2017-08-23_REVISION - M1981202SG ‎(3)‎

• Permit No: M1981202SG
• IBM Index Class Name: Revision
• Doc Date: 8/23/2017
• Doc Name: Reclamation Costs Update and Notice of Surety Increase
• From: DRMS
• To: Flag Resources, Inc.
• Type & Sequence: SI1
• Email Name: SJM
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Cost estimate
Site: Silt Pit Permit Action: TR06 SJM
PROJECT IDENTIFICATION
Task #: SJM State: Colorado
Date: 8/23/2017 County: Garfield
User: SJM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: M1981202SG
Abbreviation: None
Filename: M202-SJM
Task
Form
Descri tion Used
Fleet
Size
Task
Hours
Cost
Ola
02a
03a
03b
04a
05a
05b
06a
07a
07b
Demo of cement and remove debris DEMOLISH
1
1
1
1
1
1
1
1
1
1
16.00
$8,633.01
$133,909.00
$102,420.00
$531.00
$11,736.00
$72,336.00
$336.00
$88,078.00
$6,247.00
$1,520.00
Dewatering east lake to allow grading PUMPING
1,489.53
Transport backfill material TRUCKI
116.75
Grading of slopes DOZER
2.31
Rip compacted areas RIPPER
47.43
Transport half of topsoil TRUCKI
82.46
Grade half of topsoil DOZER
1.46
Reveg all disturbed areas not to be pond REVEGE
65.00
Initial mobilization MOBILIZE
2.65
Initial mobilization MOBILIZE
2.65
SUBTOTALS:
1826.24
$425,746
INDIRECT COSTS
$0.00
OVERHEAD AND PROFIT:
$0.00
Liability insurance:
0.00
Performance bond:
0.00
Job superintendent:
0.00
Profit:
10.00
Total =
$0.00
Total =
$0.00
Total =
$0.00
Total =
$42,574.60
TOTAL O & P =
$42,574.60
CONTRACT AMOUNT (direct + O & P) =
$468,320.60
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Engineering work and/or contract/bid preparation: 0.00
Reclamation management and/or administration: 0.00
Total = 0.00
Total = $0.00
$0.00
CONTINGENCY: 0.00 Total = $0.00
TOTAL INDIRECT COST = $42,574.60
TOTAL BOND AMOUNT (direct + indirect) = $468,320.60