2016-02-11_PERMIT FILE - C1981019A ‎(3)‎

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 2/11/2016
• Doc Name: Cumulative Bond Schedule
• Section_Exhibit Name: Exhibit 13C
• Media Type: D
• Archive: Yes

COST SUMMARY WORK
Task description: Cumalitve Bond for Collom Haul Road
Site: Colowyo Coal Mine Permit Action: MR149
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 1/14/2016 County: Moffat
User: ZTT
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C 1981019
Abbreviation: None
Filename: CO 19-000
Task
Description
Form
Used
Fleet
Size
Task
I Hours
Cost
001
002
003
004
005
Rip 25,049' of Collom Haul Road
RIPPER
2
1
3
3
1
10.81
24.00
509.68
63.95
116.00
$11,976.00
$35,241.88
$2,446,377.00
$306,928.00
$150,105.00
Remove Collom Haul Road Culverts
DEMOLISH
Haul Spoil to Collom Haul Road
SCRAPERI
Haul Topsoil to Collom Haul Road
SCRAPERI
Seed & Reseed Haul Road Disturbance
Sagebrush/Steppe mix
REVEGE
CONTRACT AMOUNT
(direct + O & P) =
SUBTOTALS:
724.44
$2,950,628
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Total =
$59,602.69
Performance bond: 1.05
Total =
$30,981.59
Job superintendent: 2,086.24
Total =
$156,801.80
Profit: 10.00
Total =
$295,062.80
TOTAL O & P =
$542,448.88
CONTRACT AMOUNT
(direct + O & P) =
$3,493,076.88
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 =
$69,861.54
Reclamation management and/or administration:
1.91
$66,717.77
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST = $679,028.19
TOTAL BOND AMOUNT (direct + indirect) = $3,629,656.19