2008-03-24_REVISION - M2003016

• Permit No: M2003016
• IBM Index Class Name: REVISION
• Doc Date: 3/24/2008
• Doc Name: Financial warranty reduction approval
• From: DRMS
• To: SW Chambers, LLC
• Type & Sequence: SR1
• Email Name: ACS
• Media Type: D
• Archive: No

CIRCES Cost Estimatinst Software
COST SUMMARY 1=0RM
PROJECT IDENTIFICATION .: -...- ., .. ,:, _.::...... .: ,_.. .. ,.:
Date : 24-Mar-2008 Permit or job no.: M2tJ03016 Site :Heft Pit
User : ACS
Abbreviation : none State :Colorado
Filename : M016_-000 _ County : Wetd_
Agency or organization name :Colorado Ditrision Of Reclamation, Mining, And Safety _~_ ~-''-~ ~-`_
Permit or job action :Surety reduction SR-01
TASK LIST {DIRECT COSTSI ( FORM FLEET TASK DIREGT
NO. TASK DESCRIPTION I USED SfZE HOURS ~
COST
001 -Mobilize and demobilize reclamation equipment mobilize 1 2.7 $1,803
002 -20 percent slurry wall replacement ~ NA 1 6:8 ;: X106,314
003
005
OOS slurry wall QA
-Dewatering
Acquire discharge permit NA
;pumping
; ___ NA 1
1
1 6.8
490.21
1.0 $4,300
$62,612
$5,000
008 Grade highwalls
_
-~_~_---------__T_
~~- -dozer f - _ ~ 315.0 - --- $50,655
--
010
011 -
---mT-.-_.
-__
~-Grade topsoil _--- --------------~-----------._~_~
-Revegetafion dozer -
revege _. -- i -
_ T f .._. ----- 6.91
.-.---2.0 $1,1 f 1
$1,882

1

_. __---.-~..-----.-.._.Y.......--.--._._..._..--~-_-._-.._--__..___. ...............
7
3
{
-.
__---__.-

__
__.-._____..___

-
-. _
~ _-_-...~.-.-__n-~-_--.--..---. ---~ ~-.--r~-..--._-.-
suB
rorALS :
831.4 -
5 $233,67
indudes lnttatlon /actor adjustment of . NA °/a TOTAI DIRECT COST " ~ SZ33,67T
.. ;.
:.
INDIE ~T 4i4
ov~'tNtiAt~ Arars PR#}~tT - L€ability ins[arartce ; 2.02 Y of direcf tats/ = $4, 720
Performance bond : 9.05 °.6 of direct rotas =
.......... $2,454
............-----
--._..
Job superintendent : ._..~.........____.-...---
415.72 ---..._
hrs`...$fhr--- $41.25 total = $17,149
Profit : 10.00 % of direcf total = $23,368
' 3ssurrte net hours _ 5fJ95 of fask hours TOTAL O & P = $4 ~ 690
-
LEGAL - ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O 8~ P) = $281,3(1 7
Financial warranty processing (legal/related costs) : 500A0 total $ NA total =_ $500
-
Engineering work and/or contract/bid preparation : 4.25 - % of cnfr- NA total = _
$t 1,958
- Reclamation-management and/or administration.: _-
-- V. 5^tJ©m_l- .-wµ-iG of cntr_---- . NA __._,._-..totai_=-- Mm- $t4,OB8
-
coNTiNG~NCV - 1VA' NA total y NA
' contingeneias acccunir~d ror aE task tev$t
TOTAL fNF7tRECT C057 = $T4, 217
TOTAL. BONG AMOUNT (dlraat + {ntttr@etj = $.~47,$9d