnnyside Gravel Mine ~
Abbreviation : none State :Colorado __
Filename: M160-000 County:Mesa
2006
Cll~~,l ICI CCT TACV i rIIOCr`T
NO. TASK DESCRIPTION USED SIZE I; HOURS ~ COST
01a -rip outcrop of conglomerate for final grading ~ dozer 1 0.4~' S79
02a -rip compacted pit floor ~ ripper 1 9.7 _ _ $1,696
03a -push ripped conglomerate to slope toe dozer 1 0.74 1 $125
04a -push overburden /topsoil down on graded slopes ~ dozer 1 11.44 $1,947
O5a -revegetation of 9 acres revege 1 24.0 $9,842
O6a -initial mobilization to site mobilize 3 6.0 $1,678
07a -secondary seeding mobilization mobilize 2 5.5d $658
I
-

..'
d11
'
,•
1•.\ ,
•:
3nri -~ ~ -

I

suaTOTALS: 57.8 $16,025
includes inFlation factor adjustment of
NA
TOTAL DIRECT COST • = $16,02$
INDIRECT COSTS
OVERHEAD AND PROFIT -
Liability insurance : 2.02 % o(direct total = $324
Performance bond : 1.05 % o(direct total = $768
Job superintendent : NA' NA NA total = NA
Profit : 10.00 % of direct _
total = $1,602
not required (or eqp. operator serves as super )
LEGAL -ENGINEERING -PROJECT MANAGEMENT -
Financial warranty processing (legal/related costs)
Engineering work and/or contract/bid preparation
Reclamation management and/or administration
CONTINGENCY -
conhngencies accounted for at task level
TOTALO&P= $2,094
CONTRACT AMOUNT (direct+O&P)= $1$,779
500.00 total $ NA total = $500
NA NA NA total = NA
5.00 % of cntc NA total = $906
NA` NA total = NA
TOTAL INDIRECT COST= $3, $OO
TOTAL BO ND AMOUNT (direct+ indirect) _ $19,$25