2013-08-21_REVISION - M1978116

• Permit No: M1978116
• IBM Index Class Name: REVISION
• Doc Date: 8/21/2013
• Doc Name: Reclamation Cost Estimate.
• From: DRMS
• To: Cotter Corp.
• Type & Sequence: AM2
• Email Name: THM
• Email Name: GRM
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description:
Site: SM -18 Mine Permit Action: AM -02
PROJECT IDENTIFICATION
Task #: 001 State: Colorado
Date: 8,2 1 2013 County: Montrose
User: THM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job #: M1978116
Abbreviation: None
Filename: M116 -001
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
Ola
02a
03a
04a
05a
06a
07a
08a
Demolition
DEMOLISH
1
1
1
1
1
1
1
1
16.00
$9,080.97
$15,587.60
$1,742.98
$3,919.03
$2,363.00
$3,805.20
$17,622.02
$10,457.61
Mine seal for east and west protals
MINESEAL
40.00
Re- contour mine waste dump
DOZER
12.59
Spreading 6" topsoil over 4 acres disturbance
TRUCKI
8.10
Pock mine waste area
EXCAVATE
25.I6
Seal 4 vent holes
MINESEAL
0.00
Reve etate an estimated 6 acres Disturbance
REVEGE
40.00
Mobilization
MOBILIZE
11.00
SUBTOTALS:
152.85
$64,578.41
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total
$1,304.48
Performance bond:
1.05%
Total =
$678.07
Job superintendent:
76.43 hrs
Total =
$4,998.96
Profit:
10.00%
Total _
$6,457.84
TOTAL BOND AMOUNT (direct + indirect) _
$87,671.76
TOTAL O & P =
$13,439.35
CONTRACT AMOUNT (direct + O & P) _
$78,017.76
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal /related costs):
500.00 Total =
500.00
Engineering work and/or contract/bid preparation:
4.250o Total =
$3,315.75
Reclamation management and /or administration:
5.0010
$3,900.89
CONTINGENCY:
3.00 Total =
$1,937.35
TOTAL INDIRECT COST =
$23,093.35
TOTAL BOND AMOUNT (direct + indirect) _
$87,671.76