2012-09-11_REVISION - C1980005 ‎(2)‎

• Permit No: C1980005
• IBM Index Class Name: Revision
• Doc Date: 9/11/2012
• Doc Name: Proposed Decision Letter & Form
• From: DRMS
• To: Seneca Coal Company
• Type & Sequence: SL5
• Email Name: JDM
• Email Name: DIH
• Media Type: D
• Archive: No

Page 1 of 4
Task description:
Site: Seneca II Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK
of SL5 Tasks
Permit Action: SL5
Task #: 000 State: Colorado
Date: 7/19/2012 County: Routt
User: JDM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job #: C1980005
Abbreviation: None
Filenaine: C005 -000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
Replace Topsoil on 219.7 Acres
SCRAPERI
2
117.75
$188,235.99
SUBTOTALS:
117.75
$ $188,235.99
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
2.02
Total =
$3,802.37
Performance bond:
1.05
Total =
$1,976.48
Job superintendent:
58.88
Total =
$3,491.29
Profit:
10.00
Total =
$18,823.60
Total =
$0.00
TOTAL O & P =
$28,093.74
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$216,329.73
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal /related costs):
0.00
Total =
0.00
Engineering work and/or contract/bid preparation:
4.25
Total =
$9,194.01
Reclamation management and /or administration:
5.00
$10,816.49
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$48,104.24
TOTAL BOND AMOUNT (direct + indirect) =
$236,340.23
CIRCES Cost Estimating Software