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

Bowie No. 1 Mine C-81-038
Partial Phase I Bond Release SL-03
Applicable Cost Summary Sheet
Task: 000 Site: Bowie No. 1 Mine _ _ _ Date: 15 Nov 07 User: JRS
Permit Action: Partial Phase I Bond Release SL-03 County Delta _
Description: .Cost Summary :File Name: C-1981-038
Task Reclamation Task Description Hours Direct Cost
201 _
Seal Loadout Wells _ _ _ _ _ Not Released ~ $0.00
202 _
Demolish and Remove Structures at Loadout _ 500.00 $1,721,161.00
203 Demolish and Remove Structures at Loadout 200.00 $450,274.00
204 Haul Footprints of Loadout Stockpiles to Refuse Area _ _ _ _ _ _ _ Not Released _ $0.00
205 Rip Coal Storage/Loadout Area __
--- --
- Not Released _
- - -- - --- -- --- $0 00
- --_ _ -- --- - -
------- --- ----
206 -
---- ---- - ---- - - g ------ g -
Excavation/Gradin at Stora a Area and Loadout
- Not Released
- - -- - $0.00
-- -- - -..._.
------ - --
207 --
- - - -- -- ----- -P------
Grade Railroad S ur Not Released $0.00
208 Finish Grade Railroad Spur Not Released
_ -- - - $0.00
209 Dump Station
from
Stockpile to Truck
, Replace Topsoil Not Released $0.00
___ ____ _
210 _ _
_
,
_
__
Reseed Train Loadout and Coal Stockpile Areas ~ Not Released $0.00
211 ,Remove Coal Stockpile Pond Not Released _ _ ___ $0.00 ___
212 Remove Train Loadout Pond Not Released $0.00
Total Indirect Costs $2,171,435.00
, Liability Insurance (1.55%) $33,657.24
Performance Bond (1.05%) $22,800.07
-- ---
-
Profit (10%) $217,143.50
--
_
_ _ _ _
_ _Job Superintendant (1500 hours @ $37.50/hour)_
700.00
$56,250.00
Total Contract $2,501,285.81

Engineering Fees (4.25%)
~ _ --- -
$106,304.65
Administrative Costs (3.25%) _ $81,291.79
Total A licable Loadout Liabilit 52,688,882.25
Summary Sheet Page 1 of 1