2016-12-08_REVISION - C1981013 ‎(2)‎

• Permit No: C1981013
• IBM Index Class Name: Revision
• Doc Date: 12/8/2016
• Doc Name: Cost Estimate Update
• From: Tabetha Lynch
• To: Robin Reilly
• Type & Sequence: MT7
• Email Name: RAR
• Email Name: TNL
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: MT7 review
Site: Golden Eagle Mine Permit Action: MT7
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 12/6/2016 County: Las Animas
User: TNL
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1981013
Abbreviation: None
Filename: C013-000
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
008
009
010
Seal 6 Wells BOREHOLE
1
1
1
1
1
1
1
1
1
1
36.00
$23,205.21
$6.00
$4.00
$1,059.00
$1,943.00
$488.00
$1,899.00
$2,926.00
$837.00
$674.00
Regrade Areas Around Well Sealing DOZER
0.08
Seed Well Sealing Pads REVEGE
0.10
Mobilize Well Sealing Equipment MOBILIZE
3.30
Replace Topsoil on NW Vent Fan Area TRUCKI
5.95
Re rade Access Road to NW Vent Shaft DOZER
2.33
Seed NW Vent Fan and Access Road REVEGE
1.55
Mobilize Equipment for NW Vent Shaft MOBILIZE
Reclamation
3.50
Re rade Access Road to S172 DOZER
4.00
Seed Access Road to S172 REVEGE
1.00
SUBTOTALS:
57.81
$33,041
INDIRECT COSTS
$667.43
OVERHEAD AND PROFIT:
$346.93
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
28.90
Profit:
10.00
Total =
$667.43
Total =
$346.93
Total =
$2,152.47
Total =
$3,304.10
TOTAL O & P =
$6,470.93
CONTRACT AMOUNT (direct + O & P) =
$39,511.93
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total = 0.00
Engineering work and/or contractibid preparation:
0.00
Total = $0.00
Reclamation management and/or administration:
6.20
$2,449.74
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $8,920.67
TOTAL BOND AMOUNT (direct + indirect) = $41,961.67