2011-09-30_PERMIT FILE - C1980007A ‎(4)‎

• Permit No: C1980007A
• IBM Index Class Name: Permit File
• Doc Date: 9/30/2011
• Doc Name: Cost Summary
• Section_Exhibit Name: Exhibit 53 Reclamation Cost Estimate Part 4
• Media Type: D
• Archive: Yes

�Do Colorado Division of Reclamation, Mining and Safety
SAi�TY
Reclamation Cost Summary of Only Items Not Previously Approved in PR -14
Permit No. C -80 -007 Prepared by: TK Date: 7/16/2010
Mine name: West Elk Job action: TR -121 County: Gunnison
TASK LIST (DIRECT COSTS)
New Task no. Task description
Form
Used
Task Hours Direct Cost
24A
Pip N41D pads app d i TR 121 (..re,:.. s l y a ,...1 'r, PR 14)
Opp-
7-49
$6.9T
LYB
Rip IVID l ad - r.- - _ ..1 O TD 121 (pFe iewsl„ appFewed .... ..
-
upper
3-41'
$30;E0
24-C
1.05%
dew
4-26.9
$-1-1 -4,995
Job superintendent:
82.47
hrs. at $ 39.38 per hour
25.59
$
21€
10.00%
� �p
Fe
2488
$25
24-F
re • eg
40QA
21G
Rip MDW pads approved in TRA 21 (not previously approved in PRA 4)
ripper
1.35
$943
21H
Rip MDW roads approved in TR -121 (not previously approved in PR -14)
ripper
3.75
$2,428
211
Regrade MDW pads approved in TR -121 (not previously approved in PR -14)
dozer
23.10
$1,568
21J
Regrade MDW roads approved in TR -121 (not previously approved in PRA 4)
dozer
25.59
$1,568
21K
Regrade MDW roads approved in TR -121 (not previously approved in PR -14)
dozer
4.00
$16,704
21L
Revegetate MDW pads approved TR -121 (not previously approved PR -14)
reveg
11.08
$2,916
2
(Task number not used)
24 - N
l .
Sea! IVID rr _ _d 'R TR 421 (previously approved i n PR 1 4)
herehele
58
$93 , 965
21N
Seal MDWs approved in TR -121 (not previously approved in PR -14)
borehole
13.60
$22,227
INDIRECT COSTS
Total indirect reclamation costs $ 14,925
Total performance bond amount (direct costs plus indirect costs) $63,279
GRAND TOTAL DIRECT COSTS
82.47
$48,354
Liability insurance:
2.02%
% of direct costs
total =
$ 977
Performance bond:
1.05%
% of direct costs
total =
$ 508
Job superintendent:
82.47
hrs. at $ 39.38 per hour
total =
$ 3,248
Profit:
10.00%
% of direct costs
total =
$ 4,835
TOTAL 0 & P=
$ 9,568
CONTRACT AMOUNT (direct
+ 0 & P)=
$57,922
Financial warranty processing (legal /related costs):
NA
Engineering work and /or bid preparation:
4.25%
% of contract
$ 2,462
Reclamation management and /or administration:
5.00%
% of contract
$ 2,896
NA
% of direct costs
Total indirect reclamation costs $ 14,925
Total performance bond amount (direct costs plus indirect costs) $63,279