2015-08-25_REVISION - C1982056 ‎(5)‎

• Permit No: C1982056
• IBM Index Class Name: Revision
• Doc Date: 8/25/2015
• Doc Name: Adequacy Review
• From: Jared Ebert
• To: Twentymile Coal, LLC
• Type & Sequence: MR287
• Email Name: JLE
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Reclamation of the Coreholes Proposed with MR287
Site: Foidel Creek Mine Permit Action: MR287
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 8/25/2015 County: Routt
User: JLE
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1982056
Abbreviation: None
Filename: 0056-000
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
Plug and seal 8 drill holes BOREHOLE
1
1
1
1
1
115.20
$51,035.39
$13,634.00
$1,710.00
$7,430.00
$9,329.00
Regrade Drill Pads and Mud Pits DOZER
63.33
Regrade Access Roads DOZER
7.94
Replace Topsoil on Drill Pads and Access Road DOZER
34.51
Reseed 12.9 acres of Corehole disturbance REVEGE
12.90
SUBTOTALS:
233.88
$83,138
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$1,679.39
Performance bond:
1.05%
Total =
$872.95
Job superintendent:
116.94 hrs
Total =
$8,789.21
Profit:
10.00%
Total =
$8,313.80
TOTAL O & P =
$19,655.35
CONTRACT AMOUNT (direct + O & P) =
$102,793.35
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal/related costs):
0.00
Total = 0.00
Engineering work and/or contract/bid preparation:
4.25%
Total = $4,368.72
Reclamation management and/or administration:
5.00%
$5,139.67
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $29,163.73
TOTAL BOND AMOUNT (direct + indirect) = $112,301.73