2012-04-26_REVISION - C1981012

• Permit No: C1981012
• IBM Index Class Name: Revision
• Doc Date: 4/26/2012
• Doc Name: Letter & Form and Cost Estimate
• From: DRMS
• To: New Elk Coal Company, LLC
• Type & Sequence: MR111
• Email Name: RDZ
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description:
Site: New Elk Mine
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 4/24/2012 County: Las Animas
User: JDM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
Backfill and Regrade D26 Extension
DOZER
1
1
1
7.76
$616.54
$248.30
$219.83
Replace Topsoil on D26 Extension
DOZER
3.13
Reseed D26 Ditch Extension
REVEGE
2.00
TOTAL O & P =
$523.96
SUBTOTALS:
12.89
$ 1,084.67
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
102
Total =
$21.91
Performance bond:
1.05
Total =
$11.39
Job superintendent:
6.45
Total =
$382.19
Profit:
10.00
Total =
$108.47
Total =
$0.00
TOTAL O & P =
$523.96
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$1,608.63
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
4.25
Total =
$68.37
Reclamation management and /or administration:
5.00
$80.43
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$672.76
of MR1II Tasks
Permit Action: MR111
Permit/Job #: C1981012
Abbreviation: None
Filename: 0012 -000
TOTAL BOND AMOUNT (direct + indirect) = $1,757.43