2020-10-08_PERMIT FILE - X200415313

• Permit No: X200415313
• IBM Index Class Name: Permit File
• Doc Date: 10/8/2020
• Doc Name Note: Expiration Date and Update of Cost Estimate
• Doc Name: Reclamation Cost Estimate
• From: DRMS
• To: J.E. Stovers & Associates, Inc
• Email Name: TNL
• Email Name: JDM
• Media Type: D
• Archive: No

COST SUMMARY WORK
Site:
Task description: Summary of Remaining Reclamation Tasks
CAM Stove Canyon Expl Permit Action:
Project 2020 Update Permit/Job#: X200415313
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 10/7/2020 County: Garfield
User: TNL
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: X153-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
Seal and Abandon Remaining Water Monitoring
Wells
BOREHOLE
1
1
1
1
1
1
15.00
$11,073
$909
$20,271
$6,325
$1,946
$2,185
Regrade Drill Pads
DOZER
5.38
Regrade Roads
DOZER
120.00
Replace Topsoil on Drill Pads and Roads
DOZER
37.44
Reseed Drill Pads and Roads
REVEGE
1.80
Mobilize/Deobilize Equipment
MOBILIZE
3.42
SUBTOTALS:
183.04
$42,709
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
91.52
Profit:
10.00
Total =
$863
Total =
$448
Total =
$6,365
Total =
$4,271
TOTAL O & P =
$11,947
CONTRACT AMOUNT (direct + O & P) =
$54,656
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
$500
Total = $500
Engineering work and/or contract/bid preparation:
8.59
Total = $4,695
Reclamation management and/or administration:
6.20
$3,389
CONTINGENCY:
0.00
Total = $0
TOTAL INDIRECT COST = $20,531
TOTAL BOND AMOUNT (direct + indirect) = $63,240