2008-01-03_REVISION - C1981038 ‎(3)‎

• Permit No: C1981038
• IBM Index Class Name: REVISION
• Doc Date: 1/3/2008
• Doc Name: Cost Estimate Memo
• From: Jim Stark
• To: Joe Dudash
• Type & Sequence: Rn5
• Email Name: SB1
• Media Type: D
• Archive: No

~N :s
s,.,~' ~ ~ Bowie No. 1 Mine C-81-038
Task: 000 Site: Bowie No. 1 Mine _ _ _ _ . Date: 21 Nov 07 ~ User: JRS
Permit Action: -- 12N .5-- _-- - - --__- .-- ---.County _ ___- _ Delta -_--- ----
Description: _ _ ___-. _--. _--
Cost Summ 'File Name: C-1981-038
-- -------------
Task
Reclamation Task Descr~otion
Hours -----
Direct Cost

.153 __
-Proctor Testing Backfilled Matena( ___ _
20.00

- - _
,_ $702.00
---
- - -
154 _ _
-Nucleaz Density Testing Backfill _ 40.00 $25,302.00
155 -
-Water Truck for Backfill Moisture Augmentation _ _ _ 450.00 _ $40,751.00
158 -Yearly Site Maintenance and Pond Cleaning __ 240.00 $370,550.00
201 Seal Loadout Wells _ 12.00 _ _ $3,545.00
202 Demolish and Remove Structures at Loadout 175.00 $703,538.00
_ _ __ __ _ __
Task 203 Combined with Task 202 During SL-03 and RN-OS
204 of Loadout Stockpiles to Refuse Area
Footprints
Haul 4.60 $7,814.00
205 _
_
Rip Coal Storage/Loadout Area 0.44
- - - $381.00
206 Storage Area and Loadout
Excavation/Grading at _ 34.33 $36,889.00
207 _
Grade Railroad Spur 50.42 _ $54,182.00
208 Finish Grade Railroad Spur 19.52 ___ __ $2,268.00
_._
209 Replace Topsoil from Stockpile to Truck Dump Station 0.59 $639.00
210 Reseed Train Loadout and Coal Stockpile Areas 80.00 $41,033.00
211 _
Remove Coal Stockpile Pond 1.00 $208.00
212 _ _
Remove Train Loadout Pond __ _ 8.74 $1,814 00
Total Indirect Costs
- --:. -- --- -- - - --- - $3 362,588 00
- __ _ _z. -- - _
Liability Insurance (1 55%) $52,120.11
---
Performance Bond (1.05%) $35,307.17
Profit (10%) $336,258.80
----
_ _ _
_ _ Job Superintendant (1,200_hours @ $41.25/hour) 3,665.78 $49,500.00
Total Contract $3,835,774.09
_
I
Engineering Fees (4.25%)_ __ _
$163,020.40
_ Administrative Costs (3.25%) $124,662.66
Total Liabilit $4,123,457.14
Summary Sheet Page 3 of 3