|
Phase 2.20.1 acres(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 2 3,021 if $ 42500 $ 1,283,925
<br /> Scarifying-Disturbed Areas-Cell to Water Surface 378 ac $ 200 $ 756
<br /> Topsoil Placement-Disturbed Areas-Cell to Water Surface 378 ac $ 1,800 $ 6,804
<br /> Revegetate-Disturbed Areas-Cell to Water Surface 378 ac $ 1,000 $ 3,780
<br /> Dewatering of Pit for Phase 2 32200 mg $ 400 $ 128,800
<br /> Mobilization 10 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 1,426,565
<br /> Overhead and Profit Cost(12.60%) $ 179,747
<br /> Contract Cost $ 1,606,312
<br /> Project Management(9 25%) $ 148,584
<br /> Additional Financial Warranty Required For Phases 2 $ 1,754, 6
<br /> Cummulative Financial WarrantyRequired For Phase 1-2 $ 3,989
<br /> 31,594
<br /> Phase 8-56.2 acres(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 3 5,546 If $ 36000 $ 1,996,560
<br /> Scarifying-Disturbed Areas-Cell to Water Surface 1950 ac $ 200 $ 3,900
<br /> Topsoil Placement-Disturbed Areas-Cell to Water Surface 1950 ac $ 1,800 $ 35,100
<br /> Revegetate-Disturbed Areas-Cell to Water Surface 19.50 ac $ 1,000 $ 19,500
<br /> Dewatering of Pit for Phase 3 960.00 mg $ 400 $ 384,000
<br /> Mobilization 10 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 2,441,560
<br /> Overhead and Profit Cost(12 60%) $ 307,637
<br /> Contract Cost $ 2,749,197
<br /> Project Management(9.25%) $ 254,301
<br /> Additional Financial Warranty Required For Phase 3 $ 3,003,497
<br /> Cummulative Financial WarrantyRequired For Phase 1-3 $ 6,935,091
<br /> Phase 4.44.1 some(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 4 5,917 If $ 54200 $ 3,207,014
<br /> Scarifying-Disturbed Areas-Cell to Water Surface 7.20 ac $ 200 $ 1,440
<br /> Topsoil Placement-Disturbed Areas-Cell to Water Surface 720 ac $ 1,800 $ 12,960
<br /> Revegetate-Disturbed Areas-Cell to Water Surface 720 ac $ 1,000 $ 7,200
<br /> Dewatering of Pit for Phase 4 80800 mg $ 400 $ 323,200
<br /> Mobilization 10 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 3,554,314
<br /> Overhead and Profit Cost(12 60%) $ 447,844
<br /> Contract Cost $ 4,002,158
<br /> Project Management(9 25%) $ 370,200
<br /> Additional Financial Warranty Required For Phase 4 $ 4,372,357
<br /> Cummulative Financial Warranty Required For Phase 1-4 $11,307,448
<br /> Phase 6-46.4 acres(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 5 4,039 If $ 19000 $ 767,410
<br /> Scarifying-Disturbed Areas-Cell to Water Surface 760 ac $ 200 $ 1,520
<br /> Topsoil Placement-Disturbed Areas-Cell to Water Surface 7.60 ac $ 1,800 $ 13,680
<br /> Revegetate-Disturbed Areas-Cell to Water Surface 760 ac $ 1,000 $ 7,600
<br /> Dewatering of Pit for Phase 5 68500 mg $ 400 $ 274,000
<br /> Mobilization 10 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 1,066,710
<br /> Overhead and Profit Cost(12 60%) $ 134,405
<br /> Contract Cost $ 1,201,115
<br /> Project Management(9 25%) $ 111,103
<br /> Additional Financial Warranty Required For Phase 5 $ 1,312,219
<br /> Cummulative Financial Warranty Required For Phase 1-5 $12,819,687
<br />
|