2018-08-20_REVISION - C1981019

• Permit No: C1981019
• IBM Index Class Name: Revision
• Doc Date: 8/20/2018
• Doc Name Note: Adequacy Letter & Cost Estimate
• Doc Name: Adequacy Review
• From: DRMS
• To: Colowyo Coal Company LP
• Type & Sequence: TR121
• Email Name: ZTT
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Reclaim Disturbance Associated w/TR-121
Site: Colowyo Coal Mine Permit Action: TR121
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 8/10/2018 County: Moffat
User: ZTT
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1981019
Abbreviation: None
Filename: C019-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
Demolish Task Associated w/TR-121
DEMOLISH
1
1
1
40.00
$8,341.86
$5,617.00
$17,948.00
Regrade Topsoil for TR -121
DOZER
11.58
Reseed 14.7 acres for TR -121
REVEGE
7.30
SUBTOTALS:
58.88
$31,907
INDIRECT COSTS
$644.52
OVERHEAD AND PROFIT:
$335.02
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
29.44
Profit:
10.00
Total =
$644.52
Total =
$335.02
Total =
$2,150.59
Total=
$3,190.70
TOTAL O & P =
$6,320.83
CONTRACT AMOUNT (direct + O & P) =
$38,227.83
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 = $764.56
Reclamation management and/or administration:
1.91
$730.15
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $7,815.54
TOTAL BOND AMOUNT (direct + indirect) = $39,722.54