2017-08-28_REVISION - C1980007 ‎(11)‎

• Permit No: C1980007
• IBM Index Class Name: Revision
• Doc Date: 8/28/2017
• Doc Name: Reclamation Cost Estimate
• From: Clayton Wein
• To: Leigh Simmons
• Type & Sequence: MR423
• Email Name: CCW
• Email Name: LDS
• Email Name: JRS
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Seal and Reclaims E Seam liploration Boreholes
Site: Westflk Mine Permit Action: MR -423 Permit/Job#: C1980007
PROJECT IDENTIFICATION
Task#: 000 State: Colorado
Date: 8/28/2017 County: Gunnison
Us er: CCW
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: C007-000
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
Plug and Seal 5 E Seam Exploration Boreholes BOREHOLE
1
1
1
1
1
1
1
35.00
$5,482.00
$341.00
$244.00
$2,654.00
$313.00
$202.00
$1,088.00
Re rade 4,1/4 Acre Drill Pads DOZER
1.38
Replace Topsoil on the 4,1/4 Acre Drill Pads DOZER
0.99
Broadcast Seed Mix#1 on Drill Pads forMR-423 REVEGE
1.00
Re rade Light Use Roads to Exploration Pads DOZER
1.26
Replace Topsoil on Light Use Roads DOZER
0.81
Broadcast Seed Mix#1 on Light -Use Road for REVEGE
MR -423
1.00
SUBTOTALS:
41.44
$10,324
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Total=
$208.54
Performance bond: 1.05
Total=
$108.40
Job superintendent: 20.72
Total=
$1,513.60
Profit: 10.00
Total=
$1,032.40
TOTALO & P =
$25862.94
CONTRACT
AMOUNT (direct + O & P) =
$13,186.94
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legaVrelated costs):
0.00
Total=
0.00
Engineering work and/orcontract/bid preparation:
4.00
Total=
$527.48
Reclamation management and/or administration:
3.13
$412.75
CONTINGENCY:
0.00
Total=
$0.00
TOTALINDIRECT COST=
$3,803.17
TOTAL BOND AMOUNT (direct+indirect)= $14,127.17