2014-05-08_REVISION - M1985022

• Permit No: M1985022
• IBM Index Class Name: REVISION
• Doc Date: 5/8/2014
• Doc Name: Transfer of permit and succession of operator approval and request for financial warranty SO02
• From: DRMS
• To: Eagle Peak Mining LLC
• Type & Sequence: SO2
• Email Name: MAC
• Email Name: TAK
• Email Name: BJC
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description:
Permit Action: SO -02 Bond
Calculation
Site: Bullger Basin Placer (2014) Permit/Job #: M1985022
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 2/24/2014 County: Park
User: MAC
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: M022 -000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
Grade Slopes to 3H:1 V
DOZER
2
2
1
1
1
1
l
125.56
$66,756.93
$5,526.15
$216.00
$5,314.16
$9,043.92
$18,676.64
$2,967.39
Replacing topsoil
DOZER
10.39
Ripping Road
RIPPER
0.81
Removal of PVC Pie
DEMOLISH
0.00
Removal of Debris/Scra p Metal
DEMOLISH
0.00
Revegetating Distubed Areas
REVEGE
40.00
Equipment Mob/Demob
MOBILIZE
5.50
SUBTOTALS:
182.26
$108,501.19
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$2,191.72
Performance bond:
1.05%
Total =
$1,139.26
Job superintendent:
88.38 hrs
Total =
$5,780.94
Profit:
10.00%
Total =
$10,850.12
TOTAL O & P =
$19,962.04
CONTRACT AMOUNT (direct + O & P) =
$128,463.23
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal /related costs):
Engineering work and /or contract/bid preparation:
Reclamation management and /or administration:
Ilf
4.25%
5.00%
CONTINGENCY: 0.00
Total = 0.00
Total = $5,459.69
$6,423.16
Total = $0.00
TOTAL INDIRECT COST = $31.844.89
TOTAL BOND AMOUNT (direct + indirect) _ $140,346.08
TOTAL BOND AMOUNT (rounded up) $140,350.00