Laserfiche WebLink
a~ <br />1 ^ <br />Moffat Bond Liability Under Present Release Criteria <br />$ 938,529 <br />Amount required to complete reclam Line items $ 938,529 <br />A Mobilization 8 Demobilization 10% of Line Items $ 93,853 <br />B Contingencies 10°,6 of Line Items $ 93,853 <br />C Hard Costs Line Items +A+g $1,126,234 <br />D Engineering Costs 10% of Item C $ 112,623 <br />E Reclamation Mgt 8 Admin 5.1% of Item C $ 57,438 <br />F Profit & Overhead 18.5°k of Item C $ 208,353 <br />G Contractor Supervision 2.5% of Item C $ 28,156 <br />Total Required to complete Reclamation $1,532,605 <br />Excess funds in Bond ($ 396,512) <br />Therefore only 46%eligible $1,307,927 <br />Total Bond Remaining <br />805 -rCw cu.~U,~..~.' <br />$1 <br />532 <br /> , <br />, <br />Bond Release Amounffi !~ p ~ v{ S (~ r~ <br />Phase II (2002) =additional 39% or 85% of Total $1,106,695 " <br />! <br />t~ <br /> 0,,, r n. <br />.t <br />+ <br />, <br />Remaining Reclamation Categories <br />Revegefation <br />Woody Stems 342.5 ac $1,392.00 $ 476,760 <br />Reseeding 150.5 ac $208.13 $ 31,324 <br /> Amount required to complete reclamation $ 508,064 <br />A Mobilization & Demobilization 10% of Line Items $ 50,808 <br />B Contingencies 10% of Line Items $ 50,808 <br />C Hard Costs Line Items +A+B $ 609,700 <br />D Engineering Costs 10% of Item C $ 60,970 <br />E Reclamation Mgt &Admin 5.1 % of Item C $ 31,095 <br />F Profit 8 Overhead 18.5% of Item C $ 112,795 <br />G Contractor Supervision 2.5% of Item C $ 15,243 <br /> Total Required to complete Reclamation $ 829,802 <br /> Excess funds in Bond ($ 403,692) <br />Therefore only additiona125% or 71% of total is eligible $ 703,003 <br />Total Bond Remaining <br />Phase III Bond Release (2007) 100°k Release $ 829,802 <br />Total Bond Remaining <br />$ 829,602 <br />$ o <br />Page 2 of 2 <br />