|
Ditullio Property Reclamation Costs
<br />Direct Reclamation Costs
<br />Phase 1
<br />Item
<br />Unit
<br />Quantity
<br />Unit Price
<br />Extension
<br />1 Mobilization /Demobilizaiton
<br />LS
<br />1
<br />$ 5,000
<br />$ 5,000
<br />2 Dewatering
<br />LS
<br />1
<br />$ 18,300
<br />$ 18,300
<br />3 Highwall Excavation
<br />CY
<br />2,000
<br />$ 2
<br />$ 4,000
<br />4 Foundation Preparation /Keyway Preparation
<br />LF
<br />1,910
<br />$ 5
<br />$ 91550
<br />7 Zone la Slope Liner
<br />CY
<br />40,000
<br />$ 4
<br />$ 140,000
<br />8 Revegetation AC 1 $ 1,032
<br />$ 1,011
<br />Ditullio Phase 1 Subtotal
<br />$ 177,861
<br />Phase 3
<br />Item
<br />Unit
<br />Quantity
<br />Unit Price
<br />Extension
<br />1 Mobilization /Demobilizaiton
<br />LS
<br />1
<br />$ 5,000
<br />$ 5,000
<br />2 Dewatering
<br />LS
<br />1
<br />$ 18,300
<br />$ 18,300
<br />3 Highwall Excavation
<br />CY
<br />2000
<br />$ 2
<br />$ 4,000
<br />4 Foundation Preparation /Keyway Preparation
<br />LF
<br />4,680
<br />$ 5
<br />$ 23,400
<br />6 Roadway Fill
<br />CY
<br />10,000
<br />$ 4
<br />$ 35,000
<br />7 Zone la Slope Liner CY 69,000 $ 4
<br />$ 241,500
<br />8 Revegetation AC 3 $ 1,032
<br />$ 2 952
<br />Ditullio Phase 3 Subtotal
<br />$ 330,152
<br />Phase 4
<br />Item
<br />Unit
<br />Quantity
<br />Unit Price
<br />Extension
<br />1 Mobilization /Demobilizaiton
<br />LS
<br />1
<br />$ 5,000
<br />$
<br />2 Dewatering
<br />LS
<br />1
<br />$ 18,300
<br />5,000
<br />$ 18,300
<br />3 Highwall Excavation
<br />CY
<br />1,000
<br />$ 2
<br />$ 4,000
<br />4 Foundation Preparation /Keyway Preparation
<br />LF
<br />6,670
<br />$ 5
<br />$ 33,350
<br />5 Phase 4 Backfill
<br />CY
<br />442,000
<br />$ 2
<br />$ 884,000
<br />7 Zone la Slope Liner CY 163,000 $ 4 $ 570,500
<br />8 Revegetation AC 30 $ 1,032 $ 10,588
<br />Ditullio Phase 4 Subtotal
<br />$ 1,525,738
<br />Phase 2 Revegetation
<br />Item
<br />Unit
<br />Quantity
<br />Unit Price
<br />Extension
<br />1 Backfill CY 263,000 $ 2 $ 526,000
<br />2 Revegetation AC 13 $ 1,032 $ 12,900
<br />Total Reclamation Cost for Ditullio - Phase 2
<br />$ 538,900
<br />Phase 5 Revegetation
<br />Item
<br />Unit
<br />QuantityUnit
<br />Price
<br />Extension
<br />2 Revegetation AC 9 $ 1,032 $ 9,288
<br />Total Reclamation Cost for Ditullio - Phase 5
<br />$ 9,288
<br />Bridge & Bridge Abutment Removal LS 1
<br />$ 15,0001 $ 15,000
<br />Ditullio Direct Reclamation Costs Subtotal
<br />$ 2,5 96,939
<br />Indirect Reclamation Costs
<br />Item
<br />Unit
<br />Quantity
<br />Unit Price
<br />Extension
<br />1 QA /QC Observation /Testing
<br />Day
<br />60
<br />$ 650
<br />$
<br />3 Performance Bond
<br />Percent
<br />951,172
<br />1.5%
<br />39,000
<br />$ 14,268
<br />4 Administration Percent 965,439 1.5% $ 14,482
<br />Ditullio Indirect Reclamation Costs Subtotal
<br />$ 67,749
<br />Total Ditullio Reclamation Cost
<br />$ 2664,688
<br />Total Ditullio Reclamation Cost peracre (183 acres)
<br />$ 14,561
<br />Total Reclamation Cost for Three Bells
<br />$ 2,791,080
<br />Total Reclamation Cost peracre (320) acres)
<br />$ 8,722
<br />Table 7: Reclamation Costs - Ditullio Reclamation
<br />c31=1 Gonsultants, Inc. 34 dune January 20145
<br />Three Bells Mine Redamation Permit Amendment
<br />
|