2016-07-18_REVISION - C1981010 ‎(2)‎

• Permit No: C1981010
• IBM Index Class Name: Revision
• Doc Date: 7/18/2016
• Doc Name: Blasters Equipment Building Circes Rework
• From: Trapper Mining Inc.
• To: DRMS
• Type & Sequence: TR115
• Email Name: JLE
• Email Name: DIH
• Media Type: D
• Archive: No

Task description: TR115 Cost
Site: Trapper Mine
PROJECT IDENTIFICATION
Task #: 000
Date: 7/18/2016
User: JLE
COST SUMMARY WORK
Summary
Permit Action: TRI 15
State: Colorado
County: Moffat
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1981010
Abbreviation: None
Filename: COIO-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
Blaster's Equipment Storage Building, TRI 15
DEMOLISH
1
1
1
1
1
1
1
2.89
$21,223.81
$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 TR115
REVEGE
77.00
Seal GLEV-1, GLEV-2 and GLEV-3 Wells
BOREHOLE
4.00
Regrade Deal Diversion, TRI 15
DOZER
5.95
Regrade Deacon/Jeffway Diversion, TRI 15
DOZER
15.65
Seed Deal/Deacon/Jeffway Diversion Corridor
TRI 15
REVEGE
2.40
SUBTOTALS:
177.56
$422,192
INDIRECT COSTS
$8,528.28
OVERHEAD AND PROFIT:
$4,433.02
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
88.78
Profit:
10.00
Total =
$8,528.28
Total =
$4,433.02
Total =
$6,612.33
Total =
$42,219.20
TOTAL O & P =
$61,792.83
CONTRACT AMOUNT (direct + O & P) =
$483,984.83
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Engineering work and/or contractibid preparation: 3.27
Reclamation management and/or administration: 2.65
CONTINGENCY: 0.00
Total = 0.00
Total = $15,826.30
$12,825.60
Total — $0.00
TOTAL INDIRECT COST = $90,444.73
TOTAL BOND AMOUNT (direct + indirect) = $512,636.73