2012-06-18_REVISION - C1996083

• Permit No: C1996083
• IBM Index Class Name: REVISION
• Doc Date: 6/18/2012
• Doc Name: Adequacy Questions #1 & Cost Estimate
• From: DRMS
• To: J.E. Stover & Associates
• Type & Sequence: TR73
• Email Name: BFB
• Email Name: SB1
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Cost Summary Technical Revision 73
Site: Bowie No. 2 Mine Permit Action: Technical Revision 73 Permit/Job #: C1996083
PROJECT IDENTIFICATION
Task #: 107 State: Colorado
Date: 6/12/2012 County: Delta
User: BFB
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: C083 -107
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
100
101
102
103
104
105
106
Drill Pad backfill (13 ads)
DOZER
1
1
1
1
1
1
1
123.24
$24,631.37
$11,403.62
$18,699.90
$8,658.36
$29,412.03
$22,329.54
$78,673.61
Drill Pad Topsoil (13 ads)
DOZER
57.06
Access Road Regrading (9.08 acres)
DOZER
93.57
Access Road Topsoil (9.08 acres)
DOZER
43.32
Reseed Drill Pads (13 ads)
REVEGE
23.92
Reseed Access Roads
REVEGE
18.16
Plug and seal
BOREHOLE
156.00
L- SUBTOTALS:
515.27
$ $193,808.43
INDIRECT COSTS
0.00
OVERHEAD AND PROFIT:
0.00
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
257.63
Profit:
10.00
1
Total =
Total =
Total =
Total =
TOTAL O & P =
CONTRACT AMOUNT (direct + O & P) =
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
$3,914.93
$2,034.99
$15,277.46
$19,380.84
$40,608.22
$234,416.65
Financial warranty processing (legal /related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
4.25
Total =
$9,962.71
Reclamation management and /or administration:
5.00
$11,720.83
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$62,291.76
TOTAL BOND AMOUNT (direct + indirect) =
$256,100.19