2011-11-28_PERMIT FILE - C1992081A ‎(2)‎

• Permit No: C1992081A
• IBM Index Class Name: Permit File
• Doc Date: 11/28/2011
• Doc Name: Railcar Loadout Operations Plan Reclamtion Liability Estimate ‎(Existing and On-the-Ground)‎
• Section_Exhibit Name: Tab 23 Attachment 23-2
• Media Type: D
• Archive: Yes

Note: ** DRMS Direct Cost Total should be 85$ 7,013 rather than $857,103 as shown on the
Cost Summary Form for the 2010 Midterm.
PR -01 Revised 7,12011
Drill Seed Mix #5 on TAHR
$7,04
Drill Seed Cropland on TAHR
$6,57
037
Demolish and Remove Structures
$521,464
040
Clean Sediment from Ponds Once During Liability Period
$3,179
041
Site Maintenance
$10,335
045
Mob /Demob — Combined Tasks 045, 046, 047
$8,041
Subtotals
$857,013
$203,419
Total Direct Cost
$1,060,432
Indirect Costs
Liability Insurance - 2.02% of direct
$21,421
Performance Bond - 1.05% of direct
$11,135
job Superintendent — 588.34 hrs @ $52.10 /hour
$30,653
Profit - 10% of direct
$106,043
Total O &P
$169,252
Contract Amount (direct + O &P)
$1,229,684
Engineering /bid preparation — 4.25% of contract
$52,262
Reclamation Management - 3.25% of contract
$39,965
Total Amount (direct + indirect)
$1,321,911
Note: ** DRMS Direct Cost Total should be 85$ 7,013 rather than $857,103 as shown on the
Cost Summary Form for the 2010 Midterm.
PR -01 Revised 7,12011