2011-06-29_PERMIT FILE - C1981019A ‎(23)‎

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 6/29/2011
• Doc Name: Pages EX13A-TO-1 to EX13A-T18B-2
• Section_Exhibit Name: Exhibit 13A South Taylor Reclamation Cost Estimate -ST
• Media Type: D
• Archive: Yes

COLOWYO COAL COMPANY
TR-81 RECLAMATION COST MODEL
COST MODEL INDEX AND EXECUTIVE SUMMARY
Table
Number
Title
Area Bond
Facilities /
Incremental
Total
Table 1
Table 1. Reclamation Cost Estimate Summary By Area
-
-
N/A
Table 1
Provision for Areas reclaimed but not yet Released
$ 712,800
$ 712,800
Table 2
Table 2. Area Bond (Rough Grade Pit Areas)
$ 40,279,739
$ 40,279,739
Table
Table 3. Active Mining Areas
$ 5,395,180
$ 5,395,180
Table 4
Table 4. Facility Areas
$ 705,379
$ 705,379
Table 5
Table 5. Sediment Control Features
$ 478,244
$ 478,244
Table 6
Table 6. Other Hydrologic Features
$ 509,910
$ 509,910
Table 7
ITable 7. Monitoring Costs
$ 147,470
$ 147,470
Table 8
Table 8. Monitoring Well Closure Costs
$ 326,636
$ 326,636
Table 9
Table 9. Facility Demolition And Removal Costs
$ 4,274,315
$ 4,274,315
Table 10A
Table 10A. Facility Demolition And Removal
DATA INPUT AND
PRODUCTIVITY
CALCULATION TABLES
N/A
Table 10B
Table 1013. Facility Demolition And Removal
N/A
Table 11
Table 11. Area Disturbance And Reclamation Volumes
N/A
Table 12
Table 12. Equipment Productivity
N/A
Table 13A
Table 13A. Scraper Productivity
N/A
Table 13B
Table 138. Truck Productivity
N/A
Table 14
Table 14. Cast Blasting Costs
Table 15
Table 15. Selected Crew Costs
Table 16
Table 16. Equipment Costs And Demolition Costs
Table 17
Table 17. Colorado Prevailing Wages. For Moffat Couo
LINIA
Table 1 BA
Table 164. Miac. Material Costs
Table 186
Table 18B. Seed Mix Costs
SUBTOTAL DIRECT COSTS $ 52,829,673
A. MOBIDZATION $ 2,377,335
B. RECLAMATION MAINTENANCE $192,747
C. MISC. (DESIGN, CONTINGENCY, SECURITY, PROFIT, ETC.) $ 12,902,338
SUBTOTAL INDIRECT COSTS $ 15,472,420
COLOWYO GRAND TOTAL $ 68,302,093
Rounded Bond Amount $ 68,300,000
Note: The Section 16 Pit, which appeared in previous bond calculations as a separately identified reclamation area,
has now been completely absorbed into the South Taylor Pit reclamation area There exists several instances
in these tables where remnant lines remain from earlier calculations in which Section 16 Pit was individually
addressed. All such cells should be blank or zero as all volumes, areas and costs for the Section 16 Pit are
now included within the South Taylor values.
Revision Date 6/29/11
Executive Summary Exh 13A -TO -1 Revision No. TR -81