2015-09-30_REVISION - C1982056 ‎(2)‎

• Permit No: C1982056
• IBM Index Class Name: Revision
• Doc Date: 9/30/2015
• Doc Name: Adequacy Review No. 1
• From: DRMS
• To: Twentymile Coal, LLC
• Type & Sequence: MR289
• Email Name: JLE
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Reclaim 10 -East Mid -Panel Emergency Air Borehole
Site: Foidel Creek Mine Permit Action: MR289 Permit/Job#: C1982056
PROJECT IDENTIFICATION
Task #: 000
Date: 8/26/2015
User: JLE
State: Colorado
County: Routt
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: C056-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
Plug and seal 10 -East Mid -Panel Emergency Air
Borehole
BOREHOLE
1
1
1
1
12.72
$6,450.21
$1,430.00
$1,364.00
$433.00
Regrade Borehole Pad and Mud Pit
DOZER
6.64
Replace Topsoil on Drill Pad
DOZER
6.33
Revegetation of 10 -East Mid -Panel Borehole Pad
REVEGE
1.20
SUBTOTALS:
26.89
$9,677
INDIRECT COSTS
$195.48
OVERHEAD AND PROFIT:
$101.61
Liability insurance:
2.02%
Performance bond:
1.05%
Job superintendent:
13.45 hrs
Profit:
10.00%
Total =
$195.48
Total =
$101.61
Total =
$1,010.53
Total =
$967.70
TOTAL O & P =
$2,275.32
CONTRACT AMOUNT (direct + O & P) =
$11,952.32
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and/or contract/bid preparation:
425%
Total =
$507.97
Reclamation management and/or administration:
5.00%
$597.62
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$3,380.91
TOTAL BOND
AMOUNT (direct + indirect) =
$13,057.91