|
<br />TOTAL RECLAMATION LU\BILITY
<br />RECLAMATION CATEGORY
<br />Contour Furrows 188 ac 529.42 $ 5,531
<br />Permanent M6c 188 ac $208.13 E 39,128
<br />Reseeding 200.9 ac 8208.13 $ 41,813
<br />Center Ridge
<br />Permanent Mix 15.6 ac
<br />East Ridge
<br />Permanent Mix 37.5 ac
<br />FacilitieslRoadsletc.
<br />Fertilizer 156 ac
<br />Cover Crop 156 ac
<br />Discing 156 ac
<br />Comour Furows 156 ac
<br />Permanent Mix 156 ac
<br />Reseeding 156 ac
<br />Sut~tal
<br />Liability Period Malntenance
<br />Subtotal
<br />Sum of Line Items
<br />$208.13 $ 3,247
<br />5208.13 $ 7,805
<br />$46.03 $ 7,181
<br />574.23 $ 11,580
<br />$59.31 $ 9,252
<br />$29.42 $ 4,590
<br />$208.13 $ 32,468
<br />$208.13 $ 32,468
<br />CONTINGENCIES, PROF. SERVICES, MGMT COSTS
<br />A Mobilization 8 Demobilization 10°h of Line Items
<br />B Contingencies t0°h of Line Items
<br />C Hard Costs Une Items +q+B
<br />D Engineering Costs 10% of Item C
<br />E Reclamation Mgt & Admin 5.1 °~ of Item C
<br />F Profit 8 Overhead 18.5% of Item C
<br />G Contractor Supervision 2.5% of Item C
<br />LWBILITY ESTIMATE (Items C through G)
<br />BOND AMOUNT (Letter o} Credlt: SDC-780.320450)
<br />RECLAMATION LU161LITY BY AREA
<br />West Ridge 51,309,255
<br />Center Ridge 5 47,352
<br />East Ridge $ 12,747
<br />Moffat Area $21840,732
<br />Facllltles $2,711,798
<br />10 Year Malntenance Perlod E 199,311
<br />Subtotal (Letter o} Credlt: SDC-78DJ20450)
<br />South of Shop (Surety Bond: U80 61 57-28)
<br />TOTAL LUIBILITY ESTIMATE
<br />TOTAL BOND AMOUNT
<br />E 819,546
<br />$ 122,037
<br />$4,360,272
<br />$ 436,027
<br />$ 436,027
<br />$5,232,326
<br />$ 523,233
<br />$ 266,849
<br />$ 967,980
<br />5 130,808
<br />57,121,196
<br />57,121,198
<br />57,121,196
<br />E 50,520
<br />57,171,718
<br />57,171,718
<br />Summary of Bond Releases under Curtent Permit ~'~lia~ T k(
<br />1998 or 1997 $4,532,380 y "~""'~~~~
<br />Total Bond Remaining LID end of 1997 ~ 52,839,33E
<br />2002 51,295,226 ~
<br />Total Bond Remaining LID end oT 2002 ~"' 51,344,109
<br />2007 51,344,109 t
<br />Total Bond Remaining ~ end of 2007 S 0
<br />E 122,037
<br />5090
<br />-~ V5,56b
<br />z8,tii I
<br />Page 2 of 2
<br />
|