|
i.COLOWYO COAL COMPPNY
<br />2000 MID TERM REVIEW -TR -51
<br />RECLAMATION BOND CALCULATION
<br />SUMMARY OF COSTS
<br />6Lmmarv el All ACivibaa
<br />777C Heul Trudy
<br />9920 Loader
<br />D10N Dazan ,
<br />637E Svepera
<br />14G Motorprader
<br />6000 Gallon Water Tlud
<br />OvalDwtlen Drills
<br />Oavmhole Servin
<br />FaoliBSS Removal
<br />Drill Bennhin8 Coat
<br />Slotlrpib Removal Coab
<br />081x 8upporl Equipmanl
<br />RsveOeMtnn
<br />6ubtolal N1 O'veat Costa
<br />~Qjy®Ilaneaua Costa
<br />Pond Mamtenanoe
<br />Buahob SeelinB Work
<br />DBxr DMLRD Slipubtad Casb
<br />Previously Saetlsd Neaa
<br />Reaeetlatl Fai4n Aree
<br />Tobl Muoellaneaus Coati
<br />Total All Drtep Cosu
<br />•
<br />s2o,aoo
<br />514,0x0
<br />595,108
<br />(65.541
<br />3280,231
<br />511,142,]54
<br />Conlra~tar Overhead ProfA arM Atlministralive
<br />Publlc L'abllAy Insuance
<br />1172,706
<br />Perfonnanpa Bond 3118,995
<br />Jab Superviaim 33)9,709
<br />Mobilaa9pn amtl Demobdilalbn 5188,067
<br />Contractor PnNt 31,114,235
<br />Subbiel ConVactar Ind'verl Cnb 31,731,653
<br />Project Atlministra0on Costa
<br />CMLRD AOminislrelivs Costa
<br />Convad Preparalbn Fen
<br />Sub1oW1 AtlminietraWe IrtlireG Costa
<br />Subbtal All Rxlamation Bonding Cnta
<br />Pheae II and Phesa III BordinB Release
<br />TR 49
<br />TABLE 2
<br />REVISED FEBRUARY 15. 2001
<br />Loose Bank Equip Cosl Total
<br />Yards Vartls Houn par HOUr Cast
<br />(Lry) (Bry) (hounl (f RV) (S)
<br />3,167,602 2.TN.B6B 10.696 (159.39 f1,917,729
<br />3,167,602 2,7M.858 J.2B0 (304.32 S6B5,513
<br />11.035,241 8,7d2,524 26.481 f188.27 54,543.69D
<br />1,335,29) 1,139,072 4,6M 5121.35 5563,515
<br />0 0 6,OJB 559.80 3381,091
<br />0 0 3,439 S4a.5B f165,dfi8
<br />1,954.699 3.931,375 2,112 (125.00 S28d,051
<br />1,954,599 3,4)1 J7B f0.14 3d53,524
<br /> 51,218,105
<br /> f2T 9J7
<br /> f45 d98
<br /> 3124,361
<br /> 5472.340
<br />
<br />17 482,7]5 16,058,632 S68B9 510,582,123
<br />f91,900
<br />5321 850
<br />3/13,750
<br />TOTgL ALL COLOWYO RECLAMATION BOND
<br />f13,2B7,]57
<br />5221,363
<br />331,005
<br />(13,540.205
<br />
|