2018-06-21_REVISION - C2009087 ‎(11)‎

• Permit No: C2009087
• IBM Index Class Name: Revision
• Doc Date: 6/21/2018
• Doc Name Note: Proposed Decision & Findings & Cost Estimate
• Doc Name: Proposed Decision and Findings of Compliance
• From: DRMS
• To: Peabody Sage Creek Mining, LLC
• Type & Sequence: SL4
• Email Name: TNL
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Summary of SL4 Tasks
Site: Peabody Sage Creek Mine Permit Action: SL4
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 11/14/2017 County: Routt
User: JDM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C2009087
Abbreviation: None
Filename: C087-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
Seed 418.0 Phase II Released BRB4
REVEGE
1
209.00
$184,840.00
SUBTOTALS:
209
$184,840
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Total =
$3,733.77
Performance bond: 1.05
Total =
$1,940.82
Job superintendent: 104.50
Total =
$7,633.73
Profit: 10.00
Total =
$18,484.00
TOTAL O & P =
$31,792.32
CONTRACT
AMOUNT (direct + O & P) =
$216,632.32
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Total =
0.00
Engineering work and/or contract/bid preparation: 4.61
Total =
$9,986.75
Reclamation management and/or administration: 3.58
$7,755.44
CONTINGENCY: 0.00
Total =
$0.00
TOTAL INDIRECT COST =
$49,534.51
TOTAL BOND AMOUNT (direct + indirect) =
$234,374.51