Table 4: Reclamation Costs-Three Bells Reclamation
<br /> Veldman Property Reclamation Costs
<br /> Item Unit Quantityl Unit Price Extension
<br /> 1 Mobilization/Demobilization LS 1 $ 5,000 $ 5,000
<br /> 2 Dewaterin LS 1 $ 18,333 $ 18,333
<br /> 3 Highwall Excavation and Roadway Fill LS 1 $ 83,333 $ 83,333
<br /> 4 Foundation Preparation and Cutoff Key Excavation CY 20,000 $ 3 $ 69,000
<br /> 5 Common Fill/Lot Fill CY 40,300 $ 3 $ 139,035
<br /> 6 Zone 151ope Liner Embankment Fill CY 243,600 $ 3 $ 840,420
<br /> 7 Reservoir Access Ramp LS 2 $ 4,000 $ 8,000
<br /> 8 Extend Existing Ditch LF 700 $ 2 $ 1,155
<br /> 9 Seepage Swale Construction LF 3,100 $ 2 $ 4,960
<br /> 10 Bedrock Over Excavation CY 5,000 $ 2 $ 7,500
<br /> 11 As-Constructed Information LS 1 $ 5,000 $ 5,000
<br /> 12 Topsoil Stripping and Stockpiling LS 1 $ 40,000 $ 40,000
<br /> 13 Revegetation AC 16 $ 200 $ 3,200
<br /> Total Reclamation Cost for Veldman $ 1,224,937
<br /> Total Reclamation Cost per acre(81 acres) $ 15 123
<br /> Ditullio Property Reclamation Costs
<br /> Phase 1
<br /> 1 Mobilization/Demobilizaiton LS 1 $ 5,000 $ 5,000
<br /> 2 Dewaterin LS 1 $ 18,300 $ 18,300
<br /> 3 Highwall Excavation CY 2,000 $ 2 $ 4,000
<br /> 4 Foundation Preparation/Keyway Preparation LF 1,910 $ 5 $ 9,550
<br /> 7 Zone la Slope Liner CY 40,000 $ 4 $ 140,000
<br /> 8 Revegetation AC 1 $ 200 $ 196
<br /> Total Reclamation Cost for Ditullio-Phase 1
<br /> $ 177,046
<br /> Total Reclamation Cost per acre(6 acres) $ 29,508
<br /> Phase 3
<br /> 1 Mobilization/Demobilizaiton LS 1 $ 5,000 $ 5,000
<br /> 2 Dewatering LS 1 $ 18,300 $ 18,300
<br /> 3 Highwall Excavation CY 2,000 $ 2 $ 4,000
<br /> 4 Foundation Preparation/Keyway Preparation LF 4,680 $ 5 $ 23,400
<br /> 6 Roadway Fill CY 10,000 $ 4 $ 35,000
<br /> 7 Zone la Slope Liner CY 69,000 $ 4 $ 241,500
<br /> 8 Revegetation AC 3 $ 200 $ 572
<br /> Total Reclamation Cost for Ditullio-Phase 3 $ 327,772
<br /> Total Reclamation Cost per acre(17acres) $ 19,281
<br /> Phase 4
<br /> 1 Mobilization/Demobilizaiton LS 1 $ 5,000 $ 5,000
<br /> 2 Dewatering LS 1 $ 18,300 $ 18,300
<br /> 3 Highwall Excavation CY 2,000 $ 2 $ 4,000
<br /> 4 Foundation Preparation/Keyway Preparation LF 6,670 $ 5 $ 33,350
<br /> 5 Phase 4 Backfill CY 442,000 $ 2 $ 884,000
<br /> 7 Zone la Slope Liner CY 163,000 $ 4 $ 570,500
<br /> 8 Revegetation AC 10 $ 200 $ 22,052
<br /> Total Reclamation Cost for Ditullio-Phase 4 $ 1,537,202
<br /> Total Reclamation Cost per acre(70 acres) $ 21,960
<br /> Phase 2 and 5 Revegetation
<br /> 1 Revegetation AC 22 $ 200 $ 22,052
<br /> Total Reclamation Cost for Ditullio-Phase 2 and 5 $ 22,052
<br /> Total Reclamation Cost per acre(22 acres) $ 1,002
<br /> GEI Consultants,Inc. 27 June 2014
<br /> Three Bells Mine Reclamation Permit Amendment
<br />
|