2012-06-14_REVISION - C1996083

• Permit No: C1996083
• IBM Index Class Name: Revision
• Doc Date: 6/14/2012
• Doc Name: Adequacy Review & Cost Estimate
• From: Susan Burgmaier
• To: Brock Bowles
• Type & Sequence: TR72
• Email Name: SLB
• Email Name: BFB
• Email Name: SB1
• Media Type: D
• Archive: No

Task description: Cost
Site: Bowie No. 2 Mine
PROJECT IDENTIFICATION
Page 1 of 7
COST SUMMARY WORK
Permit Action: Technical Revision 72 Permit/Job #: C1996083
Task #: OOA State: Colorado
Date: 6/14/2012 County: Delta
User: SLB
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: C083 -00a
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
124
150
45a
Replace Topsoil from Stockpile to Gob Pile #2
SCRAPERI
1
1
1
2.28
$1,248.50
$4,144.79
$8,950.06
Drill Seed Mix 3 on Disturbed Area
REVEGE
4.00
Replace Subsoil from Stockpile to Gob Pile #2
SCRAPERI
16.34
TOTAL O & P =
$2,545.37
SUBTOTALS:
22.62
$ $14,343.35
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$289.74
Performance bond:
1.05
Total =
$150.61
Job superintendent:
11.31
Total =
$670.68
Profit:
10.00
Total =
$1,434.34
TOTAL O & P =
$2,545.37
CONTRACT AMOUNT (direct + O & P) =
$16,888.72
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal /related costs):
0.00
Total = 0.00
Engineering work and /or contract/bid preparation:
4.25
Total = $717.77
Reclamation management and /or administration:
3.13
$528.62
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $3,791.76
TOTAL BOND AMOUNT (direct + indirect) = $18,135.11
CIRCES Cost Estimating Software