|
Perri Amendment (AM-06) -CO.. Mors
<br />CMC000686
<br />CLIMAX MINE RECLAMATION COST ESTIMATE
<br />Financial Reporting Unit Rates
<br />East Side Channel Construction I N=
<br />Across Tenmile and Mayflower TSFs
<br />Assumptions:
<br />(1) Construction of the East Side Channel will be done in a manner similar to the completed portions that were done on Robinson TSF in 2005.
<br />(2) Knowing the costs for Robinson's East Side Chann el, it can be assumed these numbers are applicable to Tenmil e and Mayflower.
<br />(3) Preliminary engineering has not been performed for the channel or structures: however, in a phone conversation with Steve May (Wheeler & Assoc) on 11-3-05 it was discu ssed that
<br /> the channels wig be similar across Tenmile and Mayflower,
<br />with a slightly larger cross-section but not as much volume in the cut sections. Similarly, there will be a need to build spillways for Tenmile and Mayflower and they will be "roughly
<br /> equivalent" to Robinson's.
<br />(4) This analysis assumes that mob/demob of equipment will be covered elsewhe re and project administration is also covered elsewhere.
<br />Tasks:
<br />(1) Construct Channel through Tenmile TSF and Mayflower TSF.
<br />(2) Construct 3 Dam Spillway and 5 Dam Spillway.
<br />Timing
<br />2011+
<br />Total Cost
<br />.. .. 54,478,931
<br />Calculations
<br />T?ekiArev - u, Units C,
<br />Y ?t Unit F
<br />q??P Tat1 Equip C LUn t T t 1 Lab- Cont'Unit Total hla lerlal
<br />Total Cost Comment
<br /> - aet -
<br />C Iabor Goat
<br />hln to riots
<br />Go51
<br />Construct Main Channel - Tenmile 7,500 ft $63.45 $356,882 $118,961 $475,842 Based on Nielson's Cost for Robinson East Side Channel
<br />Construct Discharge Channel - Tenmile 1,000 If $126.72 $95,036 $31,679 $126,715 The original costs in 2005 have been inflated to 2009 dollars
<br />Geotextiles (fumish It install) 30,000 sq yd $2.08 $31,189 $31,189.25 $62,379
<br />Rip Rap Armoring along Channel Route 3,000 cy $30.75 $92,248 $92,248
<br />Ten Mile Pond Connecting Channel 1,000 it $160.42 $120,318 $40,106 $160,424
<br />HOPE 63" pipe and bedding (furnish & install) 600 it $378.45 $56,768 $56,768 $113,535.48 $227,071
<br />HOPE 42" pipe and bedding (furnish & install) 600 it $177.12 $26,569 $26,569 $53,137.25 $106,274
<br />_ Relocate Adjacent Pipelines 2,000 fl $41.81 $62,709 $20,903 $83,611
<br />('r^rrHr Fr - 0-, (t.dat. -01.1 5?4h.•.?vs, ?rr1 I 1. S 544- n6m $44 nne s1 1n n15 a?pp - nn 5440 -n
<br />Subtol?l ,. ? $762, 2m7.06 $436.16E.65 _ $576,146 56 -; .. $1.774 624
<br />Construct Main Channel - Mayflower 12,500 It $63.45 $594,803 $198,268 $793,071 Based on Nielson's Cost for Robinson East Side Channel
<br />Construct Discharge Channel- Mayflower 2,000 It $126.72 $190,073 $63,358 $253,431 The original costs in 2005 have been inflated to 2009 dollars
<br />Geotextiles (furnish & install) 50,000 sq yd $2.08 $51,982 $51,982.09 $103,964
<br />Rip Rap Armoring along Channel Route 5,000 cy $30.75 $153,746 $153,746
<br />Mayflower Pond Connecting Channel 2,000 It $160.42 $240.636 $80,212 $320,848
<br />HOPE 63" pipe and bedding (furnish & install) 1,000 it $378.45 $94,613 $94,613 $189,225.80 $378,452
<br />HOPE 42" pipe and bedding (furnish & Install) 1,000 It $177.12 $44,281 $44,281 $88,562.08 $177,124
<br />. Relocate Adjacent Pipelines 2,000 It $41.81 $62,709 $20,903 $83,611
<br />r -I. Stmrtn- (Inlet, nnnet Spifl-ys ptel 1 1 s $440,060 $44,006 $110, oi5 5286,039 n0 $440,060
<br />Sribfot?l 51271;120 $563,631.11 $765,554.93 $2,704,306
<br /> T r,i,l Equip ,Cos•. ,. T,-I ator COel TCUI Cost.
<br />DOTAL COSTS °' - -$2,033,407 " $1,099,820 $1,345,703 : $4,478,931
<br />?b4 L
<br />•
|