2013-06-27_REVISION - X200510912 ‎(2)‎

• Permit No: X200510912
• IBM Index Class Name: REVISION
• Doc Date: 6/27/2013
• Doc Name: Proposed Decision Letter & Cost Estimate
• From: DRMS
• To: Colowyo Coal Company
• Type & Sequence: SL1
• Email Name: ERR
• Email Name: JDM
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Summary of Tasks Remaining Under X200510912
Colowyo 2005 -2006 Reserve Def Drilling Permit Action:
Site: _ Program _ _ SI1
PROJECT IDENTIFICATION
Task #: 000 _ State: Colorado
Date: 6/24/2013 County: Moffat
User: ERR
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit /Job #: X200510912
Abbreviation: None
Filename: X109-000
SUBTOTALS: 21 $9,894.52
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
Form Fleet
Task
Task
Description
Used Size
Hours Cost
001 Seal and Abandon Remaining Water Monitoring
BOREHOLE 1
20.00 $9,451.69
Wells
Total =
$0.00
002 Revegetation for Pads and Roads of LW -06 -01 and
REVEGE 1
1.00 $442.83
LW-06-11 and Road of C -06 -26
Total =
$0.00
SUBTOTALS: 21 $9,894.52
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
2.02%
Total =
$199.87
Performance bond:
1.05%
Total =
$103.89
Job superintendent:
0.00 hrs
Total =
$0.00
Profit:
10.00%
Total =
$989.45
Total =
$0.00
TOTAL O & P =
$1,293.21
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$11,187.73
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 =
$475.48
Reclamation management and /or administration:
5.00%
$559.39
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$2,328.08
TOTAL BOND AMOUNT (direct + indirect) =
$12,222.60