2018-05-29_REVISION - X201723402

• Permit No: X201723402
• IBM Index Class Name: Revision
• Doc Date: 5/29/2018
• Doc Name: Notice of Acceptance
• From: DRMS
• To: Trapper Mining, Inc
• Type & Sequence: AM1
• Email Name: TNL
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description:
Site: West Panel State Expansion Permit Action: 2018 AM1
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 5/24/2018 County: Moffat
User: TNL
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: X201723402
Abbreviation: None
Filename: X234-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
Plug and Abandon Four Exploration Boreholes
BOREHOLE
1
1
1
1
1
5.00
$1,933.76
$3,047.00
$617.00
$1,056.00
$1,342.00
Backfill and Regrade Drill Pads and Mud Pits
DOZER
18.60
Backfill and Regrade Access Roads
DOZER
3.77
Replace Topsoil on Drill Pads, Mud Pits and
Access Roads
DOZER
6.44
Reseed Drill Pads and Access Roads
REVEGE
3.02
SUBTOTALS:
36.83
$7,996
INDIRECT COSTS
$161.52
OVERHEAD AND PROFIT:
$0.00
Liability insurance:
2.02
Performance bond:
0.00
Job superintendent:
18.42
Profit:
10.00
Total =
$161.52
Total =
$0.00
Total=
$1,345.22
Total =
$799.60
TOTAL O & P =
$2,306.34
CONTRACT AMOUNT (direct + O & P) =
$10,302.34
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total = 0.00
Engineering work and/or contract/bid preparation:
10.00
Total = $1,030.23
Reclamation management and/or administration:
7.10
$731.47
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $4,068.04
TOTAL BOND AMOUNT (direct + indirect) = $12,064.04