2011-05-04_REVISION - C1996083 ‎(2)‎

• Permit No: C1996083
• IBM Index Class Name: REVISION
• Doc Date: 5/4/2011
• Doc Name: Cost Estimate
• From: Jim Stark
• To: Joe Dudash
• Type & Sequence: MR123
• Email Name: JJD
• Email Name: JRS
• Email Name: SB1
• Media Type: D
• Archive: No

Task description:
Site: Bowie No. 2 Mine
COST SUMMARY WORK
Cost Summary - Minor Revision 123
Permit Action: Minor Revision 123 Permit/Job#: C1996083
PROJECT IDENTIFICATION
Task #: 270 State: Colorado
Date: 05-May-11 County: Delta
User: JRS
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)

Task
Description Form
Used Fleet
Size Task
Hours
Cost
271 Plug and Seal Six Gob Vent Boreholes BOREHOLE 1 72.00 $32,848.04
272 Regrade Six Drill Pads DOZER 1 45.74 $9,082.80
273 Regrade Light-Use Roads DOZER 1 47.20 $9,371.49
274 Replace Topsoil from Stockpile to Six Drill Pads DOZER 1 18.68 $3,710.24
275 Replace Topsoil from Stockpile to Light-Use
Roads DOZER 1 15.23 $3,024.49
276 Reseed Six Drill Pads REVEGE 1 11.02 $10,127.63
277 Reseed Light-Use Roads REVEGE 1 7.50 $6,892.67
SUBTOTALS: 217.37 $ $75,057.36
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Performance bond: 1.05
Job superintendent: 108.68
Profit: 10.00
Abbreviation: None
Filename: C083-270
Total
Total
Total
Total
TOTAL O & P
CONTRACT AMOUNT (direct + O & P)
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Engineering work and/or contractibid preparation: 4.25
Reclamation management and/or administration: 3.25
CONTINGENCY: 0.00
$1,516.16
$788.10
$6,364.30
$7,505.74
$16,174.30
$91,231.66
Total = 0.00
Total = $3,877.35
$2,965.03
Total = $0.00
TOTAL INDIRECT COST = $23,016.67
TOTAL BOND AMOUNT (direct + indirect) = $98,074.03