2011-09-27_REVISION - M1981185 (43)

Home Browse Search

Direct Costs Grade New Access Road (2) Cu Yds $3 1500.0 0 $3,750 Haul and Grade Road Fill $$$ per Cu Yd $5 1000.0 0 $5,000 Salvage, Haul and Dispose Offfice, Storage Units and Fences Unit Rate $80 40.0 0 $10,000 Backfill -Road Cut $$$ per Hour $110 0.0 16 $1,760 Haul and Grade Road Fill $$$ per Cu Yd $5 500.0 0 $2,500 Tilling/Acre $$$ /Acre $200 2.0 0 $400 Rip Rap (3) (includes installation) $$$ /Acre $500 5.0 0 $2,500 Wattles (includes construction) $$$ /Acre $150 5.0 0 $750 Debris Basin $$$ /Acre $300 3.0 0 $900 Mulch- Includes Application $$$ /Acre $700 2.0 0 $1,400 Soil Amendments -Not Required $$$ /Acre N/A 0.0 0 $0 Weed Control $$$ /Acre $300 2.0 0 $600 Seed Mix + Application $$$ /Acre $150 2.0 0 $300 Revegetage -Trees $$$ /Acre $200 2.0 0 $400 Mobilization/Demobilization Lump Sum $2,000 1.0 0 $2,000 R eclamation Cost Subtotal $32,260 Indirect Costs Liability Insurance 2.02 % of Direct 0.0 0 $652 Performance Bond 1.05 % of Direct 0.0 0 $339 Superintendent hour $80 40.0 0 $3,200 Profit 10 % of Direct 0.0 0 $3,226 Total Operating & Profit Base of Operation Estimated Reclamation Costs $39,676 Table L -2 (Continued) May Day Idaho Mine Complex Bonding Cost Summary (a) Estimated Reclamation Costs Wildcat Mining Company Hesperus, Colorado Task No I Task Description Unit Rate I # of Units I Task Hours I Costs 6 Base of Operation Page 6 $32,260 Total Estimated Reclamation Costs $150,668