Laserfiche WebLink
COLOWYO COAL COMPANY <br />RECLAMATION BOND CALCULATION TABLE 5 <br />SUMMARY OF COSTS FACILITIES AREA <br /> Loose Bank Equip Cost Total <br /> Yards Yards Hours per Hour Cost <br />Recamation Requirements (LCy) (ecy) (hours) ($/hr.) ($) <br />Summary of All Activities <br />777C Haul Trucks 238,903 206,859 1,343 $187.51 $251,861 <br />992D Loader 238,903 206,859 286 $19527 55,907 <br />DiON Dozers 1,271,814 1,017,461 1,318 $185.80 $258,245 <br />637E Scrapers 620,264 539,360 2,280 $202.16 $460,984 <br />14G Motorgrader 0 0 841 $211.14 $59,219 <br />5000 Gallon Water Truck 0 0 421 $115.80 $23,683 <br />Overburden Drills 0 0 0 $125.00 $0 <br />Downhole Service 0 0 0 $0.14 $0 <br />Facilities Removal 0 0 0.0 $0.00 $1,343,976 <br />Other Support Equipment $30,607 <br />Revegetation $343,496 <br />Stockpile Waste Removal $51,694 <br />Other GMLRD Stipulated Costs $0 <br /> <br />Total All Direct Costs 2,130,981 1,763,880 6490.4 $2,879,671 <br />Contractor Overhead. Proft and Administrative <br />Public Liability Insurance $44,635 <br />Pertonnance Bond $30,237 <br />Job Supervision $36,197 <br />Mobilization antl Demobilization $42,134 <br />Contractor Profit $287,967 <br />Subtotal Contractor Indirect Costs $441,170 <br />Project Administration Costs <br />CMLRD Administrative Costs $23,894 <br />Contract Preperation Fees $83,021 <br />Subtotal Administrative Indirect Costs $106,915 <br />Subtotal All Reclamation Bonding Costs <br />Phase II and Phase III Bonding Release <br />TOTAL ALL COLOWYO RECLAMATION BOND <br />$3,427,756 <br />$0 <br />$3,427,756 <br />Revision: TR-56 <br />Date: 3/31 /04 <br />BOND_GALC_TR_58_0331n4.ds 22 <br />