2015-03-06_REVISION - C1981019

• Permit No: C1981019
• IBM Index Class Name: Revision
• Doc Date: 3/6/2015
• Doc Name: Cost Estimate
• From: DRMS
• To: Colowyo Coal Company
• Type & Sequence: TR104
• Email Name: RDZ
• Email Name: JRS
• Email Name: MPB
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Technical Revision 104 Cost
Site: Colowvo Coal Mine
PROJECT IDENTIFICATION
Permit Action: Technical
Revision 104 Permit/Job #: C1981019
Task #: TRI04A00 State: Colorado
Date: 3/6/2015 County: Moffat
User: JRS
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: C019- TRI04A00
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
TRI04AOI
TR104A02
TR104A03
Regrade ETD Pond 1
DOZER
1
1
1
0.81
$221.00
$133.00
$641.00
Replace Topsoil to ETD Pond 1
DOZER
0.49
Broadcast Seed ETD Pond 1 Area
REVEGE
1.00
TOTAL O & P =
$216.48
SUBTOTALS:
2.3
$995
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02%
Total =
$20.10
Performance bond: 1.05%
Total =
$10.45
Job superintendent: 1.15 hrs
Total =
$86.43
Profit: 10.00%
Total =
$99.50
TOTAL O & P =
$216.48
CONTRACT
AMOUNT (direct + O & P) =
$1,211.48
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
2.00%
Total =
$24.23
Reclamation management and /or administration:
1.91%
$23.14
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$263.85
TOTAL BOND AMOUNT (direct + indirect) = $1,258.85