2013-06-07_REVISION - C1981022 ‎(4)‎

• Permit No: C1981022
• IBM Index Class Name: Revision
• Doc Date: 6/7/2013
• Doc Name: Decision Letter & Form & Cost Estimate
• From: DRMS
• To: Oxbow Mining, LLC
• Type & Sequence: MR105
• Email Name: BFB
• Email Name: SB1
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Plug and Seal Dewater Holes
Site: Elk Creek Mine
PROJECT IDENTIFICATION
Permit Action: Minor Revision
105 Permit /Job #: C1981022
Task #: 350 State: Colorado
Date: 6/6/2013 County: Delta
User: BFB
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: CO22 -350
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
351
Plug and Seal One Mine Dewater Hole
BOREHOLE
1
5.00
$1,507.57
SUBTOTALS:
5
$1,507.57
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$30.45
Performance bond:
1.05%
Total =
$15.83
Job superintendent:
2.50 hrs
Total =
$163.53
Profit:
10.00%
Total =
$150.76
Total =
$0.00
TOTAL O & P =
$360.57
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$1,868.14
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
4.61%
Total =
$86.12
Reclamation management and /or administration:
3.58%
$66.88
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$513.57
TOTAL BOND AMOUNT (direct + indirect) = $2,021.14