|
COLOWYO COAL COMPANY TABLE G
<br />RECLAMATION BOND CALCULATION
<br />SUMMARY OF COSTS SECTION i6 PIT
<br /> Loose Bank Equip Cost Total
<br /> Yards Yards Hours per Hour Cost
<br />Reclamation Recuirements (LCy) (Bcy) (hours) ($/hr.) ($)
<br />Earthwork
<br />D10N Dozers 3,085,000 2,636,752 5,811 $165.80 $963,424
<br />14G Motorgrader 0 0 0.0 $70.38 $0
<br />5000 Gallon Water Truck 0 0 0.0 $57.90 $0
<br />OveWurtlen Drills 0 0 0 $154.86 $0
<br />Downhole Service 0 0 0.0 $0.14 $0
<br />Total Earthwork Costs 3,085,000 2,636,752 5811 $963,424
<br />Topsoil Distribution
<br />777C Haul Trucks 134,992 117,384 605 $187.51 $113,508
<br />992C Loader 134,992 117,384 161 $195.27 $31,493
<br />D10N Dozers 0 0 181 $165.80 $30,083
<br />627E Scraper 291,654 253,612 1,188 $202.16 $240,101
<br />14G Motorgrader 0 0 146 $70.38 $10,262
<br />5000 Gallon Water Truck 0 0 146 $57.90 $8,442
<br />
<br />Total Topsoil Distribution Costs 426,645 370,996 2,427 $433,889
<br />Topsoil Grading
<br />14G Motorgrader 0 0 451 $70.38 $31,751
<br />
<br />Total Topsoil Grading Costs 451 $31,751
<br />Revecetation
<br />Section 16 Area Disturbance $224,511
<br />Total Revegelation Costs $224,511
<br />Summary of All Activities
<br />777C Haul Trucks 134,992 117,384 605 $187.51 $113,508
<br />992C Loader 134,992 117,384 161 $195.27 $31,493
<br />D10N Dozers 3,085,000 2,636,752 5,992 $165.80 $993,507
<br />627E Scrapers 291,654 253,612 1,188 $202.16 $240,101
<br />14G Motorgrader 0 0 146 $70.38 $42,012
<br />5000 Gallon Water Truck 0 0 146 $57.90 $8,442
<br />Overburden Drills 0 0 0 $154.86 $0
<br />Downhole Service 0 0 0 $0.14 $0
<br />Drill Benching Cost $p
<br />Other Support Equipment $4,027
<br />Revegelation $224,511
<br />Ofher CMLRD Stipulated Costs $0
<br />Tofal All Direct Costs 3,511,645 3,007,748 8238.1 $1,657,602
<br />Revision: TR-56
<br />Date: 3/31/04
<br />BOND_CALC_TR 56_033104.a1s 2.3
<br />
|