2002-12-10_INSPECTION - M1988042

• Permit No: M1988042
• IBM Index Class Name: INSPECTION
• Doc Date: 12/10/2002
• Doc Name: Insp Rpt
• From: DRMS
• To: Western Mobile Bounder, Inc.
• Inspection Date: 12/10/2002
• Media Type: D
• Archive: No

IRCES Cost Estimating Software l~~f '7~ ~
CQSF SUMMARY FORM
PROJECT IDENTIFICATION ' ,
Date : 23-Dec-2002 Permit or job no.: M-7988-042 Site :Cottonwood Pit
User : TAS Abbreviation : none State :Colorado
Filename : M042-000 County :Weld
Agency or organization name :Division Of Minerals & Geology
Permit or job action :Final Reclamation
,; h., :. .. °°~ is _ . .
TASK LIST (bIRECT COSTS) FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
OOi -BacMill & grade 3i251inear feet of pit slope to 3: 1; 6250 cu.yd. NA 1 1.0 $1,494
002 -Finish grading 20.35 acres of settling ponds; 32,831 cu.yd. NA 1 1.0 $9, f67
003 -Rip 54 acre plant site to relieve compaction NA 2 i.0 $24,167
004 -De-water 104 Acre-feat of pit water ®$55.67/Ac-ft (f7.32 acres x 6') NA i i.0 $6,830
005 -Re-spread orbackfil! & grade 120,000 cu.yd of overburden and topsoil NA 2 1.0 $120,000
006 -Revegetate & weed control 73 acres @ $550/acre NA 1 1, D $40 150
007 -Tree & shrub planting NA 1 i.0 $7,790
008 -BacMill pit de-watering trench NA 1 1.0 $1,000
009 -Remove S,000linearfeet of conveyor NA 1 1.0 $2i,93t
070 -Demolition of plantsite & freshwaterpond pump system NA i 1.0 $106,000
011 -Mobilization & Demobilization of reclamation equipment NA i 1.0 $4, i25

SUBTOTALS 11.0
' includes inflation factor adjustmye~,nt of : NA % TOTAL DIRECT COST'
l~li?!H_~.CT COSTS
OVERHEAD AND PROFIT - Liability IRSUranC@ : 1.55 % Of direct totat =
Performance bond : 1.05 % of direct total =
Job superintendent : 5.50 hrs'...$/hr. $33.88 total =
Profit : 10.00 % of direct total ~ $342,654
$342,654

$5,311
$3,598
$186
$34,265
'assume fret hours =5090 of task hours TOTAL O 8 P =
CONTRACT AMOUPIT (direct + O & P) _
PROJECT MANAGEMENT -
Engineeringwork and/or contract/bid preparation : 4.25 % o/ cnt~ NA total ~
Reclamation management and/or administration : 5.00 % of cntr. NA total = $43, 361
$386, 015

$16,406
$19,301
CONTINGENCY- NAB NA total=
• contingencies accounted ror at task level TOTAL INDIRECT COST =
TOTAL BOND AMOUNT (direct + Indirect) . NA
$79,067
$42i,72i