2017-07-12_PERMIT FILE - C1981012 ‎(7)‎

• Permit No: C1981012
• IBM Index Class Name: Permit File
• Doc Date: 7/12/2017
• Section_Exhibit Name: Exhibit 28 Reclamation Bond Calculation
• Media Type: D
• Archive: No

Task des cription:
Site: New Elk Mine
Page 1 of 13
COST SUMMARY WORK
Cost S ummary for TR -72
Permit Action: Technical Revision 72 Permit/Job#: C1981012
PROJECT IDENTIFICATION
Task#: A00 State: Colorado Abbreviation: None
Date: 5/9/2017 County: Las Animas Filename: C012 -A00
User: CCW
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
INDIRECT COSTS
OVERHEAD ANDPROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02
Form
Description Used
Fleet
Size
Tas k
Hours
Cost
Task
A01
A02
A03
A04
Replace To soilon NW vent Fan Area TRUCKI
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
OVERHEAD ANDPROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02
Total=
$148.07
1.05
Total=
$76.97
6.66
Total=
$486.51
10.00
Total=
733.00
TOTALO & P =
$1,444.55
CONTRACT AMOUNT (direct +O & P) =
$8,774.55
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Engineering work and/or contract/bid preparation: 5.23
Reclamation management and/or administration: 5.30
TR -72
CONTINGENCY: 0.00
Total = 0.00
Total= $458.91
$465.05
Total= $0.00
TOTALINDIRECT COST= $2,368.51
TOTAL BOND AMOUNT (direct + indirect)= $9,698.51
Page TR- 1
Revised 7/10/2017
CIRCES Cost Estimating Software