|
COLOWYO COAL COMPANY
<br />RECLAMATION BOND CALCULATION
<br />SUMMARY OF COSTS EAST PIT
<br />Reclamation Requirements
<br />Earthwork
<br />637E Scrapers
<br />D10N Dozers
<br />14G Motorgratler
<br />5000 Gallon Water Truck
<br />Overburden Drills
<br />Downhole Service
<br />To[al Earthwork Costs
<br />Toosoil Distdbution
<br />777C Haul Trucks
<br />992D Loader
<br />D10N Dozers
<br />637E Scraper
<br />14G Molorgrader
<br />SODO Gallon Water Truck
<br />Total Topsoil Distribution Costs
<br />Toosoil Grading
<br />14G Molorgrader
<br />Total Topsoil Grading Casts
<br />Revedetation
<br />East Area Disturbance
<br />Total Revegetatfon Costs
<br />Summary of All Activities
<br />777C Haul Trucks
<br />992D Loatler
<br />D10N Dozers
<br />637E Scrapers
<br />14G Molorgrader
<br />5000 Galfon Water Truck
<br />Overturden Drills
<br />Downhole Service
<br />Facilities Removal
<br />Drill Benching Cost
<br />Other Support Equipment
<br />Revegetation
<br />Other CMLRD Stipulated Costs
<br />Total All Di2c[ Costs
<br />TABLE 4
<br />Loose Bank Equip Cost Total
<br />Yards Yards Hours per Hour Cost
<br />(LCy) (BCy) (hours) ($/hr.) ($)
<br />367,000 313,675 1,188 $202.16 $240,106
<br />6,815,011 5,824,796 17,845 $165.80 $2,958,637
<br />0 0 148 $70.38 $10,449
<br />0 0 148 $57.90 $8,596
<br />84fi,989 723,922 915 $154.86 $141,755
<br />846,969 723,922 0 $0.14 $102,073
<br />8,029,000 6,862,393 2D,245 $3,461,616
<br />1,450,288 1,261,120 5,400 $187. 51 $1,012,478
<br />1,450,288 1,261,120 1,733 $195. 27 $338,349
<br />0 0 1,949 $165. 80 $323,196
<br />117,875 102,500 522 $202. 16 $105,441
<br />0 0 2,240 $70. 38 $157,668
<br />0 0 2,24D $57. 90 $129,710
<br />1,568,163 1,363,620 14,084 $2,066,840
<br />0 0 932 $70.38 $65,563
<br />932 $65,563
<br />$405,854
<br />$405,854
<br />1,450,288 1,261,120 5,400 $187.51 $1,012,478
<br />1,450,288 1,261,120 1,733 $195.27 $338,349
<br />6,815,011 5,824,796 19,794 $165.80 $3,281,833
<br />117,875 102,500 522 $202.16 $345,547
<br />0 0 2,389 $70.38 $233,680
<br />0 0 2,389 $115.80 $138,306
<br />846,989 723,922 915 $154.86 $141,755
<br />846,989 723,922 0 $0.14 $102,073
<br />0 0 0 $0.00 $0
<br /> $17,719
<br /> $32,336
<br /> $405,854
<br /> $0
<br />
<br />9,230,163 7,912,336 33,141 $6,049,928
<br />Revision: TR-56
<br />Date: 3/31/04
<br />eONO_CALC_TR SG_033104.n15 ~ 9
<br />
|