PERMFILE120662

• Permit No: C1981019A
• IBM Index Class Name: Permit File
• Doc Date: 5/4/2007
• Doc Name: Pages EX13A-TO-1 to EX13A-T18-1
• Section_Exhibit Name: Exhibit 13A South Taylor Reclamation Cost Estimate -ST
• Media Type: D
• Archive: Yes

COLOWYO COAL COMPANY
SOUTH TAYLOR RECLAMATION COST MODEL
COST MODEL INDEX AND EXECUTIVE SUMMARY
NUMBER TITLE AREA BOND INCREMENTAL TOTAL
Table 1 TABLE I. RECLAMATION COST ESTIMATE SUMMARY BY AREA - - N/A
Table 2 TABLE 2. AREA BOND (ROUGH GRADE PIT AREAS) $ 36,718,563 $ 36,718,563
Table 3 TABLE 3. ACTIVE MINING AREAS $ 1,829,301 $ 1,829,301
Table 4 TABLE 4. FACILITY AREAS $ 4,360 $ 4,360
Table 5 TABLE 5. SEDIMENT CONTROL FEATURES $ 46,188 $ 46,188
Table 6 TABLE 6. OTHER HYDROLOGIC FEATURES $ 391,006 $ 391,006
Table 7 TABLE 7. MONITORING COSTS $ 137,570 $ 137,570
Table 8 T,ABt F: K. R7U'~91 ORIVG 6Ul.t CLOSI'RF C7)Sl 4 (NOT INCLUDED) $ - $ -
Table9 I-.AKI 19, tAt'II I I Y DPMOI 1110ti .1h1) Itl_'~1UV'.11. Ct1S I S (NOT INCLUDED) $ - $
Table 10 I ARLI. 10. P.ACII I~PY 111,MO1.I710V 4~D RI 61[)V'AI (NOT INCLUDED) N/A
Table 11 TABLE 11. AREA DISTURBANCE AND RECLAMATION VOLUMES N/A
Table 12 TABLE 12. EQUIPMENT PRODUCTIVITY N/A
Table 13 TABLE 13. SCRAPER & TRUCK PRODUCTIVITY
I
P
D P
TIV N/A
Table 14 TABLE 14. CAST BLASTING COSTS DATA
N
UT AN
RODUC
ITY
CALC
LATION
BLES N/A
Table 15 TABLE I5. SELECTED CRE W COSTS U
TA N/A
Table 16 TABLE 16. EQUIPMENT COSTS AND DEMOLITION COSTS N/A
Table 17 TABLE 17. COLORADO PREVAILING WAGES, FOR MOFFAT COUNTY N/A
Table 18 TABLE 18. MATERIAL COSTS N/A
SUBTOTAL DIRECT COSTS $ 39,126,988
INDIRECT COSTS
A. MOBILIZATION $ 1,760,714
B. RECLAMATION MAINTENANCE $69,657
C. MISCELLANEOUS COSTS
DESIGN, CONTINGENCY, SECURITY, PROFIT, ETC. $ 8,892 796
SUBTOTAL UYDHtECT COSTS $ 10,723,167
SOUTH TAYLOR GRAND TOTAL $ 49,850,155
PLUS
Bond Amount for the torrent permit (See Exhibit 13 of current permit) $ 33,306,784
COLOWYO GRAND TOTAL $ 83,156,939
Revision Date 4/18/07
Executive Summary Exh 13A-TO-1 Revision No. PR-02