|
COLOWYO COAL COMPANY
<br />RECLAMATION BOND CALCULATION TABLE 2
<br />SUMMARY OF COSTS
<br />Loose Bank Equip Cost Total
<br />Yards Yards Hours per Hour Cost
<br />Reclamation Reouirements (Lcy) (Bcy) (hours) ($/hr.) ($)
<br />Toosoil Grading
<br />14G Motorgrader 0 0 2,599 $70.38 $182,946
<br />Total Topsoil Grading Costs 2,599 $182,946
<br />Reveoetation
<br />East Area Disturbance $405,854
<br />Facilities Area Disturbance $343,496
<br />West Area Disturbance $337,237
<br />Section 16 Area Disturbance $224,511
<br />Total Revegetation Costs $1,311,098
<br />Summary of All Activities
<br />777C Haul Trucks 3,157,602 2,744,858 10,695 $187.51 $2,256,060
<br />992D Loader 3,157,602 2,744,858 3,280 $195.27 $736,832
<br />D10N Dozers 15,760,149 13,400,646 40,639 $165.80 $6,824,435
<br />637E Scrapers 1,396,793 1,209,147 5,177 $202.16 $1,046,632
<br />14G Motorgrader 0 0 6,105 $70.38 $429,670
<br />5000 Gallon Water Truck 0 0 3,506 $57.90 $202,266
<br />Overburden Drills 1,664,620 1,422,752 1,799 $154.86 $278,596
<br />Downhole Service 1,664,620 1,422,752 $0.14 $200,608
<br />Facilities Removal $1,343,976
<br />Drill Benching Cost $27,251
<br />Stockpile Waste Removal Costs $51,694
<br />Other Support Equipment $104,826
<br />Revegetation $1,311,096
<br />Subtotal All Direct Costs 21,979,163 18,777,403 71,201 $14,813,942
<br />Miscellaneous Costs
<br />Pond Maintenance $20,000
<br />Borehole Sealing Work $14,040
<br />Other CMLRD Stipulatetl Costs $95,109
<br />50% Reseeding for Failure $667,195
<br />Total Miscellaneous Costs
<br />Total All Direct Costs
<br />$796,344
<br />$15,610,286
<br />Revision: TR-56
<br />Date: 3/31/04
<br />eOND_CALC_TR 66_033104 xis 15
<br />
|