2020-07-02_REVISION - C1981019

• Permit No: C1981019
• IBM Index Class Name: Revision
• Doc Date: 7/2/2020
• Doc Name: Adequacy Review
• From: DRMS
• To: Colowyo Coal Company LP
• Type & Sequence: MR219
• Email Name: ZTT
• Email Name: JDM
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Reclaim Additional Collom Spoil
Site: Colowyo Coal Mine Permit Action: MR219
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 7/2/2020 County: Moffat
User: ZTT
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Page 2 of 5
Permit/Job#: C1981019
Abbreviation: None
Filename: CO 19-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
Load, Haul and Regrade Collom Spoil
TRUCK]
1
1,568.45
$6,781,847
SUBTOTALS:
1568.45
$6,781,847
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$136,993
Performance bond:
1.05
Total =
$71,209
Job superintendent:
784.23
Total =
$54,543
Profit:
10.00
Total=
$678,185
Total =
$0
TOTAL O & P =
$940,930
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$7,722,777
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
$0
Total =
$0
Engineering work and/or contract/bid preparation:
2.00
Total =
$154,456
Reclamation management and/or administration:
1.91
$147,505
CONTINGENCY:
0.00
Total =
$0
TOTAL INDIRECT COST =
$1,242,891
TOTAL BOND AMOUNT (direct + indirect) =
$8,024,738
CIRCES Cost Estimating Software