2009-06-02_REVISION - C1981008

• Permit No: C1981008
• IBM Index Class Name: REVISION
• Doc Date: 6/2/2009
• Doc Name: Revised Cost Estimate
• From: Susan Burgmaier
• To: Marcia Talvitie
• Type & Sequence: RN5
• Email Name: MLT
• Media Type: D
• Archive: No

Task 006 Support Equipment SLB
C-1981-008 New Horizon Mine 05/28/09
Permit Rewal No. 5

ask
No.

ask Description

otal
Hours D9R -
Load
Support -
$198.40/
hr

ost D9R
Dump
Support -
$198.40/
hr

ost 14H -
Road
Maint. -
$119.29/
hr

ost
H2O
Truck -
$130.35/
hr

ost

otal Cost

omments
1 Drill/shoot highwall 52.16 13.04 $2,587.14 $0.00 $0.00 $0.00 $2,587.14 Dozer 25% to prepare drilling area
4 Drill/shoot ramp 6.7 1.675 $332.32 $0.00 $0.00 $0.00 $332.32 Dozer 25% to prepare drilling area

5
Haul boxcut spoil
157.9
78.95
$15,663.68
31.58
$6,265.47
78.95
$9,417.95
78.95
$10,291.13
$41,638.23 Dozer 50% load, 20% dump, road
maintenance 50%
30a Topsoil 51.62 ac Morgan 137.69 $0.00 $0.00 68.85 $8,213.12 68.85 $8,974.60 $17,187.71 Road maintenance 50%
30b Topsoil 56.34 ac Morgan 271.09 $0.00 $0.00 135.545 $16,169.16 135.545 $17,668.29 $33,837.45 Road maintenance 50%
30c Topsoil 57.75 ac Benson 195.73 $0.00 $0.00 97.865 $11,674.32 97.865 $12,756.70 $24,431.02 Road maintenance 50%
30d Topsoil 81.47 ac Lloyd 380.9 $0.00 $0.00 190.45 $22,718.78 190.45 $24,825.16 $47,543.94 Road maintenance 50%
30e Topsoil 87.75 ac WFC 241.14 $0.00 $0.00 120.57 $14,382.80 120.57 $15,716.30 $30,099.09 Road maintenance 50%
30f Topsoil 4.68 ac WFC 24.05 $0.00 $0.00 12.025 $1,434.46 12.025 $1,567.46 $3,001.92 Road maintenance 50%
31 Topsoil 9.93/8.67 ac 11.04 $0.00 $0.00 5.52 $658.48 5.52 $719.53 $1,378.01 Road maintenance 50%

36a Topsoil 1.81/2.82 ac 3.39 $0.00 $0.00 1.695 $202.20 1.695 $220.94 $423.14 Road maintenance 50%

41 Topsoil 3.99 ac 5.77 $0.00 $0.00 2.885 $344.15 2.885 $376.06 $720.21 Road maintenance 50%

45 Topsoil BB Detour 6.44 $0.00 $0.00 3.22 $384.11 3.22 $419.73 $803.84 Road maintenance 50%
46 Topsoil 12.45 ac 24.5 $0.00 $0.00 12.25 $1,461.30 12.25 $1,596.79 $3,058.09 Road maintenance 50%

49 Topsoil 26.93 ac 41.84 $0.00 $0.00 20.92 $2,495.55 20.92 $2,726.92 $5,222.47 Road maintenance 50%
50 Topsoil 6.69 ac 10.35 $0.00 $0.00 5.175 $617.33 5.175 $674.56 $1,291.89 Road maintenance 50%
82 Haul BB pavement 2.17 $0.00 $0.00 1.085 $129.43 1.085 $141.43 $270.86 Road maintenance 50%
83 Haul BB fill 5.2 $0.00 $0.00 2.6 $310.15 2.6 $338.91 $649.06 Road maintenance 50%
92 Compact BB road 75.2 $0.00 $0.00 $0.00 18.8 $2,450.58 $2,450.58 Water truck 25%
93 Compact 2700 road 28.8 $0.00 $0.00 $0.00 7.2 $938.52 $938.52 Water truck 25%

1682.1 93.665 $18,583.14 31.58 $6,265.47 759.605 $90,613.28 785.605 $102,403.61 $217,865.50