|
Table L-2.Skull Creek Reclamation Polygon Cost Estimates
<br /> Phase 1 Cost
<br /> Reclamation
<br /> Mined Area Reclamation
<br /> Pit BCF Volume Backfill (sf) Area Backfill Cost Total Direct Indirect Cost Total Phase 1 Total Phase 1 Soil Qu.
<br /> [BCV•271 (BCY) (LCV) [acres• Cost Cost Cost-Escalated (LC
<br /> (acres)
<br /> 435601 1
<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
<br /> E_2 31,878,241 1,180,676 1,353,658 242,194 5.6 $ 1,502,560 $ 1,502,560 $ 402,686 $ 1,905,246 $ 1,973,677
<br /> E_3 35,297,208 1,307,304 1,498,839 267,894 6.2 $ 1,663,711 $ 1,663,711 $ 445,875 $ 2,109,586 $ 2,185,355
<br /> E_4 33,354,898 1,235,367 1,416,362 331,927 7.6 $ 1,572,162 $ 1,572,162 $ 421,339 $ 1,993,501 $ 2,065,101 i
<br /> E_5 12,785,212 473,526 542,903 382,021 8.8 $ 602,623 $ 602,623 $ 161,503 $ 764,126 $ 791,571
<br /> Excavated Areas Totals 150,564,058 5,576,447 6,393,459 1,427,461 32.8 $ 7,096,739 5 7,096,739 $ 1,901,926 $ 8,998,666 5 9,321,869 21
<br /> Stockpile Areas PRODUCT 318,424 73
<br /> SPOIL&REJECTS 827,640 19.0
<br /> 1'
<br /> Stockpile Areas Totals 1,146,064 263 2
<br /> Road&Soil Area ROAD&SOIL 799,762 18.4 1,
<br /> Road&Soil Area Totals 799,762 18.4
<br /> 1
<br /> South Area Totals 150,564,058 5,576,447 6,393,459 3,373,286 77.4 $ 7,096,739 $ 7,096,739 $ 1,901,926 $ 8,998,666 $ 9,321,869 6
<br />
|