2017-05-09_REVISION - C1981012

• Permit No: C1981012
• IBM Index Class Name: Revision
• Doc Date: 5/9/2017
• Doc Name: Reclamation Cost Estimate
• From: Clayton Wein
• To: Rob Zuber
• Type & Sequence: TR72
• Email Name: RDZ
• Email Name: JRS
• Email Name: CCW
• Media Type: D
• Archive: No

Page 1 of 13
COST SUMMARY WORK
Task description: Cost S ummary for IR -72
Site: New Elk Mine Permit Action: Technical Revision 72 Permit/Job#: C1981012
PROJECT IDENTIFICATION
Task#: A00
Date: 5/9/2017
Us er: CCW
State: Colorado
County: Las Animas
Agency or organization name
TASK LIST (DIRECT COSTS)
DRMS
Abbreviation: None
Filename: C012 -A00
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
A01
A02
A03
A04
Replace Topsoil on NW vent Fan Area TRUCK1
1
1
1
1
5.95
$1,915.00
$468.00
$1,999.00
$2,948.00
Regrade Access Road to NW Vent Shaft DOZER
2.33
Seed NW Vent Fan and Access Road REVEGE
1.55
Mobilize Equipment forNW Vent Shaft MOBILIZE
Reclamation
3.50
SUBTOTALS:
13.33
$7,330
INDIRECT COSTS
CAILIVA00soICEOW."MDiu :Z6]ato
Liability insurance:
2.02
Total=
$148.07
Performance bond:
1.05
Total=
$76.97
Job superintendent:
6.66
Total=
$486.51
Profit:
10.00
Total=
$733.00
TOTALO & P =
$1,444.55
TOTAL BOND AMOUNT (direct + indirect) =
$9,698.51
CONTRACT AMOUNT (direct + 0 &P) =
$8,774.55
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total=
0.00
Engineering work and/orcontract/bid preparation:
5.23
Total=
$458.91
Reclamation management and/or administration:
5.30
$465.05
CONTINGENCY:
0.00
Total=
$0.00
TOTALINDIRECT COST=
$2,368.51
TOTAL BOND AMOUNT (direct + indirect) =
$9,698.51
CIRCES Cost Estimating So$ware