Laserfiche WebLink
County <br />Prepared by <br />Date <br />La Plata County <br />R Squared, Inc. <br />9/26/2011 <br />Table L -2 <br />May Day Idaho Mine Complex <br />Bonding Cost Summary (a) <br />Estimated Reclamation Costs <br />Wildcat Mining Company <br />Hesperus, Colorado <br />Task No <br />1 <br />Task Description <br />Unit <br />Rate <br />NEW ACCESS ROAD RECLAMATION (1) <br />Direct Costs <br />Remove Fill from New Access <br />Road (2) <br />Remove Retaining Wall and Guard <br />Rail <br />Backfill -Road Cut <br />Haul and Grade Road Fill <br />Tilling/Acre <br />Drainage Repair- Remove Culvert <br />Rip Rap (3) (includes installation) <br />Wattles (includes construction) <br />Debris Basin <br />Mulch- Includes Application <br />Growth Media (12 inch thickness) <br />Not Available <br />Soil Amendments -Not Required <br />Weed Control <br />Seed Mix + Application <br />Revegetage -Trees <br />Mobilization/Demobilization <br />Indirect Costs <br />Liability Insurance <br />Performance Bond <br />Superintendent <br />Profit <br />Cu Yds <br />$$$ per Hour <br />$$$ per Hour <br />$$$ per Cu Yd <br />$$$ /Acre <br />Unit Price <br />$$$ /Acre <br />$$$ /Acre <br />$$$ /Acre <br />$$$ /Acre <br />$$$ per Cu Yd <br />$$$ /Acre <br />$$$ /Acre <br />$$$ /Acre <br />$$$ /Acre <br />Lump Sum <br />2.02 <br />1.05 <br />hour <br />10 <br />$3 <br />$110 <br />$110 <br />$5 <br />$200 <br />$1,500 <br />$500 <br />$150 <br />$300 <br />$1,000 <br />N/A <br />N/A <br />$300 <br />$150 <br />$200 <br />$2,000 <br />Road'ReclamationCost Subtotal <br />$28,014 <br />% of Direct <br />% of Direct <br />$80 <br />% of Direct <br /># of Units I Task Hours I Costs <br />1500.0 <br />0.0 <br />0.0 <br />1650.0 <br />0.0 <br />1.0 <br />3.0 <br />7.0 <br />3.0 <br />1.8 <br />0.0 <br />0.0 <br />1.8 <br />1.8 <br />1.8 <br />1.0 <br />0.0 <br />0.0 <br />80.0 <br />0.0 <br />0 <br />40 <br />16 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />0 <br />$3,750 <br />$4,400 <br />$1,760 <br />$8,250 <br />$0 <br />$1,500 <br />$1,500 <br />$1,050 <br />$900 <br />$1,760 <br />$0 <br />$0 <br />$528 <br />$264 <br />$352 <br />$2,000 <br />$28,014 <br />$566 <br />$294 <br />$6,400 <br />$2,801 <br />Total Operating & Profit <br />$10,061 <br />Access Road Estimated Reclamation Costs <br />$38,075 <br />Page 1 <br />