2008-12-10_INSPECTION - M1999025

• Permit No: M1999025
• IBM Index Class Name: INSPECTION
• Doc Date: 12/10/2008
• Doc Name: Reclamation cost update
• From: DRMS
• To: Grand Junction Pipe and Supply Company
• Email Name: THM
• Media Type: D
• Archive: No

CIRCES Cost Estimating Sof tware
COST SUMMARY FORM
PROJECT IDENTIF
M- 1999 -025
Site Soaring Eagle Gravel Pit
Date :
10- D ec -2009 Permit or job no.:
State : Colorado
TOTAL DIRECT COST -
—
User :
THM Abbreviation : none
MO25 -000
County :Mesa
INDIRECT COSTS
2.02
o total =
/ of direct
Filename :
OVERHEAD AND PROFIT - Liability insurance :
1.05
/ of direct total =
$1,602
Performance bond :
Agency or organization name DRMS
_
hrs *...$ /hr: $52.10 total =
—.
$7,81
Job superintendent :
10.00
_
total
% of direct =
Permit or job action : Fianl Reclamation Cost Estimate Update
Profit :
TOTAL O & P =
_.. _ ...
* net working hours comprising job
FORM
FLEET
TASK
DIRECT
TASK LIST (DIREC COSTS
USED
SIZE
HOURS
COST
NO.
TASK DESCRIPTION
4.25
1
351.1
$20, 496
01 a
-De -water 35 acre lake with 11 foot depth
pumping
scraper2
1
36.5
$8, 917
02a
- Backfill material to create wetland
scraper2
1
125.4
$30,582
03a
- Backfill 4500 LF of 16' highwall
25.54
$7,
slope and facilities area prior to topsoil replacement
cavate
8.9
$1,182
04a
-Rip pit
ex
1
05a
- Excavate outlet structure
excavate
1
10.3
$1,289
06a
-Place Rip -Rap on outlet structure
scraper2
1
3.81
$928
07a
-Apply topsoil to 4500 LF of pit slope
scraper2
1
42.3
$10,322
08a
- Replace topsoil on 29 acre facilities area
demolish
1
5.0
$67
09a
- Disposal of Misc. Debris
revege
1
3210
$67,020
10a
- Revegetate 4500 LF of pit slope and facilities area
mobilize
5
2.5
— $4,508
11a
- Mobilization
SUBTOTALS: 643.6
$152,568
°�
TOTAL DIRECT COST -
$152,568
* includes inflation factor adjustment of: NA °
INDIRECT COSTS
2.02
o total =
/ of direct
$3,082
OVERHEAD AND PROFIT - Liability insurance :
1.05
/ of direct total =
$1,602
Performance bond :
150.00
_
hrs *...$ /hr: $52.10 total =
—.
$7,81
Job superintendent :
10.00
_
total
% of direct =
$15,257
Profit :
TOTAL O & P =
$27 _,_756
* net working hours comprising job
_
CONTRACT AMOUNT (direct+ O & P)
$180 ,324
LEGAL - ENGINEERING - PROJECT MANAGEMENT -
500.00
total $ NA total =
Financial warranty processing (legal /related costs) :
% cntr. NA total =
$7 ,,664 664
Engineering work and /or contract/bid preparation :
4.25
of
NA total =
$9,016
Recl amation management and /or administration :
.00
NA f cntr.
total =
NA
CONTINGENCY -
TOTAL INDIRECT COST =
$44 ,936
* contingencies accounted for at task level
TOTAL BOND AMOUNT (direct +indirect) _
_
$97,504