2011-04-08_PERMIT FILE - M2011017

• Permit No: M2011017
• IBM Index Class Name: PERMIT FILE
• Doc Date: 4/8/2011
• Doc Name: F&P Warranty request
• From: DRMS
• To: Breeze Basin Resources, Inc.
• Email Name: DMC
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Initial Bond
Site: Frentress Gravel Pit Permit Action: Initial Bond
PROJECT IDENTIFICATION
Task #: 001 State: Colorado
Date: 3/31/2011 County: Routt
User: DMC
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)

Task

Description Form

Used Fleet

Size Task

Hours

Cost
002 Transport backfill from stockpile to highwall LOADER 1 92.45 $8,417.00
003 Grade it slopes to 3H: IV DOZER 1 10.34 $1,640.09
004 Transport topsoil from stockpile to disturbed areas
(6 ac. a LOADER 1 18.57 $1,691.00
005 Placement of topsoil (6 ac. at 7" depth) DOZER 1 4.04 $641.31
006 Vegetate disturbed area REVEGE 1 40.00 $7,111.58
007 Mob./Demob. reclamation crew/equipment MOBILIZE 1 5.20 $3,419.72
SUBTOTALS: 170.6 $22,920.70
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Performance bond: 1.05
Job superintendent: 0.00
Profit: 10.00
Permit/Job#: M2011017
Abbreviation: None
Filename: M017-001
Total =
Total =
Total =
Total =
TOTAL O & P =
CONTRACT AMOUNT (direct + O & P) =
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 500.00
Engineering work and/or contract/bid preparation: 0.00
Reclamation management and/or administration: 5.00 $1,295.82
CONTINGENCY: 3.00 Total = $687.62
TOTAL INDIRECT COST = $5,479.18
TOTAL BOND AMOUNT (direct + indirect) = $28,399.88
Rounded to $28,500.00
$463.00
$240.67
$0.00
$2,292.07
$2,995.74
$25,916.44
Total = 500.00
Total = $0.00