Laserfiche WebLink
Pours A-WIlrl (AA446) - CWax Rana <br />CM0000672 <br />CLIMAX MINE RECLAMATION COST ESTIMATE <br />Financial Reporting Unit Rates <br />Open Pit <br />Assumptions <br />(1) Signs will be placed on 300 foot centers. <br />(2) Moving suitable in-pit materials for tailing reclamation is Included on the TSF calculation sheets. <br />(3) Pit Dewalering PS at 2,000 gpm and Pipeline (6,000' of 18' HOPE) per Wheeler not required since 5-Shaft PS will remain post mining. <br />(4) Move suitable In-pit materials for reclamation of TSFs, included elsewhere. <br />(5) Pit Interceptors (North Channel 5,800 ft, South Channel 6,600 fl) per Wheeler February 2010 Included elsewhere. <br />Tasks <br />.. (1) Grade west open pit periphery. From previous state based estimate <br />(2) Haul and spread topsoil at west open pit perimeter. From previous state based estimate <br />(3) Install NO-Trespassing signs where needed. <br />(4) 2,800 it pipeline to convey Interceptor lbw to ESC (30' Corrugated HDPE) per Wheeler February 2010. <br />Timing <br />End of Mine Life <br />- Total Cost <br />$630,249 <br />Calculations <br />A I t S'.11 <br /> <br />`Ott <br />U Iia <br /> <br />U to <br />Pr d Il ?n <br />' <br />C <br />flea R'qd <br />tU t <br />Total Eq IP C <br />as1U II_ <br />_ <br /> <br />Total Labor COSI Tot?111a lariat G-( <br /> <br />T-1 CorL <br />. <br />Ta ?4.?P rea <br />- ;' E,1uip lVOliime. F-t-. r <br />- Eq,,ili Cott L+,bur <br />(1) Grade west open pit periphery. <br />5 <br />/h <br />158 <br />40 <br />) <br />270 <br />93 <br />$228 <br />01 <br />774 <br />04 <br />$61 <br />$33 <br />81 <br />158 <br />85 <br />$9 <br />$70,933 <br />(cy) <br />CAT D9N Dozer 1 32,267 1.33 42,91 . <br />(cy <br />r . . . <br />, . . <br />, <br />(2) Haul and spread topsoil at west open pit perimeter. <br />20 <br />4 <br />242 <br />$34 <br />742 <br />CAT 7738 Haul Truck 3 26,900 1.215 32,684 (cy) 231.28 (.y/hr) 141 $215.83 $30,500.19 $30.02 , <br />. <br />$ , <br />w/ CAT 9888 Loader 1 Trucks Per Loader 3 47 $231.12 $10,887.18 $30.40 $1,432.22 $12,319 <br />1 <br />B 47 $103.24 $4983.19 $33.81 $1,59240 $6,456 <br />D <br />H <br />12G 1 47 $62.83 $2,959.72 $32.37 $1,524.95 $4,485 <br />Water Truck 1 47 $69.43 $3,270.28 $30.02 $1,414.07 $4,684 <br />(3) Place Signs - 500 it centers around ph perimeter 41 signs $ 16.50 $ 683 $683 <br />(41 2.800 ft pi^<(r? b E /3. rrmiratnrl Hf1PF1 <br />-?- -. -?- - - <br />H Req tl <br />Nt¢I,Equip Cosl - <br />"- _ ___. <br />Total Labor Copt TOW Material Cast _. $495 94 <br />Total Cost i <br /> 249, <br />$640 <br />TOTAL COSTS , <br />I <br />?nt