|
YOAST MINE
<br />Phase 1 Bond Release Cost Summary Estimate
<br />(based on Bond Recalculation 01/11/2012)
<br />I
<br />2012
<br />Task No. Task Description
<br />Current Cost
<br />2012
<br />Phase I
<br />Request
<br />02A
<br />Grade Valora Pit N/S Highwall
<br />$55,926.55
<br />$55,926.55
<br />02B
<br />Grade Valora Pit E/W (Scraper Pit) Highwall
<br />$6,932.15
<br />$6,932.15
<br />02F
<br />Grade Neck Pit Highwall
<br />$1,583.57
<br />$1,583.57
<br />03A
<br />Grade Valora Pit N/S Spoil Ridges
<br />$20,230.89
<br />$20,230.89
<br />03B
<br />Grade Valora Pit E/W (Scraper Pit) Spoil Ridges
<br />$3,538.79
<br />$3,538.79
<br />03F
<br />Grade Neck Pit Spoil Ridges
<br />$807.94
<br />$807.94
<br />04A
<br />Grade Remaining Valora Pit N/S Spoil Ridges
<br />$21,038.83
<br />$21,038.83
<br />04B
<br />Grade Remaining Valora Pit E/W (Scraper Pit) Spoil Ridges
<br />$22,396.18
<br />$22,396.18
<br />005
<br />Grade Drill Pads Associated with MR -18
<br />$966.57
<br />$966.57
<br />010
<br />Rip Permanent Roads
<br />$3,534.00
<br />$3,534.00
<br />011
<br />Rip Haul Roads
<br />$14,641.00
<br />$14,641.00
<br />012
<br />Rip Facilities Area
<br />$2,524.00
<br />$2,524.00
<br />013
<br />Rip Explosives Area
<br />$1,868.00
<br />$1,868.00
<br />014
<br />Rip Final Regraded Areas
<br />$10,097.00
<br />$10,097.00
<br />018
<br />Narrow Permanent Roads
<br />$4,672.54
<br />$4,672.54
<br />019
<br />Grade Permanent Roads to Blend
<br />$4,049.00
<br />$4,049.00
<br />020
<br />Grade Haul Roads to Blend
<br />$9,268.00
<br />$9,268.00
<br />021
<br />Grade Light Use Roads
<br />$1,219.00
<br />$1,219.00
<br />022
<br />Regrade Access Road to Drill Pad #2 from MR 18
<br />$366.80
<br />$366.80
<br />023
<br />Regrade Temporary Access Road to Pond 010
<br />$516.97
<br />$516.97
<br />024
<br />Grade Haul Road Surface Material into Fill
<br />$21,766.80
<br />$21,766.80
<br />025
<br />Grade Facilities Area Surface Material into Fill
<br />$2,667.09
<br />$2,667.09
<br />028
<br />Finish Grade All Areas
<br />$4,419.00
<br />$4,419.00
<br />030
<br />Regrade Pond 010
<br />$14,102.80
<br />$14,102.80
<br />031
<br />Regrade Pond 011
<br />$7,887.22
<br />$0.00
<br />032
<br />Regrade Pond 012
<br />$25,130.24
<br />$0.00
<br />033
<br />Regrade Pond 014
<br />$13,991.85
<br />$13,991.85
<br />034
<br />Regrade All Ditches
<br />$1,652.00
<br />$1,652.00
<br />035
<br />Construct Post - Mining Drainage Channels
<br />$186,319.47
<br />$186,319.47
<br />036
<br />Regrade Pond O11A
<br />$7,477.28
<br />$0.00
<br />037
<br />Regrade Pond 012A
<br />$11,678.70
<br />$0.00
<br />040
<br />Replace Topsoil from Stockpile A to Pond 010
<br />$34,253.84
<br />$0.00
<br />041
<br />Replace Topsoil from Stockpile B to Shop Area
<br />$25,895.79
<br />$0.00
<br />043
<br />Replace Topsoil from Stockpile H to Neck Pit
<br />$49,789.13
<br />$0.00
<br />044
<br />Replace Topsoil from Stockpile I to Entrance Road and Wadge
<br />$95,143.85
<br />$0.00
<br />046
<br />Replace Topsoil from Stockpile L to Unreleased Pond 012 Area
<br />$121,619.23
<br />$0.00
<br />049
<br />Replace Topsoil from Stockpile P to Pond 013 Slide Area
<br />$59,378.09
<br />$0.00
<br />052
<br />Replace Topsoil from Stockpile to Mr -18 Drill Pads
<br />$560.80
<br />$0.00
<br />053
<br />Replace Topsoil from Stockpile to MR -18 Access Road
<br />$212.82
<br />$0.00
<br />054
<br />Replace Topsoil from Stockpile to Pond010 Access Road
<br />$203.82
<br />$0.00
<br />060
<br />Seal All Monitoring Wells and Exploration Holes
<br />$57,404.73
<br />$0.00
<br />063
<br />Demolish and Remove All Structures
<br />$147,474.95
<br />$146,240.15
<br />065
<br />Drill Seed Mix 1
<br />$73,226.68
<br />$0.00
<br />066
<br />Drill Seed Mix 2
<br />$11,394.98
<br />$0.00
<br />
|