2016-07-18_REVISION - C1981010

• Permit No: C1981010
• IBM Index Class Name: Revision
• Doc Date: 7/18/2016
• Doc Name: Reclamation Cost Estimate
• From: DRMS
• To: Trapper Mining Inc
• Type & Sequence: TR115
• Email Name: JLE
• Email Name: DIH
• Email Name: TNL
• Media Type: D
• Archive: No

Page 1 of 8
COST SUMMARY WORK
Task description: TR115 Cost Summary
Site: Trapper Mine Permit Action: TRI 15 Permit/Job#: C1981010
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 7/18//2016 County: Moffat
User: JLE
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: COIO-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
Blaster's Equipment Stora a Building, TRI 15
DEMOLISH
1
1
1
1
1
1
1
2.89
$22,605.52
$269,744.00
$120,455.00
$3,510.35
$521.00
$1,371.00
$5,367.00
Replace additional Topsoil on KLM/G Pit - TRI 15
SCRAPERI
69.67
Seed KLM Pits, 154 Acre additional bond
coverage TRI 15
REVEGE
77.00
Seal GLEV-1, GLEV-2 and GLEV-3 Wells
BOREHOLE
4.00
Re rade Deal Diversion, TRI 15
DOZER
5.95
Re rade Deacon/Jeffway Diversion, TRI 15
DOZER
15.65
Seed Deal/Deacon/Jeffway Diversion Corridor
TR115
REVEGE
2.40
SUBTOTALS:
177.56
$423,574
INDIRECT COSTS
$8,556.19
OVERHEAD AND PROFIT:
$4,447.53
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
88.78
Profit:
10.00
Total =
$8,556.19
Total =
$4,447.53
Total =
$6,612.33
Total =
$42,357.40
TOTAL O & P =
$61,973.45
CONTRACT AMOUNT (direct + O & P) =
$485,547.45
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00 Total = 0.00
Engineering work and/or contractibid preparation: 3.27 Total = $15,877.40
Reclamation management and/or administration: 2.65 $12,867.01
CONTINGENCY: 0.00 Total = $0.00
TOTAL INDIRECT COST = $90,717.86
TOTAL BOND AMOUNT (direct + indirect) = $514,291.86
CIRCES Cost Estimating Software