Laserfiche WebLink
<br /> <br /> <br /> <br /> <br />Table 1.4-1 <br /> <br />Table 1.4-1 Summary of Costs for Trapper Mine Bond Determination <br />(Table A-1.1 in Appendix A) <br /> (2023 Mine Closure Scenario) <br />Activity Cost ($) Supporting Information <br />Direct Costs <br />Regrade 22,851,653$ * Appendix A, Tables A-3 throug A-8 <br />Topsoil Replacement 7,333,420$ * Appendix A, Tables A-9 and A-10 <br />Facilities Removal 945,757$ Appendix A, Table A-12 <br />Revegetation 2,067,465$ * Appendix A, Table A-11 <br />Miscellaneous 859,138$ Appendix A, Table A-13 <br />Total 34,057,434$ <br />Indirect Costs <br />Public Liability Ins (2.02%) 687,960$ <br />Contractor Perf Bond (1.05%) 357,603$ <br />Contractor Profit (10%) 3,405,743$ <br />Job Superintendent 708,124$ (26 months @ $6297.30/Mo. from DRMS Circes Task #01A <br />DRMS Admin Expense (7.5%) 2,349,963$ <br />Total Indirect Cost 7,509,394$ <br />Acres Cost/Acre % <br />PR9 Worst Case Bond Estimate Total 41,566,827$ 2307.8 18,011.40$ 100% <br />Phase I Bond Release 2,149,121$ 298.3 7,204.56$ 40% <br />Phase II Bond Release 1,263,320$ 467.6 2,701.71$ 15% <br />Grand Total PR11 Bond Estimate: 44,979,268$ <br />* Note: Table A-2 contains equipment unit costs and correction factors used in calculations of the above Direct costs. <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />1-32