2016-02-08_GENERAL DOCUMENTS - C1981028

• Permit No: C1981028
• IBM Index Class Name: General Documents
• Doc Date: 2/8/2016
• Doc Name: Proposed Decision & Findings ‎(SL8)‎
• From: DRMS
• To: Coors Energy Company
• Permit Index Doc Type: Findings
• Email Name: TNL
• Email Name: DIH
• Media Type: D
• Archive: No

Table 1. SL -08 Reclamation Cost Estimate Summary
Task Task Description
Task
Hours
Direct Cost
A Backfilling and Grading
330.8
$610,991.00
B Highwall Reduction; Blasting Cost
0
$0.00
C Rip and Regrade Haul and Access Roads
9.39
$2,208.00
D Regrade Impoundments and Diversions
0
$0.00-
E Topsoil Replacement Cost
208.38
$449,069.00
F Revegetation Costs
182.31
$100,142.00
G Structure Demolition
8
$3,885.03
H Borehole Sealing
16
$6,332.00
1 Site Maintenance; Rill and Gully Repair and Pond Cleaning 121.38
$31,421.00
J Mobilization and Demobilization
15.6
$28,271.00
Total Hours and Direct Cost
891.86
$1,232,319.03
Indirect Cost Summary
Overhead and Profit
Liability Insurance 2.02% of Direct Cost
2.02%
$24,892.84
Performance Bond 1.05% of Direct Cost
1.05%
$12,939.35
Job Superintendent cost/hour time 50% of total task hours;
$75.16/hr
445.93
$33,516.10
Profit 10% of Direct Cost
10%
$123,231.90
TOTAL
$194,580.20
Legal - Engineering - Project Management
Engineering work and/or contractibid prep; 4.25% of Contract
4.25%
$60,643.22
Reclamation Management and/or Administration; 4.00% of
Contract
4.00%
$57,075.97
TOTAL
$117,719.19
Total Site Reclamation Cost
$1,544,618.41
Parcel 30, 31 and 32; Phase I Liability (SL -07)
$347,158.56
revised required surety
$1,197,459.85
-Remaining
Current Required Surety
$1,629,326.91
SL -08 Releasable Amount
$431,867.06
Any person with a valid legal interest which might be adversely affected by this proposed decision may
request a formal public hearing before the Mined Land Reclamation Board in accordance with Rule
3.03.2(6). Public notice of this proposed decision will be published twice in the Fort Lupton Press as soon
8 1 Page