2011-04-06_PERMIT FILE - X201123102

• Permit No: X201123102
• IBM Index Class Name: Permit File
• Doc Date: 4/6/2011
• Doc Name: NOI Application
• From: Peabody Sage Creek Mining, LLC
• To: DRMS
• Email Name: JDM
• Media Type: D
• Archive: No

TABLE 3
PEABODY SAGE CREEK PROJECT 2011 RE CLAMATION COSTESTINIATE
Hole Data DrillHole Plugging Reclaim Drill Pads Revegetation
ccu025 2,000 13,9 6.0 861 $720 7.9 N/A $795 $2,370 0.15 0.5 1 $285
285 $21.00
00
$21 $10.50 $160
50 $160
$10 $160
$160 $4,755.69
$4,51 L60
ecu064 1,650 11.5 6.0 861 5720 5,5 N/A $551 $2,370 0.15
0
15 0.5
0
5 $
$285 .
$21.00 .
S10.50 $160 $160 13.960.88
ccu065 1,900 13.3 6.0 861 $720 0.0 N/A $o .
$2,370
0
15 .
0
5 $285 $21.00 $10.50 $160 $160 $3,960.88
ccu069 650 4.5 6.0 861 $720 0.0 N/A $0 .
$2,370
0
15 .
0
5
5285
$21.00
$10.50 $160
$160
$4.232.63
ccu070 1,250 8.7 6.0 861 $720 2.7 N/A $272 .
$2,370
15
0 .
0
5 $285 $21.00 $10.50 $160 - $160 $3,960.88
cou071 1,550 10.8 6.0 861 $720 0.0 N/A $o .
$2,370 .
0
5 $285 $21.00 $10.50 $160 $160 $4.406.99
ceu072 1,500 10.5 6.0 861 $720 4.5 N/A $446 $2,370 0.15 . 104 $234 $285 $21.00 $10.50 $160 5160 $4.337.25
ccu073 1,400 9.8 6.0 861 $720 3.8 N/A $376 $2,370 0.15
5 0.5
0
5 104 $234 $285 $21.00 $10.50 $160 $160 $4,232.63
ocu074 1,250 8.7 6.0 861 $720 23 N/A $272 $2,370 0.1 .
Equipm ent Moliffi zation/Dem. 1hil.ti.."""
Mob/Dertwb - Pad Construction (D9 Dozer); coat/hr/fleet ($313.25/how)
$156.63
$2,349.45
Mob/Denwb - Pad Reclamation (D9 Dozer); costbr/llect ($313.25/hour $156.63 $2,349.45
Mob/Dernob - Pad Reclamation (Seeder); ocatdn/aeet ($205.56 hour) 5102.78 $1.541.70
` 27
1 52;712 S21,330 `2.5 1.0 '938 $2,109` S2S6,5 1$189.0 $94.5 51;441 51.440 $44,600.01•
.13,150: 56.F 7745 $6,480 .
1 Assumes 5 7/8" inch diameter drill hole =0.1883 f0M. Occasionally a 5 5B° diameter hole is drilled = 0.1726 WIft.
2 Assumes deeper holes (greater than 800 fee) will be plugged with 6 cubic yards of cement (about 760 feet) - concrete trucks can deliver 6yds of concrete to off-road sites; moderately
deep holes (belw 500 and 800 feet) will be plugged with 4 to 5 to
3 A-. $12.25 per sack and 9.5 sacks per cubic yard.
4 Assumes $9 per sack and 0.032yds3 per sack; 50 lb sacks
5 Assumes $7.25 per sack and 2.2 cubic feet per sack; approximately I 1 sacks per cubic yard
6 Cement and plug labor cost: Assumes 6 hours per hole at $395 per how.
7 Assumes $2.25 per LYDr.
8 -Utilizes either D4 tracked dozer or backboe: Assumes 3 hours per pad at $95 per how.
9 Seed is brcadcast: Assumes $140 per acre.
10 Assumes 50% failure rate: Reseeded at $70 per acre.
I l Aa-. seed application will take 2 hours at $80 per how.
12 Hole drilled to Wolf Creek Coal Seam
13 Cost breakdown from CIECES Estimating Software (April 2008)
14 Cost assumes a separate move for each drillhole location and each move will take approximately one-halfhour
15 Lirwer feet per cubic foot f 5 7/8' hole is 5.312