2011-03-14_REVISION - M1977493 ‎(64)‎

• Permit No: M1977493
• IBM Index Class Name: REVISION
• Doc Date: 3/14/2011
• Doc Name: Exhibit List, Ex. 9
• From: Climax
• To: MLRB
• Type & Sequence: AM6
• Media Type: D
• Archive: No

Psrmtl /uneMmerl WMasI -Camax Mtlr
CM0000682
CLIMAX MINE RECLAMATION COST ESTIMATE
Financial Reporting Unit Rates
J Dam
Assumptions:
Tasks:
Grade area east of 3 Dam (C20) From previous state based e0mata
Cover future raise .dm 24" overburden, 6" subsoil, and 6" topsoil per HMI Soil Quantities spreadsheet Feb-2010 and AMOS Exhibit E text.
Timing
End of Mine Life
Total Cost
5149,174
Calculations
- f ' C
U 1 - C
U T --- --
T r Orr. a f E I I I
na G ] .e11 F.11 r 0 V t P M t II I
" w. Rrq d ?rt;
1 1 E F C-1 u L
t otz1 L L r Cari U ,,t Totr1 f1 I al Tot 1 [oat _
' 3 I ,- Lt S„ .?.r Eq?ll La Lor - Coat - Mrteralr - Cart
Grade area east of 3 Dam (C20)
CAT 07H 1 3,226 1.00 3,226 0y) 222.21 (cylhr) 14.52 $138.24 82,007.20 $33,81 $490.85 12,498.05
6. Productivity based an grading for C17, C18, 8 C19. $/analysis
" TOPSOIL COVER
Haul and Place 6" topsolUbiosolids over 6" subsoil over 24" local cap material (9 ac)
CAT 7778 Haul Truck 4 43,560 1.000 43,560 (cy) 193.94 (cythr) 225 8371.23 883,379.26 $3002 86,742.50 890,122
CAT 992C Loader 1 Trucks Per Loader 4 58 8513.20 828,816.79 830.40 81,707.26 830,524
D8N Dozer 1 56 $179.86 810,099.39 833.81 81,698.21 811,998
14G Grader 1 56 8118.09 86,630.96 832.37 81,817.80 88,449
Water Truck 1 56 169.43 83,898.31 830.02 81,685.63 85,584
.. ' Support Equipment Incluaer P8N Dozer, 149 Grad- A Water T-k
-
" _ - -
L RuT J 0 T ,, LI I Lel ?r t, st Tr'il fl
n'r -1 ^n
Tr tzi . st'
1TOTALCOSTS 494 f- ?13487: 54,342 S 1 149,174

?e l