Laserfiche WebLink
Calculation of West Elk Mine Excess Bond <br />Prepared: 6/9/2009 <br />T. Kaldenbach <br />Figures shown on DRMS decision forms <br />B A+B D <br />Prior liability Change in Revised liability Bond held <br />liability <br />Current A <br />revision no. <br />Balance <br />forward as of <br />10110108: $14,049,738 <br />PR-14 $14,049,738 <br />TR-114 $15,515,110 <br />MR-350 $15,520,674 <br />MR-351 $15,520,674 <br />MR-352 $15,520,674 <br />MR-353 $15,535,399 <br />TR-116 $15,566,269 <br />MR-354 $15,433,464 <br />TR-117 $15,442,284 <br />Calculatinn of actual liahilifii <br />Future - - - <br />increments Change in <br />not yet due, future Future increments Actual liability <br />prior to increments not yet due, after (upon approval of <br />current not yet due current revision current revision) <br />revision <br />E F E + F (A+B)-(E+F) <br /> $14,500,000 $0 <br />$1,465,372 $15,515,110 $14,500,000 $0 $1,465,372 $1,465,372 $14,049,738 <br />$5,564 $15,520,674 $14,500,000 $1,465,372 $0 $1,465,372 $14,055,302 <br />$0 $15,520,674 $14,500,000 $1,465,372 $0 $1,465,372 $14,055,302 <br />$0 $15,520,674 $14,500,000 $1,465,372 $0 $1,465,372 $14,055,302 <br />$14,725 $15,535,399 $14,500,000 $1,465,372 -$18,781 $1,446,591 $14,088,808 <br />$30,870 $15,566,269 $14,500,000 $1,446,591 $0 $1,446,591 $14,119,678 <br />-$132,805 $15,433,464 $14,500,000 $1,446,591 $0 $1,446,591 $13,986,873 <br />$8,820 $15,442,284 $14,500,000 $1,446,591 $0 $1,446,591 $13,995,693 <br />-$1,599,429 $13,842,855 $14,500,000 $1,446,591 $0 $1,446,591 $12,396,264 <br />Excess bond after <br />approval of current <br />revision <br />D - (A + B) - (E + F) <br />$450,262 <br />$444,698 <br />$444,698 <br />$444,698 <br />$411,192 <br />$380,322 <br />$513,127 <br />$504,307 <br />$2,103,736