|
TABLE 1
<br />EDNA b1INE
<br />SUMMARY OF ESTIi\fATED LIABILITY COSTS 1992-1996
<br />R lama ion .a ~*orv
<br />1'F 1'EAg? YF,AB~. ~ESB~ 1'F4B,~
<br />1. Regrading of Final Pits $937,210 $430,014 $358,667 $391,423 $413,475
<br />2. Rough Grading aF Spoil Areas $221,500 $16,077 $14,290 $14,290 $16,077
<br />3. Facility/Road/Stockpile Gradi ng $175,069 $167,954 $168,971 $169,989 $171,007
<br />4. Final Grading $31,401 $22,245 $20,883 $20,888 $21,227
<br />5. Topsoil Replacement $692,204 $505,710 $-171,183 $471,153 $479,815
<br />6. Revegetation $534,1376 $-189,389 $44'1,983 $439,526 $-146,876
<br />7. Sediment Pond Removal $165,801 $165,801 $165,801 $165,801 $165,501
<br />8. Facility Removal $864,595 $864,595 $864,595 $864,595 $864,595
<br />9. Powerline Removal $14,879 $14,879 $14,879 $14,879 $14,879
<br />10. W. Ridge Hydrologic Const. $372.565 $298.052 , 22 4 2 $74.513
<br />SUBTOTAL $4,009,361 $2,974,716 $2,782,636 $2,701,600 $2,668,265
<br />Cont i~encies. Prof. Services. M~mt. Costs
<br />A. Mobilization & Demobilization
<br /> (lOr/o of Items 1-10) $400,936 $297,472
<br />B. Contingencies
<br /> (10%a of Items 1-10) $400,936 $297,472
<br />C. Hard Costs
<br /> (Summation of Items 1-10, A, B) $4,811,233 $3,569,659
<br />D. Engineering Costs
<br /> (10% of Item C) $481,123 $356,966
<br />E. Reclamation Ivlgmt. & Admin.
<br /> (5.10 of Item C) $245,373 $182,053
<br />F. Profit & Overhead
<br /> (18.5% of Item C) $890,078 $660,387
<br />TOTAL LIABILITY ESTIMATE FOR BONDING PURPOSES
<br />$278,264
<br />$278,264
<br />$3,339,164
<br />$333,916
<br />$170,297
<br />$617,745
<br />$270,160
<br />$270,160
<br />$3,241,920
<br />$324,192
<br />$165,338
<br />$599,755
<br />$266,827
<br />$266,827
<br />$3,201,918
<br />$320,192
<br />$163,298
<br />$592,355
<br />(Summation of Items C-F) $6,427,808 $4,769,065 $4,461,122 $4,331,205 $4,277,762
<br />III. DETERMINATION OF RECLAMATION COST PER YEAR
<br />As shown in Table 1 for each of the five years in the 1992-1996 permit term, the estimated liability
<br />bond amount is based upon the costs resulting from 10 categories of required reclamation (rows 1-
<br />2
<br />December 12, 1991
<br />
|