2015-08-31_PERMIT FILE - C1981010A ‎(18)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 8/31/2015
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Appendix A Reclamation Cost Estimate
• Media Type: D
• Archive: Yes

Table A-1.1
Summary of Costs for Trapper Mine Bond Determination
able 1.4-1 in Section 1.4 Bond Determination)
(June -2014 Mine Closure Scenario)
Cost ($) Supporting Information
Regrade
$
4,726,180
* Appendix A, Tables A-3 throug A-8
Topsoil Replacement
$
8,298,413
* Appendix A, Tables A-9 and A-10
Facilities Removal
$
961,066
Appendix A, Table A-12
Revegetation
$
1,724,137
* Appendix A, Table A-11
Miscellaneous $ 1,082,760 Appendix A, Table A-13
Total $ 16,792,556
Public Liability Ins (2.02%)
$
339,210
Contractor Perf Bond (1.05%)
$
176,322
Contractor Profit (10%)
$
1,679,256
Job Superintendent
$
163,730
(26 months @ $6297.30/Mo.
From DRMS Circes Task #01A)
DRMS Admin Expense (7.5%)
$
1,259,442
Total Indirect Cost
$
3,617,959
Acres
Cost/Acre %
PR7 Worst Case Bond Estimate Total
Is 20,410,514
1968.3
$ 10,369.51 100.00%
Phase I Bond Release
$
2,711,005
653.6
$ 4,147.80 40.00%
Phase II Bond Release
$
770,247
495.2
$ 1,555.43 15.00%
(Grand Total PR7 Bond Estimate: 1 $ 23,891,766
I* Note: Table A-2 contains equipment unit costs and correction factors used in calculations of the above Direct costs.
Revision: /W -d 7
Approved:
JAN 2 8 2014
Page No. 1