2012-06-01_REVISION - C1981012

• Permit No: C1981012
• IBM Index Class Name: Revision
• Doc Date: 6/1/2012
• Doc Name: Adequacy Letter and cost estimate
• From: DRMS
• To: New Elk Coal Company, LLC
• Type & Sequence: TR64
• Email Name: ZTT
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK-
Task description: Shaft Seal and Regrading
Site: New Elk Mine Permit Action: TR64
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 5/11/2012 County: Las Animas
User: ZTT
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
Re -grade Containment No. 3
DOZER
1
1
3.92
$782.75
$169,405.25
Seal Shaft
MINESEAL
4.00
SUBTOTALS:
7.92
$ $170,188.00
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
2.02
Total =
$3,437.80
Performance bond:
1.05
Total =
$1,786.97
Job superintendent:
5.96
Total =
$353.43
Profit:
10.00
Total =
$17,018.80
Total =
$0.00
TOTAL O & P =
$22,597.00
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$192,785.00
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 =
$8,193.36
Reclamation management and/or administration:
5.00
$9,639.25
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$40,429.61
TOTAL BOND AMOUNT (direct + indirect) =
$210,617.61
Permit/Job #: C1981012
Abbreviation: None
Filename: C012 -000