2013-07-17_REVISION - X201123102 ‎(3)‎

• Permit No: X201123102
• IBM Index Class Name: REVISION
• Doc Date: 7/17/2013
• Doc Name: Proposed Decision Letter & Cost Estimate
• From: DRMS
• To: Peabody Sage Creek Mining, LLC
• 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 NO[ X- 2011 - 231 -02
Peabody Sage Creek 2011 Exploration Permit Action:
Site
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 7/2/2013 County: Routt
User: ERR
Agency or organization name
TASK LIST (DIRECT COSTS)
DBMS
SL 1 Permit/Job #: X201123102
Abbreviation: None
Filename: X231 -000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
Seal and Abandon Remaining Monitoring Well
BOREHOLE
1
1
5.00
$3,058.38
$945.32
Mobilization/Demobilization of Equipment
MOBILIZE
2.95
SUBTOTALS:
7.95
$4,003.70
INDIRECT COSTS
0.00
OVERHEAD AND PROFIT:
Engineering work and/or contract/bid preparation:
Liability insurance:
2.02%
Performance bond:
1.05%
Job superintendent:
0.00 hrs
Profit:
10.00%
Total
Total
Total
Total
TOTAL O & P
CONTRACT AMOUNT (direct + O & P)
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
$80.87
$42.04
$0.00
$400.37
$523.28
$4,526.98
Financial warranty processing (legal /related costs):
0.00
Total = 0.00
Engineering work and/or contract/bid preparation:
4.25%
Total = $192.40
Reclamation management and /or administration:
5.00%
$226.35
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $942.03
TOTAL BOND AMOUNT (direct + indirect) = $4,945.73