Laserfiche WebLink
Table 1.4-1 Summary of Costs for Trapper Mine Bond Determination <br /> (Table A-1.1 in Appendix A) <br /> (2022 Mine Closure Scenario) <br /> Activity Cost($) Supporting Information <br /> Direct Costs <br /> Regrade $ 14,322,436 * Appendix A,Tables A 3 throug A-8 <br /> Topsoil Replacement $ 4,685,072 * Appendix A,Tables A-9 and A-10 <br /> Facilities Removal $ 829,523 Appendix A,Table A-12 <br /> Revegetation $ 1,797,133 * Appendix A,Table A-11 <br /> Miscellaneous $ 1,001,173 Appendix A,Table A-13 <br /> Total $ 22,635,336 <br /> Indirect Costs <br /> Public Liability Ins(2.02%) $ 457,234 <br /> Contractor Perf Bond(1.05%) $ 237,671 <br /> Contractor Profit(10%) $ 2,263,534 <br /> Job Superintendent $ 146,991 (26 months @$6297.30/Mo.from DRMS Circes Task#01A <br /> DRMS Admin Expense(7.5%) $ 1,561,838 <br /> Total Indirect Cost $ 4,667,268 <br /> Acres Cost/Acre % <br /> PR9 Worst Case Bond Estimate Total $ 27,302,604 1584.6 $ 17,230.09 100% <br /> Phase I Bond Release $ 1,206,106 175 $ 6,892.04 40% <br /> Phase II Bond Release $ 1,453,531 562.4 $ 2,584.51 15% <br /> Grand Total PR9 Bond Estimate: $ 29,962,241 <br /> *Note:Table A-2 contains equipment unit costs and correction factors used in calculations of the above Direct costs. <br /> 1-32 Revision: <br /> Approved: <br />