2009-04-01_REVISION - C1980005 ‎(2)‎

• Permit No: C1980005
• IBM Index Class Name: REVISION
• Doc Date: 4/1/2009
• Doc Name: Proposed Decision and Findings ‎(Old)‎
• From: DRMS
• To: Seneca Coal Company
• Type & Sequence: SL3
• Email Name: DTM
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
Date : 19-Mar-2003 Permit or job no. C-1980-005 Site : Seneca li Mine
User:- SLB Abbreviation none State :Colorado
Filename : 0005-000 County:Rouft
Agency or organization name: CDRMS
Permit or job action :Phase if Bond Release Request
TASK
00b
00C
00d
O0e
00f
00g
00h
Uri
00j
LIST (DIRECT COSTS)
TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS
OOa iomrwed - Phase I Bond Release granted
-Lower Wadge Access Road NA 1 70.3
-Wells, ditches, truck wash ponds NA 1 306. f,
-Landfill NA 1 325.81
-Postmining drainage reestablishment NA 1 210.9
-Facilities areas NA 1 227 1
-Site maintenance NA 1 500.01
-Topsoil Redistribution NA 1 413.9'
-Revegefation NA 1 2.268.8
-Equipment mobilization NA 1 32.0

I
I

Includes inflation factor adjustment of NA _ _%
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance
Performance bond
Job superintendent
Profit :
LEGAL -ENGINEERING PRO.IEGT MANAGEMENT -
Financial warranty processing (legal/related costs) :
Engineering work and/or contract/bid preparation
Reclamation management and/or administration
CONTINGENCY
' Crx,linq..n..ros acr:uunfl f,-.r ar rask revs, - - - - - -- -
DIRECT
COST
511.353
S52,333
$88.755
$79.172
5483.064
$218.942
S596.4/1
$1.564.951
580.630
SUSTOTALS 1 4,355.5 $3.175,611
TOTAL DIRECT COST $3.175.611
2.02 % of direct total = $64,147
V o5 _ "b of direct total = $33.344
P!A ___NA NA_ total = $83,409
10.00 "i of direct total = 5317.561
TOTAL O & P = $498.461
CONTRACT AMO UNT (direct + O & P) = 53.6 74,072
NA NA NA total = SO
_ 4.25 "4, of (.1111. _ NA _
total = 31-56.148
6.00 "o of cntr NA total = 5220.444
NA' NA total = NA
TOTAL INDIRECT COST = $875,054
TOTAL BOND AMOUNT (direct + indirect) = 34.050,665