2012-12-21_REVISION - M1992016

• Permit No: M1992016
• IBM Index Class Name: REVISION
• Doc Date: 12/21/2012
• Doc Name: FW INCREASE
• From: DRMS
• To: ROCKY MTN MATERIALS
• Type & Sequence: SI1
• Email Name: TC1
• Email Name: TAK
• Media Type: D
• Archive: No

Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002/
003 -'
004'
005'
006 .
007'
008 '
009'
Backfill mined slopes
SCRAPER]
37.85
$7,505.62
$8,513.08
$5,651.55
$2,032.04
$34,052.37
$9,633.00
$48,741.11
$90,501.63
$4,840.88
Create 3:1 slopes with backfyll material
DOZER
54.46
Place topsoil on backfilled slopes
SCRAPERI
28.50
Grade topsoil on backfilled slope
DOZER
13.00
Place overburden on pit floor
SCRAPERI
171.70
Rip plant and stockpile areas
RIPPER
45.20
Place topsoil in disturbed area - 50 acres
SCRAPERI
245.77
Reseed 85 acres •
REVEGE
0.00
Mob /demob equipment
MOBILIZE
7.20
SUBTOTALS:
603.68
$211,471.28
Task description: Cost Summary - 2012 Unit Cost Update
Site: Penrose Ranch's
PROJECT IDENTIFICATION
Task #:
Date:
User:
000
12/10/2012
TC1
Agency or organization name:
TASK LIST (DIRECT COSTS)
COST SUMMARY WORK
State: Colorado
County: Fremont
DRMS
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02%
1.05%
301.84 hrs
10.00%
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and /or administration:
Permit Action:
Total =
Total =
Total =
Total =
TOTAL 0 & P =
CONTRACT AMOUNT (direct + O & P) =
500.00
4.25%
5.00%
CONTINGENCY: 0.00
2003 AMO2 Unit
Cost Update
Total =
Total =
Permit/Job#: M1992016
Abbreviation: None
Filename: MO16 -000
$4,271.72
$2,220.45
$17,899.11
$21,147.13
$45,538.41
$257,009.69
500.00
$10,922.91
$12,850.48
Total = $0.00
TOTAL INDIRECT COST = $69,811.81
TOTAL BOND AMOUNT (direct + indirect) = $281,283.09