|
18B AGVLF Reclamation(7.1)
<br /> Amendment No.11 -AGVLF Reclamation Costs(2015)
<br /> Reclamation Units Input Table
<br /> Reclamation Units(Growth Media,Seeding,Fencing and Trees Regrading Units including Leveling Dump-piles and Mass Hauling
<br /> Values Remaining after 12131 of End-of-Mine Quantities from
<br /> Area Calendar Year LOM Values nits Amendment 11
<br /> Total Area(SF and Acres) 28.579,516 656.1 Acres Total Volume of Cut- 27,386,563 Cu yd
<br /> Deduct area not Disturbed 39 Acres Total Volume of Fill- 36,673.278 Cu yd
<br /> Net Area of Life-of-Mine to be reseed 617.4 Acres Area requiring Mass Haut 656 Acres
<br /> Area Already Reseeded as of 12/31 of this Area requiring Pile-leveling and
<br /> calendar year 0 Acres Grading(Total minus area of Mass 39 Acres
<br /> Haul)
<br /> Net Area to be reclaimed 617.4 Acres Volume of Pile Leveling and Grading 4,980,323 Cu yd
<br /> volume or mass uozing
<br /> Remaining and LOM Total Area of Tree
<br /> Planting 115 Acres (minimum of Cut/Fill for each Cu Yd
<br /> Ilnitl
<br /> Remaining and LOM Total Fencing Length 0 Feet Total Volume that must be Dozed 4,980,323 Cu Yd
<br /> above Mine Area (not including Light Grading)
<br /> Acreage to receive fertilizing and nipping Average Push Distance for Dozer
<br /> 617.3954086 acres
<br /> simultaneousiv with a D4 dozer?(Enter it Leveling(100 fl used for Pile 700 Ft
<br /> Acreage to receive seeding&harrowing Volume that must be Hauled(cut/fill
<br /> simultaneousy with a D4 dozer?(Enter if 617.3954086 acres imbalance) 22,406,240 Cy Yd
<br /> different from default)
<br /> Light Grading Area(enter if>zero) 0 Acres Weighted HD Mass Excavation 3,000 If
<br /> Cost Summary-Details are listed below Revised cost =
<br /> Life-of-Mine Cost(Amendment 11) $20,882,075 for NE
<br /> Item Equipment Quantity Eqmt Cost Labor Cost Material Cost Total Cost Unit Cost section of AGVLF
<br /> heavy uozmg TO Level rues ano earanceo D10 4,980,323 $ 5,054,749 $ 523.831 $ 5,578,581 $ 1.12
<br /> r,a,nn
<br /> Mass Haul to Balance Cut/Fill CAT777 22.406,240 $ 47.908,586 $ 3,522.747 $ 51,431,333 $ 2.30
<br /> SubTotal Receding and Contounng 27.386,563 $ 52.963.336 $ 4,046,578 S 57,009,914 Total revised
<br /> Growth Media Distribution from Stockpiles CAT777 529,254 $ 1,477,068 $ 107.651 $ 1,584,719 $ 2.99 cost= $24,599,934
<br /> Fence and Pipe Removal:Load Out Bin for AGVLF
<br /> Extension $ 649.488 $ 649,488
<br /> Total Seeding.Fine Grading.Trees,and $ 378,249 $ 515.223 $ 590.180 $ 1,483,652
<br /> Supervision
<br /> Grand Total for Maria ement Unit j 54,818,653 j 5,318,940 j 590,180 60,727,773
<br /> Difference in earthwork costs = ($36,127,839) for SW section of AGVLF
<br /> Calculation for total revised costs: $60,727,773 - $36,127,839 = $24,599,934
<br /> CC&V Amendment No. 11 Page 54 of 109
<br /> 12/10/2015
<br /> Reclamation Cost Estimate-Final
<br />
|