2008-01-03_REVISION - C1981038 ‎(2)‎

• Permit No: C1981038
• IBM Index Class Name: REVISION
• Doc Date: 1/3/2008
• Doc Name: Cost Estimate Memo
• From: Jim Stark
• To: Joe Dudash
• Type & Sequence: SL3
• Email Name: SB1
• Media Type: D
• Archive: No

Bowie No. 1 Mine C-1981-038
Partial Phase I Bond Release SL-03
Task: 000
--- - - - - -- ;Site: Bowie No. 1 Mine
-_ _. - - - - - - ~ Da

te: ov
07

User: JRS

_
Permit Action:_

jPartial Phase I Bond Release S_ L-03 - - --

ICounty
--... -
Delta
Description: - _ .SL-03 Final Releasable Amount File Name: C-1981-038
- -. _-. _ .
ask - _
Reclamation Task Description j
i
Total Cost
- _. _ _
A :. -
!Current Surety Held by DBMS
!
$5,761,290.00
---- ._ _ ._._ _

B i
-
Current Liability Calculated After SL-03 Tasks Removed (Current Costs)_
-
_ -._
$4,123,457.00

C _
"Excess" Bond Held by Division (Current Costs - A-B) -- -- -
__ -'. -
$1,637,833.00

iD -- -- - ----- --4-
~ Reclamation Completed by BRL -Task 202 (Old Costs -Including O&P)
$1,893,923.00
E .Applicable Bond Amount (Old Costs -Based on Demolition Only) j
- -- - - ~ $2,688,882.00
-

~F _ - --- _ _ - I
Releasable Amount- Based on 60% of Applicable Bond (Old Costs - 0.6*E) _ `
$1,613,329.20

G
--- - -- - _ _ ~_
!Releasable Amount Based on 60% of Demolition Completed (Old Costs 0.6*D) ~ _
- -
~ $1,136,353.80
~- - - -

H

-- ---
-- - -- - -

;Bond Remaining AFTER SL-03 (New Costs - A-G) ~
_. ,.

_ . --
- - -
_ - - __ - - - -

--
$4,624,936.20
----- - -
I _ I - _ _ _ _ .. - - -
__ _ _ -- -
~ Regwred Surety to Complete Reclamation in Event of Forfeiture (New Costs - B) ; _
$4,123,457.00

J
"'Excess" Bond Held by Division Following SL-03 (New Costs- H-I) ~ - -- -
$501,479.20

- --
K __ _ _
_ _ - - -
~ Amount of Bond Release Requested by BRL (Old Costs)

~ -
$1,151,456.00
L 'Difference Between Division Releasable and BRL Request (Old Costs - G-K) _ i
- -- -- ~ -$15,102.20
~ _'-- ~ - --1 -_.
!-
~Total Amount Available for Release with Partial Phase I Bond Release SL-03 ~ - -

51,136,353.80
.I~ Page 1 1!3/2008