2012-11-05_REVISION - C1982056 (5)

Home Browse Search

October 2012 Twentymile Coal, LLC * Phase I Liability Release Application • Page 3 documented by highlighted copies of the CDRMS Bond Calculations (Appendix E), which have then been adjusted to reflect the 60 percent Phase 1 partial release threshold, as identified under Rule 3.03.1(2)(a), as follows: CYCC Office Building Task 092E Demolition (Item 127, footers remain) $108,705 Subtotal Direct $108,705 Liability /Bond /Profit @ 13.07% of Direct 14,207 "Contract Amount" $122,912 Legal /Engineering/Administration @ 7.5% of "Contract" 9,218 Total Bond Amount $132,130 Phase 1 Bond Release Amount @ 60% $79,278 EMD /9 -Right Ventilation Shaft Installation Task 092A /B /H Demolition (Items 54, 57) $39,663 Task 090d Shaft Sealing 8,452 Task 140 Regrading 11,643 Task 144 Soil Material Replacement 10,679 Task 091 Reseeding (2.8 acres @ $884/ac) 2,475 Subtotal Direct $72,912 Liability /Bond /Profit @ 13.07% of Direct 9,530 "Contract Amount" $82,442 Legal /Engineering/Administration @ 7.5% of "Contract" 6,183 Total Bond Amount $88,625 Phase 1 Bond Release Amount @ 60% $53,175 18 -Right Intake Shaft Installation Task 092J /L Demolition (Items 200, 201, 220, 223) $ 9,318 Task 200 Remove Nitrogen System 350 Task 090b Seal Boreholes 517 Task 090d Shaft Sealing 3,900 Task 214 Seal MAC Borehole 18,211 Task 194 Regrade 539 Task 193 Soil Material Replacement (pad only) 1,761 Task 191 Reseeding 1,589 Subtotal Direct $36,185 Liability /Bond /Profit @ 13.07% of Direct 4,729 "Contract Amount" $40,914 Legal /Engineering/Administration @ 7.5% of "Contract" 7,798 Total Bond Amount $48,712 Phase 1 Bond Release Amount @ 60% $29,227 Note: Remaining bond funds for 18 -Right are for road reclamation Fish Creek Tipple Installation (includes Middle Creek Soil Material Stockpile) Task 92C /G /H Demolition (Items 66, 168 -177) $58,720 Task 021 Haul Coal Footprint to Pit 73,463 Task 014 Ripping and Regrading 29,341 Task 158 Soil Material Replacement (from Middle Creek) 37,327