|
~-
<br />i
<br />Table 1.4-1b Determination of Worst Case Year for Reclamation Bond
<br />Topsoil Replacement Acres
<br />Cost ~ PR4 Unit Rate of $2375/acre
<br />Lineal Feet of Open Pit
<br />2003 2004
<br />2,391 2,295
<br />$5,878,625 $5,450,625
<br />•
<br />200b 2006 2007
<br />2,175 2,021 1,864
<br />$5,165,625 $4,799,875 $4,427,000
<br />East A pit ~ 2,425 0 0 0 0
<br />D Pit 4,434 4,434 4,43d 4,434 4,434
<br />E Pit 3,800 3,800 3,800 3,800 3,800
<br />East F (Z Pit) 2,310 2,814 3,417 3,575 3,582
<br />F Pit 5,225 7,456 6,708 6,108 5,428
<br />G Pit 1,323 2,682 2,882 3,893 4,371
<br />Total 19,517 21,188 21,039 21,808 21,815
<br />Cost ~ PR4 Unit Rate of $289/lineal ft $5,250,073 $5,699,034 $5,859,491 $5,888,352 $5,814,435
<br />Total $10,928,698 $11,149,859 $10,825,118 $10,888,227 $10,241,435
<br />of highest 98.0% 100.0% 97.1 % 95.7% 91.9%
<br />PR4 Topsoil $ $5,248,720
<br />PR4 Topsoil Acres 2,210.1
<br />PR4 Topsoil $/acre $2,375
<br />PR4 Pit Regrade $ $5,513,191
<br />PR4 Lineal Feet of Open Pit 20,510
<br />PR4 Pit Regrade $/if $289
<br />
|