2009-11-09_REVISION - C1981025

• Permit No: C1981025
• IBM Index Class Name: REVISION
• Doc Date: 11/9/2009
• Doc Name: Cost Estimate
• Type & Sequence: SL6
• Email Name: BFB
• Media Type: D
• Archive: No

COLO0.AD0
RECLAMATION
MINING
SAFETY
Permit No. C -81 -025
Mine name: West Elk
TASK LIST (DIRECT COSTS)
Task no. Task description
Colorado Division of Reclamation, Mining and Safety
Reclamation Cost Summary
demo Remove signs and markers
1 Revegetate inter -pond areas (15% Phase III liability)
none Weed control in inter -pond areas
(3 sprayings over 10 -year period X $250)
INDIRECT COSTS
Form
Used
demo
reveg
none
none
Prepared by: TK
Permit or job action: SL -06
Date: 11/9/2009
2.02%
County: Gunnison
total =
Task Hours
Direct Cost
4
$242
0.89
$498
12.00
$750
GRAND TOTAL DIRECT COSTS 16.89 $1,490
Liability insurance:
2.02%
% of direct costs
total =
$30
Performance bond:
1.05%
% of direct costs
total =
$16
Job superintendent:
16.89
hrs. at $
39.38 per hour total =
$665
Profit:
10.00%
% of direct costs
total =
$149
TOTAL O & P=
$860
CONTRACT AMOUNT (direct + O & P)=
$2,350
Financial warranty processing (legal /related costs): NA
Engineering work and /or bid preparation: 4.25% % of contract $100
Reclamation management and /or administration: 5.00% % of contract $117
NA % of direct costs
Total indirect reclamation costs $1,077
Total performance bond amount (direct costs plus indirect costs) $2,567