2013-08-22_REVISION - C1981022

• Permit No: C1981022
• IBM Index Class Name: Revision
• Doc Date: 8/22/2013
• Doc Name: Estimate ‎(Emailed)‎
• From: DRMS
• To: Jim Kiger
• Type & Sequence: TR74
• Email Name: BFB
• Email Name: SB1
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Technical Revision 74 Cost Summary
Site: Elk Creek Mine Permit Action: Technical Revision 74 Permit/Job #: C1981022
PROJECT IDENTIFICATION
Task #: 360 State: Colorado
Date: 8/8/2013 County: Delta
User: BFB
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: CO22 -360
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
361
362
363
364
365
366
367
Plug and Seal 9 Gob Vent Boreholes
BOREHOLE
1
1
1
1
1
1
1
36.00
$11,070.46
$4,198.39
$5,597.85
$2,693.35
$3,591.50
$3,849.02
$5,132.02
Regrade Drill Pads
DOZER
16.83
Regrade Light -Use Roads
DOZER
22.44
Replace Topsoil from Stockpile to Drill Pads
DOZER
10.80
Replace Topsoil from Stockpile to Light -Use
Roads
DOZER
14.40
Broadcast Seed Drill Pads
REVEGE
1.00
Broadcast Seed Light -Use Roads
REVEGE
1.88
SUBTOTALS:
103.35
$36,132.59
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$729.88
Performance bond:
1.05%
Total =
$379.39
Job superintendent:
59.50 hrs
Total =
$3,891.90
Profit:
10.00%
Total =
$3,613.26
TOTAL O & P =
$8,614.43
CONTRACT AMOUNT (direct + O & P) =
$44,747.02
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal /related costs):
0.00
Total = 0.00
Engineering work and /or contractibid preparation:
4.61%
Total = $2,062.84
Reclamation management and /or administration:
3.58%
$1,601.94
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $12,279.21
TOTAL BOND AMOUNT (direct + indirect) = $48,411.80