2012-08-31_PERMIT FILE - C1981012A

• Permit No: C1981012A
• IBM Index Class Name: Permit File
• Doc Date: 8/31/2012
• Doc Name: Bond Calculations ‎(TR54, TR53, PR3, TR55, TR56, PR3, MR95, MR 97 MR101)‎
• Section_Exhibit Name: Exhibit 28 Appendix B Part 2
• Media Type: D
• Archive: Yes

New Elk Coal Company
Permit C- 1981 -012
Expand DWDA
MR -112 will allow the existing development waste disposal area (DWDA) to be expanded 0.6
acres.
This document provides a summary of the DRMS bonding estimate required to reclaim
the additional area of the DWDA pile. The estimate is:
TASK LIST (DIRECT COSTS)
INDIRECT COSTS
OVERHEAD AND PROFIT:
Fle
Liability insurance: 2.02 Total =
$79.46
Task
Description
Form
Used
et
Siz
Task
Hours
Cost
TOTAL O & P =
$913.19
CONTRACT AMOUNT (direct + O & P) =
e
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
001
Rip DWDA Expansion Area (1936 BCY)
RIPPER
1
1.19
$324.00
002
Backfill and Regrade DWDA Expansion 2178
DOZER
1
8.00
$2,074.45
LCY
003
1
$794.98
Replace Topsoil at DWDA Expansion 1383
DOZER
3.07
LCY
004
1
$739.99
Reseed DWDA Expansion Area with
REVEGE
1.20
Rangeland Mix (0.6 AC + 50% Reseed)
SUBTOTALS:
13.46
$3,933.42
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02 Total =
$79.46
Performance bond: 1.05 Total =
$41.30
Job superintendent: 6.73 Total =
$399.09
Profit: 10.00 Total =
$393.34
TOTAL O & P =
$913.19
CONTRACT AMOUNT (direct + O & P) =
$4,846.61
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 =
$205.98
Reclamation management and/or administration: 5.00
$242.33
CONTINGENCY: 0.00 Total = $0.00
TOTAL INDIRECT COST = $1,361.50
TOTAL BOND AMOUNT (direct + indirect) _ $5,294.92
MR -112 Exhibit 28- Page 242 Revised 04/23/12