|
Table L-2.Skull Creek Reclamation Polygon Cost Estimates
<br /> Phase 1 Cost Phase 2 Cost Phase 3 Cost Total
<br /> Reclamation
<br /> Mined Area Reclamation Mulching Seeding Re-Seed Total Phase 3 Total Bonded
<br /> BCF Backfill Total Direct Total Phase 1 Total Phase 1 Soil quantity Total Phase 2 Total Phase 2 Total Direct Total Phase 3
<br /> Pit Volume (sf) Area Backfill Cost Indirect Cost Soil Cost quantity Mulching Cost quantity Seeding Cost Total Direct Cost Indirect Cost Quantity Re-Seed Cost Indirect Cost Cost- Amount-
<br /> [BCY'27] (BCY) (LCT) [acres` (acres) Cost Cost Cazt-Eualated (LCY) (M.S.F) (M.S.F) Cost Cost-Escalated (M.S.F) Cost Cost Escalated Escalated
<br /> 43560]
<br /> Excavated Areas E 1 37,248,498 1,379,574 1,581,697 203,425 4.7 $ 1,755,684 $ 1,755,684 $ 470,523 $ 2,226,207 $ 2,306,165 3,767 $ 4,905 203 $ 3,251 203 $ 4,557 $ 12,712 $ 3,407 $ 16,119 5 16,696 203 $ 4,557 $ 4,557 $ 1,221 $ 5,778 $ 5,985 $ 2,328,949
<br /> E 2 31,878,241 1,180,676 1,353,658 242,194 5.6 $ 1,502,560 $ 1,502,560 $ 402,686 5 1,905,246 $ 1,973,677 4,485 $ 5,840 242 $ 3,870 242 $ 5,425 5 15,135 $ 4,056 $ 19,191 $ 19,880 242 $ 5,425 $ 5,425 $ 1,454 $ 6,879 $ 7,126 $ 2,000,683
<br /> E_3 35,297,208 1,307,304 1,498,839 267,894 6.2 $ 1,663,711 $ 1,663,711 $ 445,875 5 2,109,586 $ 2,185,355 4,961 $ 6,459 268 $ 4,281 268 $ 6,001 S 16,741 5 4,487 $ 21,228 $ 21,990 268 $ 6,001 $ 6,001 $ 1,608 $ 7,609 $ 7,982 $ 2,215,228
<br /> E_4 33,354,898 1,235,367 1,416,362 331,927 7.6 5 1,572,162 $ 1,572,162 $ 421,339 $ 1,993,501 $ 2,065,101 6,147 $ 8,003 332 $ 5,304 332 $ 7,435 S 20,742 $ 5,559 5 26,301 S 27,246 332 S 7,435 $ 7,435 $ 1,993 $ 9,428 $ 9,766 $ 2,102,114
<br /> E_5 12,785,212 473,526 542,903 382,021 8.8 $ 602,623 $ 602,623 $ 161,503 $ 764,126 S 791,571 7,074 $ 9,211 382 $ 6,105 382 S 8,557 $ 23,873 $ 6,398 $ 30,271 $ 31,358 382 5 8,557 $ 8,557 $ 2,293 $ 10,851 $ 11,240 $ 934,169
<br /> Excavated Areas Totals 150,564,OS8 5,576, 7 6,393,459 1,427,461 32.8 S 7,096,739 S 7,096,739 $ 1,901,926 5 8,998,666 S 9,321,969 26,434 $ 34,418 1,427 $ 12,811 1,427 $ 31,975 $ 89,204 $ 23,907 $ 113,110 $ 117,173 1,427 $ 31,975 $ 31,975 $ 3,569 S 40,544 S 42,001 S 9,481,043
<br /> Stockpile Areas PRODUCT 318,424 7.3 5,897 $ 7,678 318.42 $ 5,088 318 $ 7,133 $ 19,899 $ 5,333 $ 25,231 $ 26,138 318 $ 7,133 $ 7,133 $ 1,912 $ 9,044 S 9,369 $ 35,507
<br /> SPOIL&REJECTS 927,640 19.0 15,327 $ 19,955 828 $ 13,226 828 $ 18,539 $ 51,720 $ 13,861 $ 65,581 $ 67,937 828 $ 18,539 $ 18,539 $ 4,968 $ 23,508 S 24,352 $ 92,289
<br /> Stockpile Areas Totals 1,146,064 26.3 21,223 $ 27,633 111" $ 18,314 1,146 $ 25,672 S 71,619 S 19,194 $ 90,813 $ 94,074 1,146 $ 25,672 $ 25,672 $ 6,880 $ 32,552 $ 33,722 $ 127,795
<br /> Road&Soil Area ROAD&SOIL 727,452 16.7 13,471 $ 17,540 727 $ 11,625 727 $ 16,295 $ 45,459 $ 12,183 $ 57,642 $ 59,713 727 $ 16,295 $ 16,295 $ 4,367 $ 20,662 $ 21,404 $ 81,117
<br /> Road&Soil Area Totals 727,452 16.7 13,471 $ 17,540 727 S 11,625 727 $ 16,295 $ 45,459 S 12,183 $ 57,642 $ 59,713 727 $ 16,295 S 16,295 $ 4,367 S 20,662 $ 21,404 $ 31,117
<br /> South Area Totals 150,564,058 5,576,447 6,393,459 3,300,977 75.8 $ 7,096,739 $ 7,096,739 $ 1,901,926 S 9,998,666 $ 9,321,869 61,129 $ 79,590 3,301 5 52,750 3,301 $ 73,942 $ 206,282 $ 55,283 $ 261,565 $ 270,960 3,301 $ 73,942 $ 73,942 S 19,816 $ 93,758 $ 97,126 $ 9,689,955
<br />
|