Laserfiche WebLink
Bowie No. 1 Mine C-81-038 2010 Midterm Review MT-06 <br />Task: 000 Site: Bowie No. 1 Mine Date: 3 Dec 10 User: JRS <br />Permit Action: 2010 Midterm Review (MT-6) County Delta <br />Description: Cost Summary File Name: C-1981-038 <br /> <br />Task Reclamation Task Description Hours Direct Cost <br /> <br />146 -MobilizelDemobilize Equipment for Initial Reclamation 12.29 $44,126.00 <br />147 -MobilizelDemobilize Equipment for Pond Cleaning 6.00 $2,925.00 <br />148 -MobilizelDemobilize Equipment for Pond Removal 6.00 $2,495.00 <br />149 -MobilizelDemobilize Equipment for Site Maintenance 14.00 $26,383.00 <br /> <br /> <br />153 -Proctor Testing Backfilled Material 20.00 $702.00 <br />154 -Nuclear Density Testing Backfill 40.00 $25,302.00 <br />155 -Water Truck for Backfill Moisture Augmentation 450.00 $43,459.00 <br />158 -Yearly Site Maintenance and Pond Cleaning 240.00 $371,282.00 <br /> <br />201 Seal Loadout Wells 12.00 $3,716.00 <br />202 Demolish and Remove Structures at Loadout 175.00 $701,911.00 <br /> Task 203 Combined with Task 202 During SL-03 and RN-05 <br />204 Haul Footprints of Loadout Stockpiles to Refuse Area 4.60 $7,975.00 <br />205 Rip Coal Storage/Loadout Area 0.44 $459.00 <br />206 Excavation/Grading at Storage Area and Loadout 34.33 $35,235.00 <br />207 Grade Railroad Spur 50.42 $51,753.00 <br />208 Finish Grade Railroad Spur 19.52 $2,271.00 <br />209 Replace Topsoil from Stockpile to Truck Dump Station 0.59 $611.00 <br />210 Reseed Train Loadout and Coal Stockpile Areas 80.00 $44,767.00 <br />211 Remove Coal Stockpile Pond 0.77 $197.00 <br />212 Remove Train Loadout Pond 6.32 $1,623.00 <br /> <br /> <br /> Total Indirect Costs $3,425,571.00 <br /> <br /> Liability Insurance (1.55%) $53,096.35 <br /> Performance Bond (1.05%) $35,968.50 <br /> Profit (10%) $342,557.10 <br /> Job Superintendant (1,200 hours @ $52.10/hour) 3,769.80 $62,520.00 <br /> <br /> Total Contract $3,919,712.95 <br /> <br /> Engineering Fees (4.25%) $166,587.80 <br /> Administrative Costs (3.25%) $127,390.67 <br /> <br /> Total Liability $4,213,691.42 <br /> <br /> NOTE: Based on the statutory requirements of Rule 3, the Division <br /> is required to retain an additional $501,479.00 in bond monies. <br /> This is based on the requirement that only 60% of the <br /> applicable bond amount may be released for a Phase I Bond <br /> Release. <br /> <br /> TOTAL BOND HELD BY THE DIVISION (Pursuant to Rule 3) $4,715,170.42 <br />Summary Sheet Page 3 of 3