Professional Documents
Culture Documents
Rs CA Mining Erc Calculator
Rs CA Mining Erc Calculator
This document is a guideline made under section 550 of the Environmental Protection Act 1994 (EP Act) to provide
guidance relating to the methodology mentioned in section 298(2)(c) of the EP Act and must be used in conjunction
with the department’s “Guideline for estimated rehabilitation cost under the Environmental Protection Act 1994”
(ESR/2018/4425).
2. The Calculator is a general tool which identifies a range of work processes relating to rehabilitation.
The Calculator is made available by the Licensor to assist the Licensees in the calculation of a ERC.
ERC assessments are used in the determination of rehabilitation bonds required to be lodged pursuant
to the Environmental Protection Act 1994 (Qld). The Calculator does not purport to contain all the
information a Licensee will require to calculate any rehabilitation liability.
General Licence
3.1 load a single copy of the Calculator onto a hard disk or other storage device of any computer
on a single network;
(c) authorise its consultants, contractors or sub-contractors to do the acts referred to in this paragraph
3.3, and that its consultants, contractors or sub-contractors agree to the terms of this licence and are
directed to the page on the Department’s website containing these terms and conditions.
Derivative work
4. Where the Licensee uses the Calculator to produce any Derivative Work, the Licensee must ensure
that all copies of that Derivative Work include the following notice:
This material has been derived with a software tool used with the permission of the State of
Queensland. The State of Queensland has not evaluated the manner of use of the software tool nor the
validity of the original data treated by the software tool and therefore give no warranty as to its
accuracy, completeness, currency or suitability for any particular purpose.
Third parties
5. Except as permitted by the terms and conditions of use or the Copyright Act 1968, the Licensee must not,
and must not permit a third party to:
(a) decompile, disassemble, reverse engineer or otherwise attempt to derive the source code of the
Calculator ;
(b) modify or make any adaptation or other derivative work from the Calculator; or
(c) use, copy, reproduce, publish, store in a retrieval system or transmit the calculator or any
Derivative Work) to any third party; or
(d) sell, rent, lease, licence, sub-licence, display, publish or communicate the Calculator (or any
Derivative Work) to any third party without the prior written consent of the State of Queensland.
Accuracy of information
6. The Department may revise the rates and formulae used in the Calculator at any time without notice but is
not under any obligation to do so.
7. The Licensee should rely on their own independent investigations, review and analysis in using the
Calculator.
8. The output of the Calculator will depend on the accuracy of the information entered by the Licensee
concerning the relevant work plan and rehabilitation plan and current and future site conditions.
9. The default third party rates included in the Calculator are for general information only and use typical
market ‘third party’ contract rates current as at December 2021. As a result, the default third party rates may
not be applicable to some mining or extractive operations. For the purposes of a rehabilitation liability
assessment, the Department or an auditor appointed under the Environmental Protection Act 1994 may set
different rates for specific sites. These rates may be higher for specific sites.
10. The Licensee must review default rates included in the Calculator and ensure they are applicable to their
site conditions. If not, they should specify an alternative rate and insert this rate into the Calculator. Any
alternative rate must be substantiated in a form acceptable to the Department and must be determined using
current market ‘third party’ contract rates.
11. Rehabilitation bonds are determined and may be reviewed by the Chief Executive under the relevant
legislation. In undertaking these responsibilities the Chief Executive or the Department may refer to any ERC
assessment undertaken by the Licensee but is not bound to do so, and may take other matters into account
including those specified in DES Guidelines from time to time.
(b) payment of the costs of replacing the goods or of acquiring equivalent goods
Calculator means the rehabilitation bond calculator developed by EHS Support Pty Ltd and Mike Slight and
Associates and owned by the State of Queensland for use in calculating rehabilitation liabilities under the
Environmental Protection Act 1994.
15. These terms have the following meaning in these terms and conditions of use:
Chief Executive means the chief executive responsible for administering the Environmental Protection Act
1994.
Department means the State of Queensland through the Department of Environment and Science including
any successor agency or authority.
Derivative Work includes any assessment of rehabilitation liability undertaken by or on behalf of the Licensee
using the Calculator or other information product derived by reference to or use of the Calculator.
Licensee means any person who uses the Calculator or on whose behalf the licence is taken to use the
Calculator.
Licensors mean the State of Queensland (through the Department of Environment and Science).
Permitted Use means the calculation of a rehabilitation liability assessment for the purposes of the
determination of rehabilitation bonds required to be lodged pursuant to the Environmental Protection Act 1994
(Qld).
16. These terms and conditions and the copyright notice are governed by and are to be construed in
accordance with the laws of the State of Queensland.
ACCEPTANCE
13. The Licensors do not warrant or represent that the Calculator or the information it contains is free from
errors or omissions or is suitable for a Licensee’s intended use. To the maximum extent permitted by law,
the Licensors:
13.1 exclude any representation or warranty (express or implied) as to the accuracy, reliability,
completeness, quality, performance or fitness for any purpose of the Calculator or any information it
contains, or any calculation derived by use of the Calculator; and
13.2 exclude any liability (whether arising from negligence or otherwise) for any claims, expenses, losses,
damages and costs, including direct, indirect or consequential loss, legal costs and including loss of
revenue, contracts, profit or opportunity which the Licensee (including their respective employees,
contractors, consultants, agents or assigns) may directly or indirectly suffer in connection with:
(a) the Licensee’s use of or access to (or inability to use or access) any part of the Calculator, or any
information contained in the Calculator or any calculation derived by use of the Calculator;
(b) the Licensee’s reliance on any part of the Calculator, any information contained in the calculator or any
calculation derived by use of the Calculator;
(c) any part of the Calculator or any information contained in the Calculator or any calculation derived from
the Calculator:
(i) being inaccurate, incomplete or unfit for any particular purpose; or
(ii) incapable of being processed on your equipment or systems; or
(d) any computer virus or other harmful code contained in or arising from access to or use of the
rehabilitation liability calculator, or any damage to or interference with any data, software or hardware
arising from access to or use of the Calculator.
EA - Environmental Authority
ERC - Estimated Rehabilitation Cost
Enter quantities in the green cells. If alternate rates are justified enter to the yellow cells and provide
justification in the Table of Values.
Quantities only need to be entered in one table (e.g. if using rolled-up rates for roads, the same road
quantities do not need to be entered to the User Quantities table. If a quantity based table. e.g. number
of dams is used, the user does not have to enter the area in the area-based table).
For concrete pad removal, this is miscellaneous only. Concrete pads associated with buildings are included
in the buildings rate.
In general, the TOV sheet has spaces for justification of Alternate and User entered items. Where there is
not a space (e.g. land amendment in waste structures), the User must provide a justification either within
this Information sheet or separate to the workbook.
The rates generally include activities reasonably anticipated to be required to rehabilitate items.
Specifically, decommissioning, demolition, removal, disposal / storage, rehabilitation of land ("grade and
seed") are included.
User tables allow entry of site-specific quantities and adding on of non-standard items such as long
distance haul of growth media and amendment to soil. In general, the intent is the default rates will cover
most scenarios and the User build-up should only be necessary if there is a clear requirement. For
example, it is known that highly sodic soil will require amendment with a higher gypsum application rate
or growth media will require carting from more than 10 km.
Rates in arid environments do not include growth media and seeding. Arid environments are desert
whereby vegetation is absent (e.g. the Cooper Basin in South West Queensland).
When entering text (e.g. in User Notes to the right), it is recommended to add a blank row at the
beginning and end of the text to ensure text displays correctly. Use Alt Enter to add blank rows.
Quantities only need to be entered in one table (e.g. if using rolled-up rates for roads, the same road
quantities do not need to be entered to the User Quantities table. If a quantity based table. e.g. number
of dams is used, the user does not have to enter the area in the area-based table).
For concrete pad removal, this is miscellaneous only. Concrete pads associated with buildings are
included in the buildings rate.
In general, the TOV sheet has spaces for justification of Alternate and User entered items. Where there is
not a space (e.g. land amendment in waste structures), the User must provide a justification either within
this Information sheet or separate to the workbook.
History
Date Version
01-Apr-19 4.00
04-May-19 4.01
15-May-19 4.02
29-May-19 4.03
15-Jul-19 4.04
08-Jul-20 4.05
01-Oct-20 4.06
vide
oad
number
e included
09-Oct-20 4.07
there is
er within
1-Oct-22 5.0
18-Nov-22 5.01
6-Jul-23 5.02
15-Nov-23 5.03
ade and
ng
will cover
or
tion rate
ert
road
number
e there is
er within
Details
Live Date of first issue
Fixed error in Overburden noted during use - added column X in Waste Rock
Dumps (User Defined) and column V in Overburden Dumps and Spoil Piles
(User Defined).
Fixed error in Miscellaneous tab in Bore and drainage input sheet.
Alternate rates was not multiplying.
Infrastructure tab. User Inputs for roads didn’t calculate linear and area
correctly. Added columns.
Macro issue. No impact to user version.
Change "pad" to "hole" for drill holes.
Macro issue. No impact to user version.
Major Review
Rates reviewed and updated.
Reworking of Input sheets to make consistent with spatial data requirements.
The Terms and Conditions should be read before using this calculator.
Email:
$ -
The most common reason for the Waste Levy not
applying is that the site is not in a Waste Levy zone.
Mining ERC Calculator
Subrates Contents
Use and Notes
Information only, no user inputs are required. The User cannot change these rates.
Contains the rates used to build the TOV values. Includes the unit prices for earthmoving (e.g. cost per cubic m
(e.g. gypsum) and gate fees and levy for waste.
1 2
Subrates Table 1
Growth Media
Use
Bitumen etc
Note: productivity rates are sourced from the Caterpillar manual and vary according to the type and size of equipment.
Activity # 5, 6
Load and Haul Fleet Make-up Small Fleet 1
Haul truck 740 C(ADT)
Excavator / shovel None
Loader 980M
Grader 14M
Dozer None
Water truck 19 kL
Notes:
The number of machines varies according to the activity and distance to push or haul.
Activity 5 is for load, haul and place growth media using the small fleet make-up shown above.
Activity 6 is load, haul and dump bitumen, stabilised materials, and concrete and dispose within onsite void using the small
Activity 7a is load, haul, dump spread fill - Waste Rock Landforms, Spoil Piles, Roadways, contaminated soil footprints, po
Activity 7b is load, haul, dump spread fill - Waste Rock Landforms, Spoil Piles, Roadways, contaminated soil footprints, po
Activity 7c is load, haul, dump spread fill - Waste Rock Landforms, Spoil Piles, Roadways, contaminated soil footprints, po
Activity 8a is load, haul, dump, spread overburden for pit backfill and recontouring using the large fleet make-up shown abo
Activity 10 is excavate, load, haul, dump and spread water storage sediment and silt using the small fleet shown above.
Large and truck / shovel fleets are not used on Tailings Storage Facilities due to stability of material.
"Hyd" = hydraulic shovel"
"d/s" = double shift
Note: productivity rates are sourced from the Caterpillar manual and vary according to the type and size of equipment.
Subrates Table 2
Bulk Push
D6R Dozer
per LCM
<= 20m push $ 0.47
> 20m to <= 30m push $ 0.49
> 30m to <= 50m push $ 0.77
> 50m to <= 75m push $ 1.19
> 75m to <= 100m push $ 1.63
> 100m to <= 125m push $ 1.92
> 125m to <= 150m push Dozer too small
> 150m to <= 200m push Dozer too small
> 200m to <= 250m push Dozer too small
> 250m to <= 300m push Dozer too small
> 300m to <= 350m push Dozer too small
> 350m to <= 400m push Dozer too small
> 400m to <= 450m push Dozer too small
> 450m to <= 500m push Dozer too small
Used in Overburden, HLP, TSF and Pits Input sheets
Major bulk pushing to achieve grades nominated in the approval/permit
Note: productivity rates are sourced from the Caterpillar manual and vary according to the type and size of equipment.
Subrates Table 3
Reshape slopes and batters to angle shown. Max 100 mm push
D6R Dozer
$ / ha
<=2.8 degrees Dozer too small
>2.8<=5.7 degrees Dozer too small
>5.7<=8.5 degrees $ 13,980
>8.5<=14 degrees $ 8,905
>14<=17.5 degrees $ 3,327
>17.5 degrees $ 2,660
Used in Overburden, HLP, TSF and Pits Input sheets
Note: productivity rates are sourced from the Caterpillar manual and vary according to the type and size of equipment.
Subrates Table 4
Rip up and Push Up
Category $ / m3
D9 - 30 m push $ 0.33
Subrates Table 5
Additional Capping and Testing
Item Rate
Geofabric layer over tailings materials as part of cap / cover $ 2.20
Geosynthetic clay liner $ 13.20
Geomembrane $ 14.30
Source and prepare Capillary Break Layer Material Rate $ 4.71
Low Permeability Clay Layer - source, haul, condition, compact $ 8.09
Low Permeability Clay Layer - condition and compact $ 4.06
Permeability / Compaction Testing for caps $ 972
Subrates Table 6
Waste Rock Landforms, Spoil Piles, Stockpiles, Run of Mine pads, Heap Leach piles, Tailings Storage Facilities - r
Item Rate
Doze and shape for natural drainage earthworks, final trim and deep
$ 4,798
rip, and seed (pasture seed)
Doze and shape for natural drainage earthworks, final trim and deep
$ 7,339
rip, and seed (trees, shrubs, native grasses)
1 2
Subrates Table 7
Dams - rates used in User Build-up
Item
Liner Remove
Liner Dispose
Subrates Table 8
Clay work on-site
Growth media
Subrates Table 9
Growth Media / Amendments / Clay
Load and Haul Long Distance 2
Category $ / m3 -km
5 to 10 km $ 0.25
10 to 15 km $ 0.15
15 to 20 km $ 0.11
20 to 25 km $ 0.10
25 to 30 km $ 0.09
30 to 35 km $ 0.08
35 to 40 km $ 0.08
40 to 45 km $ 0.07
45 to 50 km $ 0.07
50 to 60 km $ 0.07
60 to 70 km $ 0.07
70 to 80 km $ 0.06
80 to 90 km $ 0.06
90 to 100 km $ 0.06
100 to 150 km $ 0.06
150 to 200 km $ 0.06
200 to 250 km $ 0.06
$ 0.05
Subrates Table 10
Purchase Capping Material (gate price) Rate ($/t)
Clay $ 50.00
Subrates Table 11
Revegetation $/ha
Pasture $ 1,655.50
Native $ 4,196.50
Subrates Table 12
Dewatering $
Remove downwell dewater pumps $ 197.19
Diesel generator removal $ 351.55
Subrates Table 13
Piping Flush
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $ 0.02
Plastic Pipe > 0.15 to <= 0.25 m dia. Aboveground $ 0.16
Plastic Pipe > 0.25 to <= 0.5 m dia. Aboveground $ 0.55
Plastic Pipe > 0.5 to <=1 m dia. Aboveground $ 2.20
Plastic Pipe 0 to <= 0.15 m dia. Buried $ 0.02
Plastic Pipe > 0.15 to <= 0.25 m dia. Buried $ 0.16
Plastic Pipe > 0.25 to <= 0.5 m dia. Buried $ 0.55
Plastic Pipe > 0.5 to <= 1 m dia. Buried $ 2.20
earthmoving (e.g. cost per cubic metre to push soil 20 m using a D8 dozer), land amendments purchase price
3 4 5 6 7
Small Fleet 2 Small Fleet 3 Medium Fleet Large Fleet Truck / shovel
$ 3.00 $ 3.94 $ 2.99 $ 2.14 $ 1.22
$ 3.35 $ 4.28 $ 2.99 $ 2.14 $ 1.24
$ 3.87 $ 4.81 $ 3.35 $ 2.19 $ 1.34
$ 4.05 $ 4.98 $ 3.71 $ 2.44 $ 1.47
$ 4.20 $ 5.13 $ 4.07 $ 2.69 $ 1.58
$ 4.84 $ 5.77 $ 4.51 $ 2.79 $ 1.71
$ 5.33 $ 6.27 $ 4.84 $ 3.01 $ 1.81
$ 5.68 $ 6.61 $ 5.08 $ 3.20 $ 1.95
$ 6.37 $ 7.31 $ 5.31 $ 3.39 $ 2.17
$ 7.07 $ 8.00 $ 5.79 $ 3.76 $ 2.39
$ 7.41 $ 8.35 $ 6.02 $ 3.95 $ 2.48
Fleet Sediment Fleet GM Surface Fleet GM small features
10 7a 7b 7c 8a
Small Fleet 2 Small Fleet 3 Medium Fleet Large Fleet Truck / shovel
741 C(ADT) 740 C(ADT) 777G 793F 797F
390F None PC1250 EX2500 6090 Hyd
None 980M None None None
14M 14M 16M 16M 16M d/s
D9R D9R D10T D11T D11T d/s
19 kL 19 kL 777G 785D 785D
pose within onsite void using the small fleet make-up shown above.
dways, contaminated soil footprints, ponds, dams, shallow voids, inpit and other tailings storage facilities and other fill areas using the small
dways, contaminated soil footprints, ponds, dams, shallow voids, inpit and other tailings storage facilities and other fill areas using the mediu
ways, contaminated soil footprints, ponds, dams, shallow voids, and other fill areas using the large fleet make-up shown above.
ing the large fleet make-up shown above.
using the small fleet shown above.
ility of material.
D7R Dozer D8R Dozer D9R Dozer D10T Dozer D11T Dozer
D7R Dozer D8R Dozer D9R Dozer D10T Dozer D11T Dozer
Unit Notes
m2
Used for waste structures if additional capping is required. Price is delivered to sites.
m2
Used for waste structures if additional capping is required. Price is delivered to sites.
m2
Used for waste structures if additional capping is required. Price is delivered to sites.
m3
Screening of rock to <50mm
m3
Source haul, condition and compaction
m3
Used if clay is not sourced locally. Load, haul, purchase is added separately in the Input Sheets.
ha Used for testing on caps
Rate (t/ha)
2.50
10.00
2.50
10.00
2.00
50.00
5.00
0.25
litre
litre
t / m3
price
8 9 10 11 12
ill areas using the small fleet make-up shown above.
ill areas using the medium fleet make-up shown above.
hown above.
n the Input Sheets.
8
Haul Distance
5.00
10.00
15.00
20.00
25.00
30.00
35.00
40.00
45.00
50.00
60.00
70.00
80.00
90.00
100.00
150.00
200.00
250.00
Mining ERC Calculator
Contents Table Of Values Use Excel Search function to find key words (Home Ribbon - Find & Select)
Use and Notes
Lists the Default rates used in the Calculator. The calculations and rolled-up (default) rates are designed as far as practical so that the User
does not have to enter quantities more than once for the same element. For example, if a rolled camp rate is selected the assumption is all
reasonably elements associated with a camp are included in that rate.
Eligible Mining
#1.01 Exploration disturbance Includes costeans, sumps and general disturbance $ 2.77 m2 Enter area of disturbance to be backfilled.
Activities
Eligible Mining Enter number of holes. Does not include seeding. Use
#1.02 Exploration drill holes $ 216.28 hole
Activities rates #1.03 (pasture) and #1.04 (native) for seeding.
Eligible Mining
#1.03 Seeding of drill holes in pasture $ 22.00 hole Enter number of drill holes requiring pasture seed.
Activities
Eligible Mining
#1.04 Seeding of drill holes in native $ 24.20 hole Enter number of drill holes requiring native seed.
Activities
Eligible Mining
#1.05 Open Pit Abandonment Bunds $ 47.78 m Enter length of abandonment bunds
Activities
Eligible Mining
#1.06 Open Pit Fencing and Signage $ 21.40 m Enter length of fence and signage.
Activities
Eligible Mining
#1.07 Backfill Pits and Voids $ 4.98 m3
Activities Enter volume to be backfilled.
Eligible Mining
#1.08 Grade backfilled areas $ 0.88 m2 Enter area to be graded.
Activities
Eligible Mining HIGH RISK Waste Rock Dump / Low-grade Ore Stockpile
#1.09 $ 16.31 m2 Enter total area.
Activities The unoxidized zone has been mined.
Eligible Mining HIGH RISK Tailings Storage Facility The unoxidized zone has been mined;
#1.10 $ 19.63 m2 Enter total area.
Activities processing utilises hazardous chemicals (e.g. cyanide, sulfuric acid etc.)
Eligible Mining
#1.11 HIGH RISK Heap Leach Pads $ 16.33 m2 Enter total area.
Activities
LOW RISK Waste Rock Dump/Low-grade Ore Stockpile The oxidised zone
Eligible Mining
#1.12 only has been mined $ 4.59 m2 Enter total area.
Activities
Eligible Mining LOW RISK Tailings Storage Facility The oxidised zone has been mined
#1.13 $ 7.11 m2 Enter total area.
Activities only; no chemicals used for processing.
Eligible Mining
#1.18 Rehabilitate infrastructure footprint $ 1.55 m2 Enter total area.
Activities
Eligible Mining
#1.19 Run of mine areas $ 2.26 m2 Enter total area.
Activities
Eligible Mining
#1.20 Fuel and chemical storage areas (land area) $ 4.19 m2 Enter total area.
Activities
Eligible Mining
#1.21 Fuel and chemical storage areas (tanks) $ 1,995.78 tank Enter number of tanks.
Activities
Eligible Mining
#1.22 Uranium core disposal $ 10.00 m Enter total length of cores
Activities
Eligible Mining
#1.23 Regulated waste disposal $ 233.95 tonne Enter total mass to dispose.
Activities
Eligible Mining
#1.24 Roads and access tracks $ 0.35 m2 Enter total area.
Activities
Eligible Mining
#1.25 Landfill $ 3.45 m2 Enter total area.
Activities
Eligible Mining
#1.26 Underground operations - Backfill shafts $ 258.91 m Enter total length of shaft to backfill.
Activities
Eligible Mining
#1.27 Underground operations - Plug Portals $ 26,857.12 each Enter number of portals to plug.
Activities
Eligible Mining
#1.28 Water Storage Dams Contaminated $ 7.34 m2 Enter area of dams.
Activities
Eligible Mining
#1.29 Water Storage Dams Treatment $ 2,912.84 ML Enter volume of water to treated
Activities
Eligible Mining
#1.30 Water storage dams Uncontaminated $ 4.56 m2 Enter area of dams
Activities
2. Exploration
#2.28 Exploration Lined > 1 and <= 3.5 ML $ 78,000.00 ha Enter total crest area of water structures
#2.29 Exploration Lined > 3.5 and <= 7.5 ML $ 75,000.00 ha Enter total crest area of water structures
#2.30 Exploration Lined > 7.5 and <= 10 ML $ 74,000.00 ha Enter total crest area of water structures
#2.31 Exploration Lined > 10 and <= 20 ML $ 70,000.00 ha Enter total crest area of water structures
#2.32 Exploration Lined > 20 and <= 50 ML $ 65,000.00 ha Enter total crest area of water structures
#2.33 Exploration Lined > 50 and <= 100 ML $ 63,500.00 ha Enter total crest area of water structures
#2.34 Exploration Unlined > 0 and <= 1 ML $ 50,000.00 ha Enter total crest area of water structures
#2.35 Exploration Unlined > 1 and <= 3.5 ML $ 49,000.00 ha Enter total crest area of water structures
#2.36 Exploration Unlined > 3.5 and <= 7.5 ML $ 47,000.00 ha Enter total crest area of water structures
#2.37 Exploration Unlined > 7.5 and <= 10 ML $ 45,000.00 ha Enter total crest area of water structures
#2.38 Exploration Unlined > 10 and <= 20 ML $ 43,000.00 ha Enter total crest area of water structures
#2.39 Exploration Unlined > 20 and <= 50 ML $ 38,000.00 ha Enter total crest area of water structures
#2.40 Exploration Unlined > 50 and <= 100 ML $ 36,000.00 ha Enter total crest area of water structures
3. Infrastructure
#3.09 Infrastructure Track, Rock, No replace, 3 m wide, Pasture $ 2,467.46 km Enter total length of track in pasture
#3.10 Infrastructure Track, Rock, No replace, 3 m wide, Native $ 3,229.76 km Enter total length of track in native
#3.11 Infrastructure Track, Rock, No replace, 3 m wide, Arid $ 1,970.81 km Enter total length of track in arid
#3.12 Infrastructure Track, Rock, No replace, 6 m wide, Pasture $ 4,934.93 km Enter total length of track in pasture
#3.13 Infrastructure Track, Rock, No replace, 6 m wide, Native $ 6,459.53 km Enter total length of track in native
#3.14 Infrastructure Track, Rock, No replace, 6 m wide, Arid $ 3,941.63 km Enter total length of track in arid
#3.15 Infrastructure Track, Rock, Replace rock, 3 m wide, Pasture $ 4,159.50 km Enter total length of track in pasture
#3.16 Infrastructure Track, Rock, Replace rock, 3 m wide, Native $ 4,159.50 km Enter total length of track in native
#3.17 Infrastructure Track, Rock, Replace rock, 3 m wide, Arid $ 4,159.50 km Enter total length of track in arid
#3.18 Infrastructure Track, Rock, Replace rock, 6 m wide, Pasture $ 8,319.01 km Enter total length of track in pasture
#3.19 Infrastructure Track, Rock, Replace rock, 6 m wide, Native $ 8,319.01 km Enter total length of track in native
#3.20 Infrastructure Track, Rock, Replace rock, 6 m wide, Arid $ 8,319.01 km Enter total length of track in arid
Enter total area of track in pasture land requiring
#3.21 Infrastructure Track, Pasture, Earthen, No replace $ 2,055.66 ha rehabilitation in pasture land. Length and width not
required.
#3.28 Infrastructure Haul Road, Decompact, doze, shape, 25 m wide, Pasture $ 11,501.99 km Enter total length of haul road in pasture
#3.29 Infrastructure Haul Road, Decompact, doze, shape, 25 m wide, Native $ 17,854.49 km Enter total length of haul road in native
#3.30 Infrastructure Haul Road, Decompact, doze, shape, 25 m wide, Arid $ 7,363.24 km Enter total length of haul road in arid
#3.31 Infrastructure Haul Road, Rock, Remove contam only, 25 m wide, Pasture $ 70,273.27 km Enter total length of haul road in pasture
#3.32 Infrastructure Haul Road, Rock, Remove contam only, 25 m wide, Native $ 76,625.77 km Enter total length of haul road in native
#3.33 Infrastructure Haul Road, Rock, Remove contam only, 25 m wide, Arid $ 33,068.33 km Enter total length of haul road in arid
#3.34 Infrastructure Haul Road, Rock, Remove rock cover and replace, 25 m wide, Pasture $ 128,044.15 km Enter total length of haul road in pasture
#3.35 Infrastructure Haul Road, Rock, Remove rock cover and replace, 25 m wide, Native $ 134,396.65 km Enter total length of haul road in native
#3.36 Infrastructure Haul Road, Rock, Remove rock cover and replace, 25 m wide, Arid $ 58,773.41 km Enter total length of haul road in arid
#3.37 Infrastructure Haul Road, Decompact, doze, Pasture $ 4,600.80 ha Enter total area of haul road in pasture
#3.38 Infrastructure Haul Road, Decompact, doze, shape, Native $ 7,141.80 ha Enter total area of haul road in native
#3.39 Infrastructure Haul Road, Decompact, doze, shape, Arid $ 2,945.30 ha Enter total area of haul road in arid
#3.40 Infrastructure Haul Road, Rock, Remove contam only, Pasture $ 28,109.31 ha Enter total area of haul road in pasture
#3.41 Infrastructure Haul Road, Rock, Remove contam only, Native $ 30,650.31 ha Enter total area of haul road in native
#3.42 Infrastructure Haul Road, Rock, Remove contam only, Arid $ 13,227.33 ha Enter total area of haul road in arid
#3.43 Infrastructure Haul Road, Rock, Remove rock cover and replace, Pasture $ 51,217.66 ha Enter total area of haul road in pasture
#3.44 Infrastructure Haul Road, Rock, Remove rock cover and replace, Native $ 53,758.66 ha Enter total area of haul road in native
#3.45 Infrastructure Haul Road, Rock, Remove rock cover and replace, Arid $ 23,509.36 ha Enter total area of haul road in arid
#3.49 Infrastructure Laydown, Earthen, No replace, Pasture $ 6,698.62 ha Enter total area of earthen laydown in pasture
#3.50 Infrastructure Laydown, Earthen, No replace, Native $ 9,239.62 ha Enter total area of earthen laydown in native
#3.51 Infrastructure Laydown, Earthen, No replace, Arid $ 400.16 ha Enter total area of earthen laydown in arid
#3.52 Infrastructure Laydown, Rock, No replace, Pasture $ 13,908.26 ha Enter total area of rock laydown in pasture
#3.53 Infrastructure Laydown, Rock, No replace, Native $ 16,449.26 ha Enter total area of rock laydown in native
#3.54 Infrastructure Laydown, Rock, No replace, Arid $ 7,609.80 ha Enter total area of rock laydown in arid
#3.55 Infrastructure Borrow Pit - pasture $ 9,568.95 ha Enter area of borrow pit in pasture to be rehabilitated.
#3.56 Infrastructure Borrow Pit - native $ 12,109.95 ha Enter area of borrow pit in native to be rehabilitated.
#3.57 Infrastructure Borrow Pit - arid $ 6,443.42 ha Enter area of borrow pit in arid land to be rehabilitated.
#3.58 Infrastructure Plastic Pipe 0 to <= 0.15 m dia. Aboveground $ 13.10 m Enter the length of pipe to be removed.
#3.59 Infrastructure Plastic Pipe > 0.15 to <= 0.25 m dia. Aboveground $ 14.23 m Enter the length of pipe to be removed.
#3.60 Infrastructure Plastic Pipe > 0.25 to <= 0.5 m dia. Aboveground $ 15.78 m Enter the length of pipe to be removed.
#3.61 Infrastructure Plastic Pipe > 0.5 to <=1 m dia. Aboveground $ 18.90 m Enter the length of pipe to be removed.
#3.62 Infrastructure Plastic Pipe 0 to <= 0.15 m dia. Buried $ 51.82 m Enter the length of pipe to be removed.
#3.63 Infrastructure Plastic Pipe > 0.15 to <= 0.25 m dia. Buried $ 58.27 m Enter the length of pipe to be removed.
#3.64 Infrastructure Plastic Pipe > 0.25 to <= 0.5 m dia. Buried $ 70.92 m Enter the length of pipe to be removed.
#3.65 Infrastructure Plastic Pipe > 0.5 to <= 1 m dia. Buried $ 87.58 m Enter the length of pipe to be removed.
Enter number of small demountable structures (e.g.
small office.) This rate does not include grade and
#3.66 Infrastructure Portable $ 2,190.26 unit seed as a portable building will typically be within a
larger area (e.g. laydown).
#3.73 Infrastructure Temporary camp - > 20 and <= 50 persons $ 65,859.18 camp Enter number of camps
#3.74 Infrastructure Temporary camp - > 50 and <= 100 persons $ 94,167.70 camp Enter number of camps
#3.75 Infrastructure Temporary camp - > 100 and <= 150 persons $ 136,991.91 camp Enter number of camps
#3.76 Infrastructure Temporary camp - > 150 and <= 200 persons $ 165,956.44 camp Enter number of camps
#3.77 Infrastructure Temporary camp - > 200 and <= 250 persons $ 231,159.61 camp Enter number of camps
#3.78 Infrastructure Temporary camp - > 250 and <= 300 persons $ 259,035.19 camp Enter number of camps
#3.79 Infrastructure Temporary camp - > 300 and <= 400 persons $ 317,460.89 camp Enter number of camps
#3.80 Infrastructure Temporary camp - > 400 and <= 500 persons $ 410,539.65 camp Enter number of camps
#3.81 Infrastructure Temporary camp - > 500 and <= 750 persons $ 592,242.65 camp Enter number of camps
#3.82 Infrastructure Temporary camp - > 750 and <= 1000 persons $ 771,974.25 camp Enter number of camps
#3.83 Infrastructure Temporary camp - > 1000 and <= 2000 persons $ 1,530,233.90 camp Enter number of camps
#3.84 Infrastructure Temporary camp - > 2000 and <= 3000 persons $ 2,287,756.16 camp Enter number of camps
#3.85 Infrastructure Temporary camp - > 3000 and <= 4000 persons $ 3,046,015.81 camp Enter number of camps
#3.86 Infrastructure Temporary camp - > 4000 and <= 5000 persons $ 3,803,889.62 camp Enter number of camps
#3.87 Infrastructure Permanent camp - > 0 and <= 20 persons $ 65,962.00 camp Enter number of camps
#3.88 Infrastructure Permanent camp - > 20 and <= 50 persons $ 106,755.63 camp Enter number of camps
#3.89 Infrastructure Permanent camp - > 50 and <= 100 persons $ 176,338.29 camp Enter number of camps
#3.90 Infrastructure Permanent camp - > 100 and <= 150 persons $ 243,154.37 camp Enter number of camps
#3.91 Infrastructure Permanent camp - > 150 and <= 200 persons $ 312,027.16 camp Enter number of camps
#3.92 Infrastructure Permanent camp - > 200 and <= 250 persons $ 393,060.27 camp Enter number of camps
#3.93 Infrastructure Permanent camp - > 250 and <= 300 persons $ 453,160.04 camp Enter number of camps
#3.94 Infrastructure Permanent camp - > 300 and <= 400 persons $ 575,041.13 camp Enter number of camps
#3.95 Infrastructure Permanent camp - > 400 and <= 500 persons $ 721,125.79 camp Enter number of camps
#3.96 Infrastructure Permanent camp - > 500 and <= 750 persons $ 903,898.73 camp Enter number of camps
#3.97 Infrastructure Permanent camp - > 750 and <= 1000 persons $ 1,186,839.18 camp Enter number of camps
#3.98 Infrastructure Permanent camp - > 1000 and <= 2000 persons $ 2,331,960.18 camp Enter number of camps
#3.99 Infrastructure Permanent camp - > 2000 and <= 3000 persons $ 3,453,914.88 camp Enter number of camps
#3.100 Infrastructure Permanent camp - > 3000 and <= 4000 persons $ 4,591,595.48 camp Enter number of camps
#3.101 Infrastructure Permanent camp - > 4000 and <= 5000 persons $ 5,726,506.89 camp Enter number of camps
#3.108 Infrastructure Overhead powerlines (wooden poles) $ 18,053.34 km Enter length of power lines on wooden poles.
#3.109 Infrastructure Overhead powerlines (concrete poles) $ 27,685.49 km Enter length of power lines on concrete poles.
#3.112 Infrastructure Remove rail loop and spur, ballast etc. $ 60.50 m Enter the length of rail
#3.113 Infrastructure Collapse, cut and remove rail loading bins $ 71,500.00 Item Enter the number of rail loading bins/hoppers.
#3.114 Infrastructure Remove train loading facilities $ 291.50 m2 Enter the footprint of train loading infrastructure.
Landfill
#3.115 Infrastructure $ 3.61 m2 Enter total area of landfill to be covered
Enter nameplate capacity of wastewater treatment
plant. Rate is for aboveground unit with tanks. If the
Sewage Plant facility has large in-ground clarifiers / settling ponds
#3.116 Infrastructure $ 144.19 kL/day
add a pond or tank rate. If the facility places / irrigates
treated materials to land, add a land rehabilitation rate.
#3.127 Infrastructure Crush concrete to make road aggregate - 75 mm $ 10.00 t Crush concrete
Does not include haulage of materials - assumes
#3.128 Infrastructure Crush concrete to make road aggregate - 50 mm $ 13.00 t
crushing plant is readily available.
#3.130 Infrastructure Remove fence (cyclone/wire fence) $ 20.00 m Enter length of fence to remove.
#3.131 Infrastructure Construct no-climb stock fence around rehabilitated areas $ 21.12 m Enter length of fence to construct.
#3.132 Infrastructure Construct standard stock fence around rehabilitated areas $ 16.72 m Enter length of fence to construct.
#3.135 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML $ 3,616.51 tank Enter number of tanks
#3.136 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 0.6 ML $ 6,543.87 tank Enter number of tanks
#3.137 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 1 ML $ 7,430.27 tank Enter number of tanks
#3.138 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 3.5 ML $ 15,589.92 tank Enter number of tanks
#3.139 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 7 ML $ 24,675.35 tank Enter number of tanks
#3.140 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 8 ML $ 28,165.58 tank Enter number of tanks
#3.141 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 12 ML $ 33,078.12 tank Enter number of tanks
#3.142 Infrastructure Vertical, Steel, Open top, Earth, Single skin, Lined, 17 ML $ 44,197.13 tank Enter number of tanks
#3.143 Infrastructure Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 4 kL $ 15,559.76 tank Enter number of tanks
#3.144 Infrastructure Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 8 kL $ 23,306.35 tank Enter number of tanks
#3.145 Infrastructure Concrete Ring, Steel, Open top, Earth, Single skin, Lined, 12 kL $ 29,025.07 tank Enter number of tanks
#3.146 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 1.2 kL $ 1,370.41 tank Enter number of tanks
#3.147 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 5 kL $ 1,527.45 tank Enter number of tanks
#3.148 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 10 kL $ 1,703.78 tank Enter number of tanks
#3.149 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 20 kL $ 1,995.78 tank Enter number of tanks
#3.150 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 30 kL $ 2,093.81 tank Enter number of tanks
#3.151 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 40 kL $ 2,374.92 tank Enter number of tanks
#3.152 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 50 kL $ 2,594.91 tank Enter number of tanks
#3.153 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 55 kL $ 2,668.24 tank Enter number of tanks
#3.154 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 70 kL $ 2,961.57 tank Enter number of tanks
#3.155 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 90 kL $ 3,105.55 tank Enter number of tanks
#3.156 Infrastructure Horizontal, Steel, Closed top, Skid, Single skin, Not lined, 110 kL $ 3,383.15 tank Enter number of tanks
#3.157 Infrastructure Vertical, Steel, Closed top, Steel, Single skin, Not lined, 100 kL $ 4,565.76 tank Enter number of tanks
#3.158 Infrastructure Vertical, Steel, Closed top, Steel, Single skin, Not lined, 200 kL $ 5,895.28 tank Enter number of tanks
#3.159 Infrastructure Vertical, Steel, Closed top, Steel, Single skin, Not lined, 300 kL $ 7,449.68 tank Enter number of tanks
#3.160 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 1.2 kL $ 18,426.04 tank Enter number of tanks
#3.161 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 1.9 kL $ 23,896.38 tank Enter number of tanks
#3.162 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 3.6 kL $ 35,845.21 tank Enter number of tanks
#3.163 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 kL $ 45,832.54 tank Enter number of tanks
#3.164 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 7.6 kL $ 57,093.13 tank Enter number of tanks
#3.165 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 12 kL $ 71,244.34 tank Enter number of tanks
#3.166 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 15.5 kL $ 84,220.69 tank Enter number of tanks
#3.167 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 25 kL $ 121,840.87 tank Enter number of tanks
#3.168 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 40 kL $ 173,539.58 tank Enter number of tanks
#3.169 Infrastructure Panel, Concrete, Open top, Earth, Single skin, Lined, 50 kL $ 204,470.22 tank Enter number of tanks
#3.170 Infrastructure Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 1.5 kL $ 6,137.76 tank Enter number of tanks
#3.171 Infrastructure Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 3 kL $ 570.08 tank Enter number of tanks
#3.172 Infrastructure Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 5 kL $ 570.71 tank Enter number of tanks
#3.173 Infrastructure Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 10 kL $ 571.16 tank Enter number of tanks
#3.174 Infrastructure Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 13.5 kL $ 698.66 tank Enter number of tanks
#3.175 Infrastructure Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 18.2 kL $ 699.52 tank Enter number of tanks
Demolish and remove above ground small tank clean (Fuel storage, Enter the number of tanks to demolish. Use for fuel
#4.16 Process Equipment $ 10,000.00 item
thickener etc. 3 - 9 m diameter) storage, thickener, flocculation and similar tanks.
Demolish and remove above ground medium tank clean (Fuel storage, Enter the number of tanks to demolish. Use for fuel
#4.17 Process Equipment $ 30,000.00 item
thickener etc. 10 - 15 m diameter) storage, thickener, flocculation and similar tanks.
Demolish and remove above ground large tank clean (Fuel storage, Enter the number of tanks to demolish. Use for fuel
#4.18 Process Equipment $ 45,000.00 item
thickener etc. 16 - 25 m diameter) storage, thickener, flocculation and similar tanks.
Demolish and remove above ground extra large tank clean (Fuel storage, Enter the number of tanks to demolish. Use for fuel
#4.19 Process Equipment $ 100,000.00 item
thickener etc. 26 - 50 m diameter) storage, thickener, flocculation and similar tanks.
Demolish and remove above ground extra extra large tank clean (Fuel Enter the number of tanks to demolish. Use for fuel
#4.20 Process Equipment $ 175,000.00 item
storage, thickener etc. >50 m diameter) storage, thickener, flocculation and similar tanks.
Enter the number of small underground tanks to be
#4.21 Process Equipment Removal of small underground tank (<5000 L) - including pipes, bunds etc. $ 21,000.00 item
removed and disposed.
#4.33 Infrastructure Crush concrete to make road aggregate - 75 mm $ 10.00 t Crush concrete
#5.03 Water Storage Process > 0 and <= 1 ML, Pasture $ 7,677.20 structure Enter number of water structures
#5.04 Water Storage Process > 1 and <= 3.5 ML, Pasture $ 26,041.11 structure Enter number of water structures
#5.05 Water Storage Process > 3.5 and <= 7.5 ML, Pasture $ 37,490.41 structure Enter number of water structures
#5.06 Water Storage Process > 7.5 and <= 10 ML, Pasture $ 48,164.45 structure Enter number of water structures
#5.07 Water Storage Process > 10 and <= 20 ML, Pasture $ 97,437.48 structure Enter number of water structures
#5.08 Water Storage Process > 20 and <= 50 ML, Pasture $ 179,912.24 structure Enter number of water structures
#5.09 Water Storage Process > 50 and <= 100 ML, Pasture $ 195,528.57 structure Enter number of water structures
#5.10 Water Storage Process > 100 and <= 200 ML, Pasture $ 310,641.88 structure Enter number of water structures
#5.11 Water Storage Process > 200 and <= 300 ML, Pasture $ 469,212.61 structure Enter number of water structures
#5.12 Water Storage Process > 300 and <= 500 ML, Pasture $ 684,443.57 structure Enter number of water structures
#5.13 Water Storage Process > 500 and <= 1000 ML, Pasture $ 1,138,676.05 structure Enter number of water structures
#5.14 Water Storage Process > 1000 and <= 2000 ML, Pasture $ 1,530,667.96 structure Enter number of water structures
#5.15 Water Storage Process > 2000 and <= 3000 ML, Pasture $ 2,111,389.96 structure Enter number of water structures
#5.16 Water Storage Process > 3000 and <= 4000 ML, Pasture $ 2,431,941.86 structure Enter number of water structures
#5.17 Water Storage Process > 4000 and <= 5000 ML, Pasture $ 2,803,157.35 structure Enter number of water structures
#5.18 Water Storage Process > 0 and <= 1 ML, Native $ 7,931.30 structure Enter number of water structures
#5.19 Water Storage Process > 1 and <= 3.5 ML, Native $ 26,803.41 structure Enter number of water structures
#5.20 Water Storage Process > 3.5 and <= 7.5 ML, Native $ 38,760.91 structure Enter number of water structures
#5.21 Water Storage Process > 7.5 and <= 10 ML, Native $ 49,689.05 structure Enter number of water structures
#5.22 Water Storage Process > 10 and <= 20 ML, Native $ 100,486.68 structure Enter number of water structures
#5.23 Water Storage Process > 20 and <= 50 ML, Native $ 186,772.94 structure Enter number of water structures
#5.24 Water Storage Process > 50 and <= 100 ML, Native $ 203,151.57 structure Enter number of water structures
#5.25 Water Storage Process > 100 and <= 200 ML, Native $ 323,092.78 structure Enter number of water structures
#5.26 Water Storage Process > 200 and <= 300 ML, Native $ 488,778.31 structure Enter number of water structures
#5.27 Water Storage Process > 300 and <= 500 ML, Native $ 715,443.77 structure Enter number of water structures
#5.28 Water Storage Process > 500 and <= 1000 ML, Native $ 1,191,782.95 structure Enter number of water structures
#5.29 Water Storage Process > 1000 and <= 2000 ML, Native $ 1,617,061.96 structure Enter number of water structures
#5.30 Water Storage Process > 2000 and <= 3000 ML, Native $ 2,233,357.96 structure Enter number of water structures
#5.31 Water Storage Process > 3000 and <= 4000 ML, Native $ 2,571,696.86 structure Enter number of water structures
#5.32 Water Storage Process > 4000 and <= 5000 ML, Native $ 2,955,617.35 structure Enter number of water structures
#5.33 Water Storage Process > 0 and <= 1 ML, Arid $ 7,511.65 structure Enter number of water structures
#5.34 Water Storage Process > 1 and <= 3.5 ML, Arid $ 24,151.58 structure Enter number of water structures
#5.35 Water Storage Process > 3.5 and <= 7.5 ML, Arid $ 34,341.18 structure Enter number of water structures
#5.36 Water Storage Process > 7.5 and <= 10 ML, Arid $ 44,385.38 structure Enter number of water structures
#5.37 Water Storage Process > 10 and <= 20 ML, Arid $ 89,879.33 structure Enter number of water structures
#5.38 Water Storage Process > 20 and <= 50 ML, Arid $ 162,906.40 structure Enter number of water structures
#5.39 Water Storage Process > 50 and <= 100 ML, Arid $ 176,633.20 structure Enter number of water structures
#5.40 Water Storage Process > 100 and <= 200 ML, Arid $ 279,779.43 structure Enter number of water structures
#5.41 Water Storage Process > 200 and <= 300 ML, Arid $ 420,714.48 structure Enter number of water structures
#5.42 Water Storage Process > 300 and <= 500 ML, Arid $ 607,602.38 structure Enter number of water structures
#5.43 Water Storage Process > 500 and <= 1000 ML, Arid $ 1,007,038.27 structure Enter number of water structures
#5.44 Water Storage Process > 1000 and <= 2000 ML, Arid $ 1,316,520.38 structure Enter number of water structures
#5.45 Water Storage Process > 2000 and <= 3000 ML, Arid $ 1,809,063.97 structure Enter number of water structures
#5.46 Water Storage Process > 3000 and <= 4000 ML, Arid $ 2,085,526.65 structure Enter number of water structures
#5.47 Water Storage Process > 4000 and <= 5000 ML, Arid $ 2,425,249.86 structure Enter number of water structures
#5.48 Water Storage Raw > 0 and <= 1 ML, Pasture $ 6,664.79 structure Enter number of water structures
#5.49 Water Storage Raw > 1 and <= 3.5 ML, Pasture $ 23,003.88 structure Enter number of water structures
#5.50 Water Storage Raw > 3.5 and <= 7.5 ML, Pasture $ 32,428.35 structure Enter number of water structures
#5.51 Water Storage Raw > 7.5 and <= 10 ML, Pasture $ 42,089.98 structure Enter number of water structures
#5.52 Water Storage Raw > 10 and <= 20 ML, Pasture $ 85,288.54 structure Enter number of water structures
#5.53 Water Storage Raw > 20 and <= 50 ML, Pasture $ 152,577.12 structure Enter number of water structures
#5.54 Water Storage Raw > 50 and <= 100 ML, Pasture $ 165,156.22 structure Enter number of water structures
#5.55 Water Storage Raw > 100 and <= 200 ML, Pasture $ 265,143.93 structure Enter number of water structures
#5.56 Water Storage Raw > 200 and <= 300 ML, Pasture $ 397,715.83 structure Enter number of water structures
#5.57 Water Storage Raw > 300 and <= 500 ML, Pasture $ 571,162.97 structure Enter number of water structures
#5.58 Water Storage Raw > 500 and <= 1000 ML, Pasture $ 944,613.37 structure Enter number of water structures
#5.59 Water Storage Raw > 1000 and <= 2000 ML, Pasture $ 1,323,200.78 structure Enter number of water structures
#5.60 Water Storage Raw > 2000 and <= 3000 ML, Pasture $ 1,818,495.12 structure Enter number of water structures
#5.61 Water Storage Raw > 3000 and <= 4000 ML, Pasture $ 2,096,333.18 structure Enter number of water structures
#5.62 Water Storage Raw > 4000 and <= 5000 ML, Pasture $ 2,437,038.80 structure Enter number of water structures
#5.63 Water Storage Raw > 0 and <= 1 ML, Native $ 6,918.89 structure Enter number of water structures
#5.64 Water Storage Raw > 1 and <= 3.5 ML, Native $ 23,766.18 structure Enter number of water structures
#5.65 Water Storage Raw > 3.5 and <= 7.5 ML, Native $ 33,698.85 structure Enter number of water structures
#5.66 Water Storage Raw > 7.5 and <= 10 ML, Native $ 43,614.58 structure Enter number of water structures
#5.67 Water Storage Raw > 10 and <= 20 ML, Native $ 88,337.74 structure Enter number of water structures
#5.68 Water Storage Raw > 20 and <= 50 ML, Native $ 159,437.82 structure Enter number of water structures
#5.69 Water Storage Raw > 50 and <= 100 ML, Native $ 172,779.22 structure Enter number of water structures
#5.70 Water Storage Raw > 100 and <= 200 ML, Native $ 277,594.83 structure Enter number of water structures
#5.71 Water Storage Raw > 200 and <= 300 ML, Native $ 417,281.53 structure Enter number of water structures
#5.72 Water Storage Raw > 300 and <= 500 ML, Native $ 602,163.17 structure Enter number of water structures
#5.73 Water Storage Raw > 500 and <= 1000 ML, Native $ 997,720.27 structure Enter number of water structures
#5.74 Water Storage Raw > 1000 and <= 2000 ML, Native $ 1,409,594.78 structure Enter number of water structures
#5.75 Water Storage Raw > 2000 and <= 3000 ML, Native $ 1,940,463.12 structure Enter number of water structures
#5.76 Water Storage Raw > 3000 and <= 4000 ML, Native $ 2,236,088.18 structure Enter number of water structures
#5.77 Water Storage Raw > 4000 and <= 5000 ML, Native $ 2,589,498.80 structure Enter number of water structures
#5.78 Water Storage Raw > 0 and <= 1 ML, Arid $ 6,499.24 structure Enter number of water structures
#5.79 Water Storage Raw > 1 and <= 3.5 ML, Arid $ 21,114.34 structure Enter number of water structures
#5.80 Water Storage Raw > 3.5 and <= 7.5 ML, Arid $ 29,279.12 structure Enter number of water structures
#5.81 Water Storage Raw > 7.5 and <= 10 ML, Arid $ 38,310.91 structure Enter number of water structures
#5.82 Water Storage Raw > 10 and <= 20 ML, Arid $ 77,730.39 structure Enter number of water structures
#5.83 Water Storage Raw > 20 and <= 50 ML, Arid $ 135,571.28 structure Enter number of water structures
#5.84 Water Storage Raw > 50 and <= 100 ML, Arid $ 146,260.84 structure Enter number of water structures
#5.85 Water Storage Raw > 100 and <= 200 ML, Arid $ 234,281.49 structure Enter number of water structures
#5.86 Water Storage Raw > 200 and <= 300 ML, Arid $ 349,217.70 structure Enter number of water structures
#5.87 Water Storage Raw > 300 and <= 500 ML, Arid $ 494,321.78 structure Enter number of water structures
#5.88 Water Storage Raw > 500 and <= 1000 ML, Arid $ 812,975.59 structure Enter number of water structures
#5.89 Water Storage Raw > 1000 and <= 2000 ML, Arid $ 1,109,053.20 structure Enter number of water structures
#5.90 Water Storage Raw > 2000 and <= 3000 ML, Arid $ 1,516,169.12 structure Enter number of water structures
#5.91 Water Storage Raw > 3000 and <= 4000 ML, Arid $ 1,749,917.98 structure Enter number of water structures
#5.92 Water Storage Raw > 4000 and <= 5000 ML, Arid $ 2,059,131.30 structure Enter number of water structures
#5.93 Water Storage Evaporation and other > 0 and <= 1 ML, Pasture $ 4,757.97 structure Enter number of water structures
#5.94 Water Storage Evaporation and other > 1 and <= 3.5 ML, Pasture $ 17,283.41 structure Enter number of water structures
#5.95 Water Storage Evaporation and other > 3.5 and <= 7.5 ML, Pasture $ 22,894.24 structure Enter number of water structures
#5.96 Water Storage Evaporation and other > 7.5 and <= 10 ML, Pasture $ 30,649.05 structure Enter number of water structures
#5.97 Water Storage Evaporation and other > 10 and <= 20 ML, Pasture $ 62,406.66 structure Enter number of water structures
#5.98 Water Storage Evaporation and other > 20 and <= 50 ML, Pasture $ 101,092.90 structure Enter number of water structures
#5.99 Water Storage Evaporation and other > 50 and <= 100 ML, Pasture $ 107,951.53 structure Enter number of water structures
#5.100 Water Storage Evaporation and other > 100 and <= 200 ML, Pasture $ 175,819.84 structure Enter number of water structures
#5.101 Water Storage Evaporation and other > 200 and <= 300 ML, Pasture $ 257,349.40 structure Enter number of water structures
#5.102 Water Storage Evaporation and other > 300 and <= 500 ML, Pasture $ 348,764.20 structure Enter number of water structures
#5.103 Water Storage Evaporation and other > 500 and <= 1000 ML, Pasture $ 563,618.76 structure Enter number of water structures
#5.104 Water Storage Evaporation and other > 1000 and <= 2000 ML, Pasture $ 811,633.81 structure Enter number of water structures
#5.105 Water Storage Evaporation and other > 2000 and <= 3000 ML, Pasture $ 1,096,282.92 structure Enter number of water structures
#5.106 Water Storage Evaporation and other > 3000 and <= 4000 ML, Pasture $ 1,268,798.38 structure Enter number of water structures
#5.107 Water Storage Evaporation and other > 4000 and <= 5000 ML, Pasture $ 1,534,273.55 structure Enter number of water structures
#5.108 Water Storage Evaporation and other > 0 and <= 1 ML, Native $ 5,012.07 structure Enter number of water structures
#5.109 Water Storage Evaporation and other > 1 and <= 3.5 ML, Native $ 18,045.71 structure Enter number of water structures
#5.110 Water Storage Evaporation and other > 3.5 and <= 7.5 ML, Native $ 24,164.74 structure Enter number of water structures
#5.111 Water Storage Evaporation and other > 7.5 and <= 10 ML, Native $ 32,173.65 structure Enter number of water structures
#5.112 Water Storage Evaporation and other > 10 and <= 20 ML, Native $ 65,455.86 structure Enter number of water structures
#5.113 Water Storage Evaporation and other > 20 and <= 50 ML, Native $ 107,953.60 structure Enter number of water structures
#5.114 Water Storage Evaporation and other > 50 and <= 100 ML, Native $ 115,574.53 structure Enter number of water structures
#5.115 Water Storage Evaporation and other > 100 and <= 200 ML, Native $ 188,270.74 structure Enter number of water structures
#5.116 Water Storage Evaporation and other > 200 and <= 300 ML, Native $ 276,915.10 structure Enter number of water structures
#5.117 Water Storage Evaporation and other > 300 and <= 500 ML, Native $ 379,764.40 structure Enter number of water structures
#5.118 Water Storage Evaporation and other > 500 and <= 1000 ML, Native $ 616,725.66 structure Enter number of water structures
#5.119 Water Storage Evaporation and other > 1000 and <= 2000 ML, Native $ 898,027.81 structure Enter number of water structures
#5.120 Water Storage Evaporation and other > 2000 and <= 3000 ML, Native $ 1,218,250.92 structure Enter number of water structures
#5.121 Water Storage Evaporation and other > 3000 and <= 4000 ML, Native $ 1,408,553.38 structure Enter number of water structures
#5.122 Water Storage Evaporation and other > 4000 and <= 5000 ML, Native $ 1,686,733.55 structure Enter number of water structures
#5.123 Water Storage Evaporation and other > 0 and <= 1 ML, Arid $ 4,592.42 structure Enter number of water structures
#5.124 Water Storage Evaporation and other > 1 and <= 3.5 ML, Arid $ 15,393.87 structure Enter number of water structures
#5.125 Water Storage Evaporation and other > 3.5 and <= 7.5 ML, Arid $ 19,745.01 structure Enter number of water structures
#5.126 Water Storage Evaporation and other > 7.5 and <= 10 ML, Arid $ 26,869.97 structure Enter number of water structures
#5.127 Water Storage Evaporation and other > 10 and <= 20 ML, Arid $ 54,848.51 structure Enter number of water structures
#5.128 Water Storage Evaporation and other > 20 and <= 50 ML, Arid $ 84,087.06 structure Enter number of water structures
#5.129 Water Storage Evaporation and other > 50 and <= 100 ML, Arid $ 89,056.15 structure Enter number of water structures
#5.130 Water Storage Evaporation and other > 100 and <= 200 ML, Arid $ 144,957.39 structure Enter number of water structures
#5.131 Water Storage Evaporation and other > 200 and <= 300 ML, Arid $ 208,851.27 structure Enter number of water structures
#5.132 Water Storage Evaporation and other > 300 and <= 500 ML, Arid $ 271,923.01 structure Enter number of water structures
#5.133 Water Storage Evaporation and other > 500 and <= 1000 ML, Arid $ 431,980.99 structure Enter number of water structures
#5.134 Water Storage Evaporation and other > 1000 and <= 2000 ML, Arid $ 597,486.22 structure Enter number of water structures
#5.135 Water Storage Evaporation and other > 2000 and <= 3000 ML, Arid $ 793,956.93 structure Enter number of water structures
#5.136 Water Storage Evaporation and other > 3000 and <= 4000 ML, Arid $ 922,383.17 structure Enter number of water structures
#5.137 Water Storage Evaporation and other > 4000 and <= 5000 ML, Arid $ 1,156,366.06 structure Enter number of water structures
#5.138 Water Storage Lined > 0 and <= 1 ML $ 80,000.00 ha Enter total crest area of water structures
#5.139 Water Storage Lined > 1 and <= 3.5 ML $ 78,000.00 ha Enter total crest area of water structures
#5.140 Water Storage Lined > 3.5 and <= 7.5 ML $ 75,000.00 ha Enter total crest area of water structures
#5.141 Water Storage Lined > 7.5 and <= 10 ML $ 74,000.00 ha Enter total crest area of water structures
#5.142 Water Storage Lined > 10 and <= 20 ML $ 70,000.00 ha Enter total crest area of water structures
#5.143 Water Storage Lined > 20 and <= 50 ML $ 65,000.00 ha Enter total crest area of water structures
#5.144 Water Storage Lined > 50 and <= 100 ML $ 63,500.00 ha Enter total crest area of water structures
#5.145 Water Storage Unlined > 0 and <= 1 ML $ 50,000.00 ha Enter total crest area of water structures
#5.146 Water Storage Unlined > 1 and <= 3.5 ML $ 49,000.00 ha Enter total crest area of water structures
#5.147 Water Storage Unlined > 3.5 and <= 7.5 ML $ 47,000.00 ha Enter total crest area of water structures
#5.148 Water Storage Unlined > 7.5 and <= 10 ML $ 45,000.00 ha Enter total crest area of water structures
#5.149 Water Storage Unlined > 10 and <= 20 ML $ 43,000.00 ha Enter total crest area of water structures
#5.150 Water Storage Unlined > 20 and <= 50 ML $ 38,000.00 ha Enter total crest area of water structures
#5.151 Water Storage Unlined > 50 and <= 100 ML $ 36,000.00 ha Enter total crest area of water structures
Water Treatment Enter the number of dam / ponds with residual water
#6.05 Naturally Evaporate Water in Pond $ 5,291.20 Dam
and Pumping and where the water will be allowed to evaporate.
Water Treatment Enter the number of dam / ponds with residual water
#6.06 Evaporate Water with Evaporators $ 53,739.57 Dam
and Pumping that will be evaporated using and atomiser.
Water Treatment Removal of evaporation fans and / or other water transfer and Provisional sum for removal of water management
#6.11 $ 27,500.00 Item
and Pumping management infrastructure infrastructure.
Water Treatment
#6.12 Dewatering Plant Decommissioning $ 4,099.07 ML/day Enter capacity of dewatering system.
and Pumping
10. Pits
#10.01 Pits Drill and blast faces to make safe $ 1.92 m3 Enter total volume of material to be blasted.
#10.03 Pits Highwall treatment - safety berm construction haul from stockpile 4km $ 47.78 m Enter total length of highwall.
#11.03 Underground Mines Removal of conveyors and support services down Drift/Decline $ 1,015.87 m Enter number of conveyor assemblies.
Hoisting and person haulage shafts - seal with concrete plug and Enter number of shafts. Use for openings up to 8 m
#11.08 Underground Mines $ 242,886.65 Item
rehabilitate diameter.
Hoisting and person haulage shafts - backfill using suitably sized Enter number of shafts. Use for openings up to 8 m
#11.12 Underground Mines $ 1,035.63 m
(screened) material diameter.
12. Ports
#12.01 Ports Jetty $ 937.36 m Enter the length of jetty to demolish.
#12.04 Ports Reclaimer $ 750,000.00 item Enter the number of reclaimers to remove.
#12.05 Ports Shiploaders $ 375,000.00 item Enter the number of shiploaders to remove.
#12.06 Ports Conveyor on jetty $ 370.00 m Enter the length of conveyor on jetty to remove.
#12.07 Ports Conveyor on land $ 241.45 m Enter the length of conveyor on land to remove.
Investigation Enter the total mass of soil impacted with low level
#13.06 Low Level Petroleum Hydrocarbons in soil $ 117.38 tonne
Contamination Scrap petroleum hydrocarbons in soil to be disposed off-site.
Investigation Enter the total mass of soil impacted with high level
#13.07 High Level Petroleum Hydrocarbons in soil $ 233.95 tonne
Contamination Scrap petroleum hydrocarbons in soil to be disposed off-site.
Investigation Enter the total mass of soil impacted with low level
#13.08 Low Level Inorganics in soil $ 117.38 tonne
Contamination Scrap petroleum hydrocarbons in soil to be disposed off-site.
Investigation Enter the total mass of soil impacted with high level
#13.09 High Level Inorganics in soil $ 233.95 tonne
Contamination Scrap petroleum hydrocarbons in soil to be disposed off-site.
Investigation
#13.10 Sludge $ 138.95 tonne Enter the total mass of sludge to be disposed off-site.
Contamination Scrap
Investigation
#13.11 General Waste $ 118.95 tonne Enter the total mass of sludge to be disposed off-site.
Contamination Scrap
Investigation
#13.12 Construction / building waste $ 118.95 tonne Enter the total mass of sludge to be disposed off-site.
Contamination Scrap
Investigation
#13.13 Regulated waste (e.g. tires and belts) $ 233.95 tonne Enter the total mass of sludge to be disposed off-site.
Contamination Scrap
General Land
#14.06 Rehabilitation of miscellaneous footprints $ 12,040.52 ha Enter area of footprint area to be rehabilitated.
Rehabilitation
General Land
#14.08 Pest management on buffer lands, non-disturbed, and rehabilitated areas $ 150.00 ha Enter area of land requiring pest management.
Rehabilitation
General Land Engineered cut-through drain (6m wide) riprap lined (100 mm thick) based Enter surface area of the surface expression of chain
#14.09 $ 18,728.21 ha
Rehabilitation on catchment size of subsidence using D10 dozer. pillars to re-establish natural drainage pathways.
General Land Enter area of land for areas that require additional
#14.31 Hydro-seeding with mulch and bitumen tack $ 1.92 m2
Rehabilitation stabilisation and not included in other domains or rates.
General Land
#14.36 Lime $ 221.63 ha Enter the area of land requiring amendment.
Rehabilitation
General Land
#14.37 Biosolids, MSW, Manure $ 3,854.35 ha Enter area of land to which organic material will be
Rehabilitation
applied.
General Land
#14.38 Hay Mulch / Sugar Cane $ 1,230.32 ha Enter area of land to which organic material will be
Rehabilitation
applied.
General Land
#14.42 Water Supply / Monitoring bore hole plugging $ 238.28 bore Enter number of bores to plug.
Rehabilitation
#15.01 Mobe sheet Mobilisation & Demobilisation - Small Fleet (<= 150 km) $ 130,000.00 Site See Information Sheet
#15.02 Mobe sheet Mobilisation & Demobilisation - Small Fleet (> 150 km and <= 500 km) $ 238,500.00 Site See Information Sheet
#15.03 Mobe sheet Mobilisation & Demobilisation - Small Fleet (> 500 km and <= 1000 km) $ 451,000.00 Site See Information Sheet
#15.04 Mobe sheet Mobilisation & Demobilisation - Small Fleet (> 1000 km) $ 555,000.00 Site See Information Sheet
#15.05 Mobe sheet Mobilisation & Demobilisation - Medium Fleet (<=150 km) $ 191,000.00 Site See Information Sheet
#15.06 Mobe sheet Mobilisation & Demobilisation - Medium Fleet (> 150 km and <= 500 km) $ 350,000.00 Site See Information Sheet
#15.07 Mobe sheet Mobilisation & Demobilisation - Medium Fleet (> 500 km and <= 1000 km) $ 661,500.00 Site See Information Sheet
#15.08 Mobe sheet Mobilisation & Demobilisation - Medium Fleet (> 1000 km) $ 814,000.00 Site See Information Sheet
#15.09 Mobe sheet Mobilisation & Demobilisation - Large Fleet (<= 150 km) $ 208,000.00 Site See Information Sheet
#15.10 Mobe sheet Mobilisation & Demobilisation - Large Fleet (> 150 km and <= 500 km) $ 381,000.00 Site See Information Sheet
#15.11 Mobe sheet Mobilisation & Demobilisation - Large Fleet (> 500 km and <= 1000 km) $ 720,500.00 Site See Information Sheet
#15.12 Mobe sheet Mobilisation & Demobilisation - Large Fleet (> 1000 km) $ 887,000.00 Site See Information Sheet
Mining ERC Calculator Filter - de-select zero to redu
Contents Summary
$ - Total ERC
Use and Notes
Summarises the total costs from each Input Sheet and adds the multipliers of project management, maintenance and monitoring, and contingency. The User ca
maintenance and monitoring multipliers in this Sheet. See notes to the right for conditions under which that can occur.
Item Quantity
2. Exploration
Seismic, Grid-Lines, Minor Tracks (by length) 0.00
3. Infrastructure
Disconnect Major Services to Facility 0
Pipelines (not associated with facilities / plant, i.e. pipelines connecting facilities / dams) 0.00
Buildings Portable 0
Lattice Structures 0
Concrete and Bitumen Hardstand including airstrip (not associated with buildings, processing facilities) 0.00
Rail Infrastructure 0
Landfills 0.00
Rehabilitation of Areas not covered above or in Process Equipment (see TOV descriptions) 0.00
Fencing 0
Tanks 0
5. Water Storage
Water Storages Defaults by Category and Capacity 0
Mining ERC Calculator Filter - de-select zero to redu
Contents Summary
Water Storages Defaults by Area 0.00
Dewatering 0
10. Pits
Total 0.00
12. Ports
Ports (and other Marine Facilities) - Defaults
Remove material from footprint of process facility / stockpile area / roads and dump in void on-site from footprint of the process facility (leach pads) / stockpile area (ROM produc
0.00
Remove scrap (only where a source separate to process equipment and other activities generating waste) 0.00
Bores 0
If total ERC is < A$1M before PM, M&M, contingency and mobe, user can elect to select items (10% applied as mobe)
Additional Items
Combined 0.00
Contingency
1
Unit Average Rate Total Cost
1
1
1
items $0.00 $ -
0
$ -
1
1
km $0.00 $ -
0
ha $0.00 $ -
0
km $0.00 $ -
0
ha $0.00 $ -
0
items $0.00 $ -
0
items $0.00 $ -
0
ha $0.00 $ -
0
$ -
1
1
# $0.00 $ -
0
km $0.00 $ -
0
ha $0.00 $ -
0
km $0.00 $ -
0
ha $0.00 $ -
0
see sheet $0.00 $ -
0
km $0.00 $ -
0
ha $0.00 $ -
0
km $0.00 $ -
0
ha $0.00 $ -
0
ha $0.00 $ -
0
ha $0.00 $ -
0
ha $0.00 $ -
0
m $0.00 $ -
0
m $0.00 $ -
0
camps $0.00 $ -
0
m2 $0.00 $ -
0
m2 $0.00 $ -
0
# $0.00 $ -
0
# $0.00 $ -
0
km $0.00 $ -
0
m2 $0.00 $ -
0
various $0.00 $ -
0
m2 $0.00 $ -
0
m2 $0.00 $ -
0
m2 $0.00 $ -
0
1
$ -
0
$ -
1
1
structures $0.00 $ -
0
Filter - de-select zero to reduce the rows to only structural rows and rows with values 1
1
ha $0.00 $ -
0
see sheet $0.00 $ -
0
$ -
1
1
various $0.00 $ -
0
pumps $0.00 $ -
0
$ -
1
1
ha $0.00 $ -
0
ha $0.00 $ -
0
ha $0.00 $ -
0
ha $0.00 $ -
0
$ -
1
1
ha $0.00 $ -
0
ha $0.00 $ -
0
$ -
1
1
ha $0.00 $ -
0
ha $0.00 $ -
0
$ -
1
1
ha $0.00 $ -
0
$ -
1
1
$ -
0
$ -
1
$ -
0
ha $0.00 $ -
0
$ -
1
1
ha $0.00 $ -
0
m3 $0.00 $ -
0
t $0.00 $ -
0
t $0.00 $ -
0
t $0.00 $ -
0
t $0.00 $ -
0
$ -
1
1
total $0.00 $ -
0
total $0.00 $ -
0
mix $0.00 $ -
0
ha $0.00 $ -
0
mix $0.00 $ -
0
bores $0.00 $ -
0
ha $0.00 $ -
0
m3 $0.00 $ -
0
ha $0.00 $ -
0
$ -
1
1
mobes $0.00 $ -
0
mobes $0.00 $ -
0
mobes $0.00 $ -
0
Filter - de-select zero to reduce the rows to only structural rows and rows with values 1
1
mobes $0.00 $ -
0
mobes $0.00 $ -
0
$ -
1
1
mix $0.00 $ -
0
$ -
1
$ - 1
10% $ -
5% $ -
10% $ -
$ -
$ -
Total pre-mobe and multipliers figure used in 15. Mobilisation and User $0.00
Mining ERC Calculator
Contents 1. Eligible Mining Activities
$ - Input Sheet Total
$ - Total ERC
The activities shown in this sheet do not include seeding costs. Include costs for the seeding to rates #1.31
Map ID
Exploration
Pits
Infrastructure
Underground
Infrastructure
Land Rehabilitation
Top
e Mining Activities
eligible mining activity only. If you are calculating ERC for an EA which was applied for via a variation EA application, you
nly the elements of your activity that comply with the standard conditions and eligibility criteria for the mining lease
se the other relevant sheets to calculate the ERC for the elements of your activity which were the subject of the
t do not include seeding costs. Include costs for the seeding to rates #1.31 and #1.32
ITEM
LOW RISK Tailings Storage Facility The oxidised zone has been mined
only; no chemicals used for processing.
Landfill
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
Enter description
User Notes (Overwrite the text below to add User Notes
n EA which was applied for via a variation EA application, you Enter any information that will support assumptions and as
d conditions and eligibility criteria for the mining lease
ments of your activity which were the subject of the
Cap and seal open bore holes. No allowance for seed. Add any area to be
seeded to rates #1.03 and #1.04.
Suitable rock sourced from stockpile, includes load, haul and dump using
medium fleet (CAT 777 or smaller). Includes fresh rock truck dumped. No
allowance for seed. Add any area to be seeded to rates #1.31 and #1.32.
Fencing and signage (5 strand x 12m high). Allows for purchase of signs
and fencing material and installation.
Source local growth material (200mm GM) - small fleet. No allowance for
seed. Add any area to be seeded to rates #1.31 and #1.32.
Recontouring, rip and trim. Capillary break rock cover @ 0.6m thick. Clay
cover, compacted @ 0.5m thick. Rock cover @ 1.5m thick. Spread growth
media @ 0.15m thick (haulage < 1km). No allowance for seed. Add any
area to be seeded to rates #1.31 and #1.32.
Recontouring, rip and trim. Working cover @ 0.5m thick. Capillary break
rock cover @ 0.6m thick. Clay cover, compacted @ 0.5m thick. Rock
cover @ 1.5m thick. Spread growth media @ 0.15m thick (haulage <
1km). No allowance for seed. Add any area to be seeded to rates #1.31
and #1.32.
Recontouring, rip and trim. Capillary break rock cover @ 0.6m thick. Clay
cover, compacted @ 0.5m thick. Spread growth media @ 0.15m thick
(haulage < 1km). No allowance for seed. Add any area to be seeded to
rates #1.31 and #1.32.
Recontouring, rip and trim. No allowance for seed. Add any area to be
seeded to rates #1.31 and #1.32.
Shape, recontour, doze, rip and trim. No allowance for seed. Add any area
to be seeded to rates #1.31 and #1.32.
Demolish equipment and remove footings. Excavate footprint area (to 0.3
m depth). Backfill (to 0.3m). Rip and trim with grader. Spread growth
media @0.15m thick (haulage < 1km). No allowance for seed. Add any
area to be seeded to rates #1.31 and #1.32.
Shape and doze for drainage. Rip and trim. No allowance for seed. Add
any area to be seeded to rates #1.31 and #1.32.
Excavate footprint area (to 0.3m depth). Rip and trim. No allowance for
seed. Add any area to be seeded to rates #1.31 and #1.32.
Excavate footprint area (to 0.5m depth). Backfill (to 0.5m)Rip and trim. No
allowance for seed. Add any area to be seeded to rates #1.31 and #1.32.
Rip up road base, shape for drainage (D9). Salvage growth media from
road verge using grader. Rip and trim. Add any area to be seeded to rates
#1.31 and #1.32.
Cover up with dozer. Use soil from nearby. Assumes dozer push of 3 lifts
of 0.5m. Haul from nearby (up to 1000m) using loader and trucks and
place. Add any area to be seeded to rates #1.31 and #1.32. D9R Dozer.
Backfill shaft. Assumes 4.0m dia. backfill graded rock. Assumes screened
suitable rock (1000m haulage from stockpile), fed into centre of shaft using
CAT980 loader.
Backfill. Recontour, rip and trim. No allowance for seeding. Add any area
to be seeded to rates #1.31 and #1.32.
Direct seeding of non-native pasture grass species with the principal aim
of returning the land to stable, sustainable grazing land use. Rate includes
purchase of seed and fertiliser and application.
Acquiring a diverse mix of native tree and shrub species appropriate for
the area (including understorey), mixing and treating the seed (i.e. smoke
and heat as required) and applying the seed at a rate between 4 - 10kg/ha
(as applicable).Rate includes purchase of seed, and seedlings, and
fertiliser and application. Seedling cost allows for the preparation,
germination and propagation of “tube stock” seedling plants that are hand
planted.
0.00
write the text below to add User Notes)
ion that will support assumptions and assist department review.
#1.01 $ 2.77 m2
#1.05 $ 47.78 m
#1.06 $ 21.40 m
#1.07 $ 4.98 m3
#1.08 $ 0.88 m2
#1.09 $ 16.31 m2
#1.10 $ 19.63 m2
#1.11 $ 16.33 m2
#1.12 $ 4.59 m2
#1.13 $ 7.11 m2
#1.14 $ 33.38 m2
#1.15 $ 19.70 m2
#1.16 $ 18.22 m2
#1.17 $ 125.46 m2
#1.18 $ 1.55 m2
#1.19 $ 2.26 m2
#1.20 $ 4.19 m2
#1.24 $ 0.35 m2
#1.25 $ 3.45 m2
#1.26 $ 258.91 m
#1.28 $ 7.34 m2
#1.29 $ 2,912.84 ML
#1.30 $ 4.56 m2
#1.31 $ 0.17 m2
#1.32 $ 0.42 m2
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
No alert
TOTAL
COST ($)
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Justification for Alternate Rate
$
Mining ERC Calculator
Contents 2. Exploration
$ - Input Sheet Total
$ - Total ERC
Use and Notes User Notes (Overwrite the text below to add User Notes)
Enter quantities for exploration activities including seismic corridors, grid-lines, minor tracks, drillholes and small water structures. For seismic, the User may Enter any information that will support assumptions and assist department review.
choose to enter the total length of 2D and 3D seismic in one line.
"Owned by a third party" means the infrastructure / facility is owned by a third party and they would remove it. The only liability for the EA holder in these
cases is the land rehabilitation, only if the individual line length are not known.
Seismic corridor, grid-lines, minor tracks rehabilitation in pasture land - - km #2.01 $ 1,006.18 $ -
Seismic corridor, grid-lines, minor tracks rehabilitation in native land - - km #2.02 $ 1,895.53 $ -
Seismic corridor, grid-lines, minor tracks rehabilitation in arid land - - km #2.03 $ 426.76 $ -
- - km No alert $ -
- - km No alert $ -
- - - - km $ - $ - km
Seismic corridor, grid-lines, minor tracks rehabilitation in pasture land - - ha #2.04 $ 2,874.80 $ -
Seismic corridor, grid-lines, minor tracks rehabilitation in native land - - ha #2.05 $ 5,415.80 $ -
Seismic corridor, grid-lines, minor tracks rehabilitation in arid land - - ha #2.06 $ 1,219.30 $ -
- - ha No alert $ -
- - ha No alert $ -
- - - - ha $ - $ - ha
Map ID Type Length Unit TOV# Default Rate Alternate Rate Total Justification for Alternate Rate
- km $ - $ - km
Map ID Type Area Unit TOV# Default Rate Alternate Rate Total Justification for Alternate Rate
- ha $ - $ - ha
Map ID Type Qty Unit TOV# Default Rate Alternate Rate Total Justification for Alternate Rate
Whole Number
Water Supply / Monitoring bore hole plugging bore #2.16 $ 238.28 $ -
Exploration bore hole plugging bore #2.17 $ 238.28 $ -
Water supply bore hole backfilling with cuttings bore #2.18 $ 618.07 $ -
Monitoring bore hole backfilling with cuttings bore #2.19 $ 618.07 $ -
Exploration bore hole backfilling with cuttings bore #2.20 $ 618.07 $ -
Water supply bore hole grouting bore #2.21 $ 2,090.69 $ -
Monitoring bore hole grouting bore #2.22 $ 2,090.69 $ -
Water reinjection bore hole grouting bore #2.23 $ 6,901.26 $ -
Exploration bore hole grouting (coal / mineral sands / large impact drilling) bore #2.24 $ 2,738.65 $ -
Exploration bore hole grouting (metalliferous / low impact drilling) bore #2.25 $ 1,560.55 $ -
Exploration sumps sump #2.26 $ 372.17 $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
Map ID Type Area Unit TOV# Default Rate Alternate Rate Total Justification for Alternate Rate
- ha $ - $ - ha
Top Camps and Water Treatment Plants (Disturbance)
Map ID Type Footprint Unit TOV# Default Rate Alternate Rate Total Justification for Alternate Rate
Grade and seed land (pasture) on which infrastructure and equipment owned by a third-party is implemented. ha #2.41 $ 1,858.21 $ -
Grade and seed land (native) on which infrastructure and equipment owned by a third-party is implemented. ha #2.42 $ 4,399.21 $ -
Grade land (arid) on which infrastructure and equipment owned by a third-party is implemented. ha #2.43 $ 202.71 $ -
ha No alert $ -
ha No alert $ -
ha No alert $ -
ha No alert $ -
ha No alert $ -
ha No alert $ -
- ha $ - $ - ha
Mining ERC Calculator
Contents 3. Infrastructure
$ - Input Sheet Total
$ - Total ERC
Where practical, tables are included for entries by length (e.g. kilometres of road) and by area (e.g. hectares
that growth media is adjacent to the activity. For rock tracks (includes gravel, waste rock, bitumen), the scop
void on-site less than 2 km distant, rip length of road, and salvage growth media adjacent to road. Resurfac
and placement on the surface.
Camps: scope includes electrical and mechanical disconnection of accommodation, mess, ablution, laundry
a storage location, removal of hardstand and gravel, grading and seeding. All activities reasonably expected
(for light vehicles), sewage plants, irrigation areas) are assumed included in the rate and do not need to be
storage area and wastes to disposal facilities.
Earthmoving equipment is small fleet comprising D10 dozer and 14M grader.
Map ID #
1
2
3
4
5
Top
User Access Roads / Tracks (Defaults by length)
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Top
User Access Roads / Tracks (Defaults by Area)
Map ID #
1
2
3
4
5
6
7
8
9
10
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Top Road and watercourse overpass
Map ID #
1
2
3
4
Top
User Mine Haul Roads (Defaults by length)
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
Alert:
TOV#:
Rate
Alternate Rate
Unit:
Default:
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Map ID #
1
2
3
4
5
6
7
8
9
Alert:
TOV#:
Rate
Alternate Rate
Unit:
Default:
Map ID #
1
2
3
4
5
6
7
8
9
10
Map ID #
1
2
3
4
5
6
Top Pipelines (not associated with facilities / plant, i.e. pipelines connecting facilities / dams)
Map ID #
1
2
3
4
5
6
7
8
9
10
11
Map ID #
1
2
3
4
5
6
7
8
9
10
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Map ID #
1
2
3
4
5
6
7
Map ID #
1
2
3
4
5
6
7
8
Map ID #
1
2
3
4
Map ID #
1
2
3
4
Map ID #
1
2
3
4
5
6
7
8
Top Concrete and Bitumen Hardstand including airstrip (not associated with buildings, processing
Map ID #
1
2
3
4
5
6
7
8
9
10
1
2
3
4
5
6
7
Top Landfills
Map ID #
1
2
3
4
Map ID #
1
2
3
4
Top Rehabilitation of Areas not covered above or in Process Equipment (see TOV descriptions)
Map ID #
1
2
3
4
Top Fencing
Map ID #
1
2
3
4
5
6
Map ID #
1
2
3
4
5
6
7
8
9
Top Tanks
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
Top
3. Infrastructure Links to Default Values:
Input Sheet Total
s are included for entries by length (e.g. kilometres of road) and by area (e.g. hectares of road). Tracks and roads: generally
djacent to the activity. For rock tracks (includes gravel, waste rock, bitumen), the scope assumes remove rock and haul and
2 km distant, rip length of road, and salvage growth media adjacent to road. Resurface rates including import of rock from 2
surface.
s electrical and mechanical disconnection of accommodation, mess, ablution, laundry and recreational modules, transport o
moval of hardstand and gravel, grading and seeding. All activities reasonably expected to occur at a camp (including minor fu
wage plants, irrigation areas) are assumed included in the rate and do not need to be entered as separate items. Transport o
es to disposal facilities.
Name Type
Activity
Activity
Default: 6.0
Access Roads / Tracks (User defined by length) ROAD DIMENSIONS AND COVER
Activity
Activity
25.0
Mine Haul Roads (User defined by length) ROAD DIMENSIONS AND COVER
Activity
Mine Haul Roads / Tracks (User defined by area) ROAD DIMENSIONS AND COVER
Road / Track Name Area (ha)
Activity
Total by area
Laydown Yards (User Defined) DIMENSION
Borrow Pits
Borrow Pits
Pipelines (not associated with facilities / plant, i.e. pipelines connecting facilities / dams)
Pipeline
Pipelines (not associated with facilities etc) User Build PIPELINE DETAILS
Buildings by area
Buildings Portable
Portable
Lattice Structures
Name Structure
Communications Tower
Power Distribution
Name Type
Concrete and Bitumen Hardstand including airstrip (not associated with buildings, processing facilities)
Name Type
Rail Infrastructure
Name Type
Name Type
Landfill
Name Type
Sewage Plant
Rehabilitation of Areas not covered above or in Process Equipment (see TOV descriptions)
Name Type
Name Type
Remove fence (cyclone/wire fence)
Construct no-climb stock fence around rehabilit
Construct standard stock fence around rehabilit
Name Type
Name Activity
Qty Unit
Whole Number
nd terminate all services Item
nd terminate services at remote areas Item
0 items
Quantity Unit
Quantity Unit
Total by area - ha
Earthen -
Gravel -
Rock -
Bitumen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
- km -
Default: 150
NSIONS AND COVER REMOVAL OF COVER
Earthen -
Gravel -
Rock -
Bitumen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
-
Quantity Unit
Whole Number
item
rse overpass item
Quantity (distance
Unit
option)
Total by length - km
Earthen -
Gravel -
Rock -
Bitumen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
- km -
Quantity (distance
Unit
option)
Total by area - ha
Default: 500
NSIONS AND COVER REMOVAL OF COVER
Area of Road surface
covering to be removed User Thickness of
Type of Surface Covering
or ripped (if earthen) surface covering (mm)
(ha)
Earthen -
Gravel -
Rock -
Bitumen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
Earthen -
ha - ha
Quantity Unit
- ha
Default
Earthen 0
Gravel 150
Rock 150
Bitumen 150
COVER REMOVAL
Earthen - 0
Gravel - 150
Rock - 150
Bitumen - 150
Earthen - 0
Earthen - 0
Earthen - 0
Earthen - 0
Earthen - 0
Earthen - 0
ha - ha
Quantity Unit
ha
ha
ha
ha
ha
ha
- ha
Quantity Unit
- m
Default 2
PURGING FLUSHING CUT AND CAP REMOVAL
Is pipeline to be
Pipeline length (m) Is pipeline to be flushed? # of Cut and Caps
removed?
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
Yes 0 Yes
- m 0.00
Qty Unit
Whole Number
amp - <= 20 persons camp
amp - > 20 and <= 50 persons camp
amp - > 50 and <= 100 persons camp
amp - > 100 and <= 150 persons camp
amp - > 150 and <= 200 persons camp
amp - > 200 and <= 250 persons camp
amp - > 250 and <= 300 persons camp
amp - > 300 and <= 400 persons camp
amp - > 400 and <= 500 persons camp
amp - > 500 and <= 750 persons camp
amp - > 750 and <= 1000 persons camp
amp - > 1000 and <= 2000 persons camp
amp - > 2000 and <= 3000 persons camp
amp - > 3000 and <= 4000 persons camp
amp - > 4000 and <= 5000 persons camp
amp - > 0 and <= 20 persons camp
amp - > 20 and <= 50 persons camp
amp - > 50 and <= 100 persons camp
amp - > 100 and <= 150 persons camp
amp - > 150 and <= 200 persons camp
amp - > 200 and <= 250 persons camp
amp - > 250 and <= 300 persons camp
amp - > 300 and <= 400 persons camp
amp - > 400 and <= 500 persons camp
amp - > 500 and <= 750 persons camp
amp - > 750 and <= 1000 persons camp
amp - > 1000 and <= 2000 persons camp
amp - > 2000 and <= 3000 persons camp
amp - > 3000 and <= 4000 persons camp
amp - > 4000 and <= 5000 persons camp
0 camp
Note units
Qty Unit
- m2
- m2
Qty Unit
Whole Number
unit
0 item
Qty Unit
Whole Number
tower
0 items
Qty Unit
- mix
Area Unit
- mix
Qty Unit
- mix
Qty Unit
m2
m2
m2
m2
- m2
Qty Unit
kL/day
kL/day
kL/day
kL/day
- kL/day
Qty Unit
n of infrastructure footprints
m2
m2
m2
m2
- m2
Qty Unit
ce (cyclone/wire fence) m
-climb stock fence around rehabilitated areas m
andard stock fence around rehabilitated areas m
m
m
m
- m
Qty Unit
Quantity Unit
Whole Number
el, Open top, Earth, Single skin, Lined, 0.14 ML tank
el, Open top, Earth, Single skin, Lined, 0.6 ML tank
el, Open top, Earth, Single skin, Lined, 1 ML tank
el, Open top, Earth, Single skin, Lined, 3.5 ML tank
el, Open top, Earth, Single skin, Lined, 7 ML tank
el, Open top, Earth, Single skin, Lined, 8 ML tank
el, Open top, Earth, Single skin, Lined, 12 ML tank
el, Open top, Earth, Single skin, Lined, 17 ML tank
ng, Steel, Open top, Earth, Single skin, Lined, 4 kL tank
ng, Steel, Open top, Earth, Single skin, Lined, 8 kL tank
ng, Steel, Open top, Earth, Single skin, Lined, 12 kL tank
teel, Closed top, Skid, Single skin, Not lined, 1.2 kL tank
teel, Closed top, Skid, Single skin, Not lined, 5 kL tank
teel, Closed top, Skid, Single skin, Not lined, 10 kL tank
teel, Closed top, Skid, Single skin, Not lined, 20 kL tank
teel, Closed top, Skid, Single skin, Not lined, 30 kL tank
teel, Closed top, Skid, Single skin, Not lined, 40 kL tank
teel, Closed top, Skid, Single skin, Not lined, 50 kL tank
teel, Closed top, Skid, Single skin, Not lined, 55 kL tank
teel, Closed top, Skid, Single skin, Not lined, 70 kL tank
teel, Closed top, Skid, Single skin, Not lined, 90 kL tank
teel, Closed top, Skid, Single skin, Not lined, 110 kL tank
el, Closed top, Steel, Single skin, Not lined, 100 kL tank
el, Closed top, Steel, Single skin, Not lined, 200 kL tank
el, Closed top, Steel, Single skin, Not lined, 300 kL tank
ete, Open top, Earth, Single skin, Lined, 1.2 kL tank
ete, Open top, Earth, Single skin, Lined, 1.9 kL tank
ete, Open top, Earth, Single skin, Lined, 3.6 kL tank
ete, Open top, Earth, Single skin, Lined, 5.5 kL tank
ete, Open top, Earth, Single skin, Lined, 7.6 kL tank
ete, Open top, Earth, Single skin, Lined, 12 kL tank
ete, Open top, Earth, Single skin, Lined, 15.5 kL tank
ete, Open top, Earth, Single skin, Lined, 25 kL tank
ete, Open top, Earth, Single skin, Lined, 40 kL tank
ete, Open top, Earth, Single skin, Lined, 50 kL tank
lastic, Closed top, Plastic, Single skin, Not lined, 1.5 kL tank
lastic, Closed top, Plastic, Single skin, Not lined, 3 kL tank
lastic, Closed top, Plastic, Single skin, Not lined, 5 kL tank
lastic, Closed top, Plastic, Single skin, Not lined, 10 kL tank
lastic, Closed top, Plastic, Single skin, Not lined, 13.5 kL tank
lastic, Closed top, Plastic, Single skin, Not lined, 18.2 kL tank
dd User Notes)
mptions and assist department review.
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.01 $ 38,500.00 $ -
#3.02 $ 11,000.00 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV# Default Rate Total Cost
($/unit)
#3.03 $ 616.70 $ -
#3.04 $ 1,379.00 $ -
#3.05 $ 120.05 $ -
#3.06 $ 1,233.40 $ -
#3.07 $ 2,758.00 $ -
#3.08 $ 240.10 $ -
#3.09 $ 2,467.46 $ -
#3.10 $ 3,229.76 $ -
#3.11 $ 1,970.81 $ -
#3.12 $ 4,934.93 $ -
#3.13 $ 6,459.53 $ -
#3.14 $ 3,941.63 $ -
#3.15 $ 4,159.50 $ -
#3.16 $ 4,159.50 $ -
#3.17 $ 4,159.50 $ -
#3.18 $ 8,319.01 $ -
#3.19 $ 8,319.01 $ -
#3.20 $ 8,319.01 $ -
No alert $ -
No alert $ -
No alert $ -
$ -
Alternative Rate
TOV# Default Rate Total Cost
($/unit)
#3.21 $ 2,055.66 $ -
#3.22 $ 4,596.66 $ -
#3.23 $ 400.16 $ -
#3.24 $ 8,224.88 $ -
#3.25 $ 10,765.88 $ -
#3.26 $ 6,569.38 $ -
#3.27 $ 13,865.01 $ -
No alert $ -
No alert $ -
No alert $ -
$ -
150
L OF COVER REPLACEMENT OF COVER (IF APPLICABLE)
0 -
150 -
150 -
150 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
- -
0 -
150 -
150 -
150 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
- -
Alternative Rate
TOV# Default Rate Total Cost
($/unit)
#3.47 $ 500,000.00 $ -
#3.48 $ 1,300,000.00 $ -
No alert $ -
No alert $ -
$ -
Alternative Rate
TOV# Default Rate Total Cost
($/unit)
#3.28 $ 11,501.99 $ -
#3.29 $ 17,854.49 $ -
#3.30 $ 7,363.24 $ -
#3.31 $ 70,273.27 $ -
#3.32 $ 76,625.77 $ -
#3.33 $ 33,068.33 $ -
#3.34 $ 128,044.15 $ -
#3.35 $ 134,396.65 $ -
#3.36 $ 58,773.41 $ -
No alert $ -
No alert $ -
No alert $ -
$ 1.00
$ -
500
REPLACEMENT OF COVER (IF APPLICABLE)
0 -
500 -
500 -
500 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
km - -
Alternative Rate
TOV# Default Rate Total Cost
($/unit)
#3.37 $ 4,600.80 $ -
#3.38 $ 7,141.80 $ -
#3.39 $ 2,945.30 $ -
#3.40 $ 28,109.31 $ -
#3.41 $ 30,650.31 $ -
#3.42 $ 13,227.33 $ -
#3.43 $ 51,217.66 $ -
#3.44 $ 53,758.66 $ -
#3.45 $ 23,509.36 $ -
No alert $ -
No alert $ -
No alert $ -
$ -
0 -
500 -
500 -
500 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
0 -
- -
Alternative Rate
TOV# Default Rate Total Cost
($/unit)
#3.49 $ 6,698.62 $ -
#3.50 $ 9,239.62 $ -
#3.51 $ 400.16 $ -
#3.52 $ 13,908.26 $ -
#3.53 $ 16,449.26 $ -
#3.54 $ 7,609.80 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
RESHAPE, RIP, GROWTH MEDIA, VEGETATION
User Thickness of Surface covering Volume of surface
Area of laydown to rip
surface covering to be thickness used in covering to remove
and grade (Ha)
removed (mm) calculations (mm) (m3)
0 - -
150 - -
150 - -
150 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
- -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.55 $ 9,568.95 $ -
#3.56 $ 12,109.95 $ -
#3.57 $ 6,443.42 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.58 $ 13.10 $ -
#3.59 $ 14.23 $ -
#3.60 $ 15.78 $ -
#3.61 $ 18.90 $ -
#3.62 $ 51.82 $ -
#3.63 $ 58.27 $ -
#3.64 $ 70.92 $ -
#3.65 $ 87.58 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 0 -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.72 $ 47,392.20 $ -
#3.73 $ 65,859.18 $ -
#3.74 $ 94,167.70 $ -
#3.75 $ 136,991.91 $ -
#3.76 $ 165,956.44 $ -
#3.77 $ 231,159.61 $ -
#3.78 $ 259,035.19 $ -
#3.79 $ 317,460.89 $ -
#3.80 $ 410,539.65 $ -
#3.81 $ 592,242.65 $ -
#3.82 $ 771,974.25 $ -
#3.83 $ 1,530,233.90 $ -
#3.84 $ 2,287,756.16 $ -
#3.85 $ 3,046,015.81 $ -
#3.86 $ 3,803,889.62 $ -
#3.87 $ 65,962.00 $ -
#3.88 $ 106,755.63 $ -
#3.89 $ 176,338.29 $ -
#3.90 $ 243,154.37 $ -
#3.91 $ 312,027.16 $ -
#3.92 $ 393,060.27 $ -
#3.93 $ 453,160.04 $ -
#3.94 $ 575,041.13 $ -
#3.95 $ 721,125.79 $ -
#3.96 $ 903,898.73 $ -
#3.97 $ 1,186,839.18 $ -
#3.98 $ 2,331,960.18 $ -
#3.99 $ 3,453,914.88 $ -
#3.100 $ 4,591,595.48 $ -
#3.101 $ 5,726,506.89 $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.102 $ 41.74 $ -
#3.103 $ 42.23 $ -
#3.104 $ 37.61 $ -
#3.105 $ 40.15 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.67 $ 121.23 $ -
#3.68 $ 72.83 $ -
#3.69 $ 87.18 $ -
#3.70 $ 129.69 $ -
#3.71 $ 138.97 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.66 $ 2,190.26 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.106 $ 30,188.57 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.107 $ 25,555.74 $ -
#3.108 $ 18,053.34 $ -
#3.109 $ 27,685.49 $ -
#3.110 $ 660.00 $ -
#3.111 $ 60.50 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.123 $ 10.00 $ -
#3.124 $ 20.00 $ -
#3.125 $ 37.00 $ -
#3.126 $ 75.00 $ -
#3.127 $ 10.00 $ -
#3.128 $ 13.00 $ -
#3.129 $ 15.00 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.112 $ 60.50 $ -
#3.113 $ 71,500.00 $ -
#3.114 $ 291.50 $ -
#3.46 $ 350,000.00 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.115 $ 3.61 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.116 $ 144.19 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.133 $ 0.65 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.130 $ 20.00 $ -
#3.131 $ 21.12 $ -
#3.132 $ 16.72 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
Alternative Rate
TOV # Default Rate Total Cost ($)
($/unit)
#3.117 $ 3,353.23 $ -
#3.118 $ 145.62 $ -
#3.119 $ 80.74 $ -
#3.120 $ 3,490.94 $ -
#3.121 $ 14,725.86 $ -
#3.122 $ 240.06 $ -
No alert $ -
No alert $ -
No alert $ -
Total $ -
#3.135 $ 3,616.51 $ -
#3.136 $ 6,543.87 $ -
#3.137 $ 7,430.27 $ -
#3.138 $ 15,589.92 $ -
#3.139 $ 24,675.35 $ -
#3.140 $ 28,165.58 $ -
#3.141 $ 33,078.12 $ -
#3.142 $ 44,197.13 $ -
#3.143 $ 15,559.76 $ -
#3.144 $ 23,306.35 $ -
#3.145 $ 29,025.07 $ -
#3.146 $ 1,370.41 $ -
#3.147 $ 1,527.45 $ -
#3.148 $ 1,703.78 $ -
#3.149 $ 1,995.78 $ -
#3.150 $ 2,093.81 $ -
#3.151 $ 2,374.92 $ -
#3.152 $ 2,594.91 $ -
#3.153 $ 2,668.24 $ -
#3.154 $ 2,961.57 $ -
#3.155 $ 3,105.55 $ -
#3.156 $ 3,383.15 $ -
#3.157 $ 4,565.76 $ -
#3.158 $ 5,895.28 $ -
#3.159 $ 7,449.68 $ -
#3.160 $ 18,426.04 $ -
#3.161 $ 23,896.38 $ -
#3.162 $ 35,845.21 $ -
#3.163 $ 45,832.54 $ -
#3.164 $ 57,093.13 $ -
#3.165 $ 71,244.34 $ -
#3.166 $ 84,220.69 $ -
#3.167 $ 121,840.87 $ -
#3.168 $ 173,539.58 $ -
#3.169 $ 204,470.22 $ -
#3.170 $ 6,137.76 $ -
#3.171 $ 570.08 $ -
#3.172 $ 570.71 $ -
#3.173 $ 571.16 $ -
#3.174 $ 698.66 $ -
#3.175 $ 699.52 $ -
$ -
Justification for Alternate Rate
$ - items
$ - ha
150
MENT OF COVER (IF APPLICABLE) GROWTH MEDIA AND VEGETATION
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
0.00 0.00 0.00 0.00
$ - item
$ - km
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
$ - ha
150
GROWTH MEDIA AND VEGETATION
Volume of rock to Area of track / bare User Growth Media
Area for topsoil (ha)
replace (m3) road to rip (ha) Thickness (mm)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
$ - ha
150
RIP, GROWTH MEDIA, VEGETATION
Growth media volume
Area for Growth Media User Growth Media User growth media
used in calculations
(ha) Thickness (mm) volume (m3)
(m3)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
$ - ha
Width of re-seed area Area of seeding Proportion Pasture Proportion Native Land
(m) required (ha) Land (%) (%)
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
10.00 - 100%
$ - m2
$ - m2
$ - item
$ - mix
$ - mix
Justification for Alternate Rate
$ - mix
$ - m2
$ - kL/day
$ - m2
$ - Unit and m2
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
150
0 - -
0 - -
0 - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
150
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
Growth media volume
User growth media Area of seeding Proportion Pasture
used in calculations
volume (m3)* required (ha) Land (%)
(m3)*
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - -
Area of seeding Proportion Pasture Proportion Native Land Proportion Arid Land
required (ha) Land (%) (%) (%)
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
-
FLEET SELECTIONS
Proportion Arid Land Alert (if land types do Haulage Distance for
(%) not equal 100%) Growth Media (m)
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
Proportion Pasture Proportion Native Land Proportion Arid Land Alert (if land types do
Land (%) (%) (%) not equal 100%)
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
Area of seeding Proportion Pasture Proportion Native Land Proportion Arid Land
required (ha) Land (%) (%) (%)
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
0.00 100% 0%
FLEET SELECTIONS
Proportion Native Land Proportion Arid Land Alert (if land types do Haul distance to
(%) (%) not equal 100%) surface covering (m)
FLEET SELECTIONS
Alert (if land types do Haul distance to Fleet Size for Removed
not equal 100%) surface covering (m) Surface Material
Subrates Table 1
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
>2500 m to <=3000 m Small Fleet 1 $ 6.27
Pasture
Native
SUBTOTALS
Growth Media Load Total Cost for Flushing Cost for Cut and Cap
Cost for Removal ($)
and Haul Rate ($/m3) ($) ($)
Subrates Table 1
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ - $ - $ -
Haul Distance for Fleet Size for Returned
return rock (m) Rock
Distance to return
Fleet Size for Returned
waste rock / gravel
Rock
cover (km)
No Alert Rate #
TOV#: #3.134 Pasture #14.40
Rate $400.16 Native #14.41
Alternate Rate
Unit: ha
SUBTOTALS
Growth Media Rate Cost to rip area and Cost to remove surface Cost for Growth Media
($/m3) grade ($) covering ($) ($)
Subrates Table 1
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ - $ - $ -
Rate # Default Rates Alternate Rates
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ - $ -
Haul Distance for Fleet Size for Growth
Growth Media (m) Media
UNIT RATES
Fleet Size for Growth Load and Haul Surface
Media Material Rate ($/m3)
ha
Cost for Seeding ($) Total Cost ($) Justification for Alternate Rates
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ - $ - per ha
per m
UNIT RATES
Remove Surface
Return Surface Material Growth Media Rate
Materials Default Rate
Default Rate ($/m3) ($/m3)
($/m3)
TOV#:
Rate
Alternate Rate
Unit:
Remove Surface
Return Surface Material Growth Media Rate Cost to remove surface
Materials Default Rate
Default Rate ($/m3) ($/m3) covering ($)
($/m3)
No Alert
TOV#: #3.134
Rate $400.16
Alternate Rate
Unit: (ha)
UNIT RATES
Remove Surface
Return Surface Material Rip Road and Grade
Materials Default Rate
Default Rate ($/m3) ($/ha)
($/m3)
No Alert
TOV#: #3.134
Rate $400.16
Alternate Rate
Unit: (ha)
SUBTOTALS
Rip and Grade Rate Growth Media Rate Cost to remove surface
Default Rate
($/ha) ($/m3) covering ($)
$ -
No Alert Rate #
TOV#: #3.134 Pasture #14.40
Rate $400.16 Native #14.41
Alternate Rate
Unit: (ha)
SUBTOTALS
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
(ha) (ha)
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
Pasture
Native
SUBTOTALS
Subrates Table 1
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ 4.81 $ - $ - $ -
$ - $ - $ -
(ha)
Cost to rip road / track
Cost for Growth Media Cost to replace rock ($) Cost for Seeding ($)
and grade
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
Default Rate Alternate Rate
$ 1,655.50 No Alert
$ 4,196.50 No Alert
(ha)
Cost for Seeding ($) Total Cost ($) Justification for Alternate Rates
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ - $ - per km
Alternate Rate
No Alert
No Alert
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ - per ha
(ha)
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ - $ -
Alternate Rates
No Alert
No Alert
Total Cost ($) Justification for Alternate Rates
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ - per ha
on for Alternate Rates
per km
Mining ERC Calculator
Contents 4. Process and Heavy Equipment
$ - Input Sheet Total
$ - Total ERC
The rates include disconnection of services, removal of any liquids or chemicals prior to demolition, disman
collapsing tanks and shearing tank steel, breaking concrete pads and footings), removing skids, allowance
and haul of concrete, steel and other waste and disposal at waste facility.
The rates are for scrapping and do not cover the situation whereby an item is dismantled for reuse at anoth
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
The quantities below are reported to the rates table above. The User does not have to use th
Top Processing Equipment Footprints
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Top
4. Process and Heavy Equipment
Input Sheet Total
ocess equipment including stackers, reclaimers, and conveyors. The rates do not include land rehabilitation, use the Proces
for land rehabilitation. If this table is used the quantities are automatically reported to column F of the rates table.
onnection of services, removal of any liquids or chemicals prior to demolition, dismantling major components, demolition (e.
hearing tank steel, breaking concrete pads and footings), removing skids, allowance for asbestos removal where required, l
steel and other waste and disposal at waste facility.
pping and do not cover the situation whereby an item is dismantled for reuse at another site.
Activity
Items
Quantity (footprints
Quantity Unit TOV#
table)*
Whole Number where by Item
m2/floor #4.01
Item #4.02
Item #4.03
m #4.04
m #4.05
m #4.06
m #4.07
m2 #4.08
m #4.09
m2 #4.10
m #4.11
m #4.12
Item #4.13
Item #4.14
Item #4.15
item #4.16
item #4.17
item #4.18
item #4.19
item #4.20
item #4.21
item #4.22
item #4.23
item #4.24
Item #4.25
item #4.26
item #4.27
item #4.28
- m2 #4.29
- m2 #4.30
- m2 #4.31
- m2 #4.32
- t #4.33
- t #4.34
- t #4.35
- m2 #4.36
ng rehabilitation or miscellaneous areas (separate to the process equipment above) where concrete or bitumen must be removed.
- - - -
Remove concrete pads Remove concrete pads
Crush concrete to Crush concrete to
& footings (<=0.3 m & footings (>0.3 m
make road aggregate - make road aggregate -
thickness) and thickness) and
75 mm 50 mm
dumping in void dumping in void
m2 m2 t t
Alternative Unit Rate
Default Unit Rate Total Cost Justification for Alternate Rate
($/unit)
$ 216.06 $ -
$ 750,000.00 $ -
$ 2,000,000.00 $ -
$ 75.00 $ -
$ 185.00 $ -
$ 297.90 $ -
$ 850.00 $ -
$ 80.00 $ -
$ 150.00 $ -
$ 950.00 $ -
$ 462.50 $ -
$ 750.00 $ -
$ 75,881.26 $ -
$ 107,362.51 $ -
$ 143,603.15 $ -
$ 10,000.00 $ -
$ 30,000.00 $ -
$ 45,000.00 $ -
$ 100,000.00 $ -
$ 175,000.00 $ -
$ 21,000.00 $ -
$ 30,000.00 $ -
$ 5,000.00 $ -
$ 431.17 $ -
$ 2,587.01 $ -
$ 1,500,000.00 $ -
$ 2,000,000.00 $ -
$ 2,500,000.00 $ -
$ 10.00 $ -
$ 20.00 $ -
$ 37.00 $ -
$ 75.00 $ -
$ 10.00 $ -
$ 13.00 $ -
$ 15.00 $ -
$ 0.65 $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
No alert $ -
- - - -
Remove bitumen Rehabilitation of
Crush concrete to Remove bitumen
(aprons, sealed areas) infrastructure
make road aggregate - (airstrip) for dumping
for dumping in a void footprints
30 mm in a void on-site
on-site
t m2 m2 m2
on for Alternate Rate
Mining ERC Calculator
Contents 5. Water Storage
$ - Input Sheet Total
$ - Total ERC
Use the water treatment and pumping sheet for removal / treatment of any water remaining.
Includes removal of sediment, liners (where present), push-in of walls, levelling and grade and seed. Th
be present.
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Defaults
Top Water Structures User
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Top
5. Water Storage
Input Sheet Total
Total ERC
for dams, ponds, weirs and other water storage. There are separate table for number-based entries by category (e.g. 1 x 10
ased entries (e.g. 2 ha lined dam), and a User build table. The User only enters to one of the tables for each structure.
eatment and pumping sheet for removal / treatment of any water remaining.
al of sediment, liners (where present), push-in of walls, levelling and grade and seed. There is no allowance for any water / b
Name
Name
Water Structures User
Name
User Notes (Overwrite the text below to add User Notes)
er-based entries by category (e.g. 1 x 10 ML dam in Enter any information that will support assumptions and assist dep
one of the tables for each structure.
Select from dropdown (except first two items) Select from dropdown (except first two items)
Clean water small dams/sediment control structures retained after closure
Clean water small mine/quarry dams/sediment control structures retained after closure
Process > 0 and <= 1 ML, Pasture
Process > 0 and <= 1 ML, Native
Process > 0 and <= 1 ML, Arid
Process > 4000 and <= 5000 ML, Pasture
Process > 4000 and <= 5000 ML, Native
Process > 4000 and <= 5000 ML, Arid
Raw > 0 and <= 1 ML, Pasture
Raw > 0 and <= 1 ML, Native
Raw > 0 and <= 1 ML, Arid
Raw > 4000 and <= 5000 ML, Pasture
Raw > 4000 and <= 5000 ML, Native
Raw > 4000 and <= 5000 ML, Arid
Evaporation and other > 0 and <= 1 ML, Pasture
Evaporation and other > 0 and <= 1 ML, Native
Evaporation and other > 0 and <= 1 ML, Arid
Evaporation and other > 4000 and <= 5000 ML, Pasture
Evaporation and other > 4000 and <= 5000 ML, Native
Evaporation and other > 4000 and <= 5000 ML, Arid
DETAILS
Whole Number
- ha
Lined
Unlined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
Lined
0 - -
Unit TOV# Default Rate ($/unit) Alternate Rate ($/unit)
structure(s)
$ - $ -
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- No Alert
- -
Water Structures Total
Alternate Rate Justification
Cost ($)
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ - structure(s)
Calculated Area of Wall
Wall width at top (m) Slope (1 in X) Width at base (m)
(m2)
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
-
User Entered Wall Area Linear Length of Bund User Entered Linear Volume of Dirt in
(m2) Walls (m) Length of Bunds (m) Bunds (m3)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - - -
0.50 150
SEDIMENT REMOVAL GROWTH MEDIA AND VEGETATION
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
- -
Growth Media Volume Proportion Pasture Proportion Native Land
Seeding Area (ha)
(m3) Land (%) (%)
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- - 100%
- 100%
- -
LAND INVESTIGATION
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
0% No Alert -
- -
FLEET SELECTIONS
ha
SUBTOTALS
$ -
Soil Movement
Sediment ($) Liner Removal ($) Liner Disposal ($)
($)
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
Land Investigation Land Investigation - per
Growth Media ($) Seed ($/)
Upfront costs ($) area ($/)
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
Totals
$ - $ -
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
$ - structure
Mining ERC Calculator
Contents 6. Water Treatment and Pumping
$ - Input Sheet Total
$ - Total ERC
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Reference:
Rate
Dewatering
Map ID #
1
2
3
4
5
6
7
8
9
10
Treatment and Pumping
g and treatment. Includes a User Build table for dewatering system whereby the user enters quantities for each item to build
Water pH 5.5
Area
Adjustment
ML
Enter name of area below
-
Remove downwell
Area Name
dewater pumps
#
Enter name of area or sub-area below Whole Number
0
User Notes (Overwrite the text below to add User No
ser enters quantities for each item to build the rate. Enter any information that will support assumptions and
ML ML ML
- - -
Piping Pipe Rate
$/m
Select from dropdown
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
Plastic Pipe > 0.15 to <= 0.25 m dia. Aboveground $14.23
Plastic Pipe > 0.25 to <= 0.5 m dia. Aboveground $15.78
Plastic Pipe > 0.5 to <=1 m dia. Aboveground $18.90
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
Plastic Pipe 0 to <= 0.15 m dia. Aboveground $13.10
erwrite the text below to add User Notes)
ation that will support assumptions and assist department review.
Naturally Evaporate
Evaporate Water with Evaporators
Water in Pond
Dam Dam
Whole number Whole number
0 0
Pipe Length Tanks
m
Select from dropdown
Rainwater, Plastic, Closed top, Plastic, Single skin, Not lined, 13.5 kL
Panel, Concrete, Open top, Earth, Single skin, Lined, 5.5 kL
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
Vertical, Steel, Open top, Earth, Single skin, Lined, 0.14 ML
-
Mobilisation of Reverse Salt disposal - load and
Salt disposal - gate fee
Osmosis Unit transport
0 - -
Tank Rate Tanks Ponds / Dams
#
Whole Number Select from dropdown
$698.66 Process > 50 and <= 100 ML, Pasture
$45,832.54 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Process > 50 and <= 100 ML, Pasture
$3,616.51 Evaporation and other > 4000 and <= 5000 ML, Arid
-
*
Removal of
evaporation fans and /
Dewatering Plant
Water pumping / transfer or other water transfer
Decommissioning
and management
infrastructure
ML Item ML/day
Whole number
- 0 -
Diesel generator
Pond / Dam Rate Pond / Dams
removal
# #
Whole Number Whole Number
$195,528.57
$195,528.57
$195,528.57
$195,528.57
$195,528.57
$195,528.57
$195,528.57
$195,528.57
$195,528.57
$1,156,366.06
0 0
No Alert No Alert No Alert
TOV#: #6.01 #6.02 #6.03
Alternate Rate
ML ML ML
Water Management
Water pH 5.5 Water pH 4.5
establishment, Water Salt Removal
Adjustment Adjustment
engineering, O&M
ML $ $ $
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
- $ - $ - $ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ $ $ $
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
Diesel generator
Piping Tanks Ponds / Dams
removal
$ $ $ $
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
No Alert No Alert No Alert No Alert
#6.08 #6.09 #6.10 #6.11
Removal of
evaporation fans and /
Salt disposal - load and Water pumping /
Salt disposal - gate fee or other water transfer
transport transfer
and management
infrastructure
$ $ $ $
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ $ $ $
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
No Alert No Alert
#6.12 #6.13
$4,099.07 $2,700.00
ML/day ML
Water Management
Dewatering Plant Alternative Total Rate
establishment, Total Cost
Decommissioning for Line Item
engineering, O&M
$ $
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
Alternative Rate (Total
Cost to ERC Justification for Alternate Rate
for Line Item)
$ $
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ - pump
Cost to ERC Justification for Alternate Rate
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ - mix
Mining ERC Calculator
Contents 7. Waste Rock Dumps, Overburden Dumps, Spoil Piles and Stockpiles
$ - Input Sheet Total
$ - Total ERC
In the User-build table, if the user enters a thickness for a capping element (e.g. low permeability layer) that
Capping Alerts and the User must provide justification (see Capping Alerts for further detail).
Growth media stockpiles will be re-used and consequently only the footprint requires management.
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Alert
TOV#
TOV Rate
Alternate Rate
Unit
Default
Top Waste Rock Dumps (User)
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Alert
TOV#
TOV Rate
Alternate Rate
Default
Top Overburden Dumps and Spoil Piles (User Defined)
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
TOV#
TOV Rate
Alternate Rate
Default
Top Growth Media Stockpiles
Map ID #
1
2
3
4
5
6
7
8
9
10
Rock Dumps, Overburden Dumps, Spoil Piles and Stockpiles
umps, spoil piles and stockpiles. For the default table, the User only enters the disturbance footprint. The User-build table ca
more stringent than those shown in the Capping Values table to the right.
r enters a thickness for a capping element (e.g. low permeability layer) that is less than the default, an alert will appear in
st provide justification (see Capping Alerts for further detail).
ck Dumps (Defaults)
-
User Notes (Overwrite the text below to add User Notes)
The User-build table can be Enter any information that will support assumptions and assist department review.
TOV # Default Rate ($/ha) Alternate Rate ($/ha) Total cost for WRD ($)
#7.01 $ 167,262.75 $ -
#7.02 $ 111,627.28 $ -
#7.03 $ 81,036.68 $ -
#7.04 $ 50,106.23 $ -
#7.05 $ 14,670.82 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
#7.01 $ 167,262.75 $ -
$ -
AND DETAILS
Rehabilitation of flat Average doze Average doze
Rehabilitation of
areas (tops, benches, thickness flat areas thickness slope areas
slope/batter areas (ha)*
berms etc) area (ha)* (m)* (m)*
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
otes)
d assist department review.
1
2
3
4
5
6
7
8
$0.00 per ha
- - -
- - -
Default: 0.15
STOCKPILES GROWTH MEDIA, AMENDMENTS, AND VEGETATION
Flat Areas Unit Rate Cost for Dozer Push All User Growth Media User growth media
($/m3) Areas ($) Thickness (m)* volume (m3)*
Capping Alerts
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ -
ODP Capping Values
Layer Unit High Risk
- -
-
Medium Risk Low Perm Medium Risk Low Risk Very Low Risk
$ - $ -
1.00
OVERBURDEN DUMP ROCK ARMOUR FOR STABILIT
$ - $ -
$ -
WASTE ROCK DUMP ROCK ARMOUR FOR STABILITY
Default Slope Rock User Slope Rock Thickness of Rock for User Slope Rock
Armour Cover Armour Cover Slope Layer used in Armour Cover Volume
Thickness (m)* Thickness (m)* Calculations (m)* (m3)*
- -
Purchase Growth
User Growth Media Long Haul growth 1st Soil Amendment
Media not sourced
Delivered to Site ($/m3) media ($) area (ha)
locally ($/m3)
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - -
Rock Armour for
Rock armour volume used in Haulage Distance for Fleet for Rock Armour
Stability Unit Rate
calculations (m3)* Slope Rock Armour (m) on Slopes
($/m3)
Capping Alerts
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ 6.27 $ - -
$ - -
User Delivered
Amend 1 Supply and
Amendment 1 for soil* TOV Rate # Amendment 1 ($/ha
Deliver ($/ha)
delivered)
$ - -
1.00
COVER LAYER
- -
-
Thickness of Capillary User Input Volume of Volume for Capillary Break Source and prepare
Break Layer used in Capillary Break Layer Layer used in Calculations Capillary Break Layer
Calculations (m)* (m3)* (m3)* Material Rate ($/m3)
Subrates Table 5
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
- -
$ -
User Delivered
3rd Soil Amendment
Amendment 2 ($/ha Amendment 3 for soil* TOV Rate #
area (ha)
delivered)
-
Source and prepare
Haulage Distance for
Capillary Break Layer Fleet for Capillary Capillary Break Unit
Capillary Break layer
Material Break Rate ($/m3)
(m)
($)
$ -
Fleet for Top Rock Dozer Push Top Rock Cost for Dozer Push Total Cost for Rock
Push Layer Unit Rate ($/m3) Rock Cover Layers ($) Cover layers ($)
$ - $ -
User Delivered
Amend 3 Supply and Area of seeding
Amendment 3 ($/ha Amend Cost ($)
Deliver ($/ha) required (ha)
delivered)
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - -
Cost for source, load haul
Length of Dozer Push Dozer Push Capillary
and dump capillary break Dozer
Capillary Break Layers (m) Break Unit Rate ($/m3)
layer ($)
$ -
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
$ 2.20 $ 13.20
- -
TOV#
TOV Rate
Alternate Rate
Default
Proportion Pasture Land Proportion Arid Land Alert (if land types do
Proportion Native Land (%)
(%) (%) not equal 100%)
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
WASTE ROCK DUMP LOW PERMEABILITY CLAY LAYERS
Cost for Dozer Push Default Low
Total Cost for Capillary
Capillary Break Layers WRD Surface area (ha) Permeability Layer
Break layers ($)
($) Thickness (m)
$ - $ - -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
- $ - -
No Alert No Alert
#14.40 #14.41
$ 1,655.50 $ 4,196.50
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ -
EABILITY CLAY LAYERS
Thickness of Low
User Input Thickness User Input Volume of Volume Used in
Permeability Layer
of Low Permeability Low Permeability Layer Calculations for Low
used in Calculations
(Clay) Layers (m)* (m3) Permeability Layer (m3)
(m)*
Capping Alerts
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
- -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ 21,234.53 $ - $ 2,885.29 $ -
$ - $ -
User Other Activities Total Cost for Stockpile Cost per Unit Area
($) ($) ($/ha)
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
Source, prepare, place
and compact Low Distance one way for
Low Permeability Unit Source for Low
Permeability Layer low permeability
Rate ($/ha) Permeability Capping
Material capping (km)
($)
Subrates Table 5 Select from dropdown Select from dropdown
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ -
0.15
OVERBURDEN DUMP GROWTH MEDIA, AMENDMENTS, AND VEGETATION
$ -
$ -
WASTE ROCK DUMP TOP ROCK COVER LAYER
User Input Thickness
Total Cost for Low Default Rock Cover
WRD Surface area (ha) of Rock Cover Layer
Permeability layers ($) Layer Thickness (m)
(m)*
$ - -
- -
Long Haul growth Cost for Growth Media / 1st Soil Amendment
Amendment 1 for soil*
media ($) Amendment ($) area (ha)
$ - $ - -
Load and Haul Top Cost for source, load haul
Fleet for Load and Haul Length of Dozer Push Rock
Rock Layer Unit Rate and dump rock cover layer
Rock Cover Cover Layers (m)
($/m3) ($)
$ -
User Delivered
Amend 1 Supply and
TOV Rate # Amendment 1 ($/ha 2nd Soil Amendment area (ha)
Deliver ($/ha)
delivered)
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
-
Dozer Push Top Rock Cost for Dozer Push Total Cost for Rock
Fleet for Top Rock Push
Layer Unit Rate ($/m3) Rock Cover Layers ($) Cover layers ($)
$ - $ -
User Delivered
Amend 2 Supply and
Amendment 2 for soil* TOV Rate # Amendment 2 ($/ha
Deliver ($/ha)
delivered)
- -
-
WASTE ROCK DUMP DRAINS AND WATER MANAGE
Major Drains and Drop
Geo-membrane (m2) Geo-membrane ($/m2) Total for Geo layers ($) Structure footprint on
dump (ha)*
Subrates Table 5
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
- $ - -
User Delivered
Area of seeding Proportion Pasture
Amendment 3 ($/ha Amend Cost ($)
required (ha) Land (%)
delivered)
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - -
OCK DUMP DRAINS AND WATER MANAGEMENT
Water Management Water Management
Major drains and drop Major drains and drop
Earthworks On Dump Earthworks On Dump
structures on dump ($) structures on dump ($)
($) ($)*
$ - $ -
No Alert
TOV# #14.40
Alternate Rate
Default
Proportion Native Land Proportion Arid Land Alert (if land types do
Seeding Pasture ($)
(%) (%) not equal 100%)
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
$ -
WASTE ROCK DUMP GROWTH MEDIA / AMENDMENTS / VEGETATION
Growth media volume
Default Growth Media User Growth Media User growth media
used in calculations
Thickness (m) Thickness (m) volume (m3)*
(m3)
No Alert
#14.41
$ 4,196.50
$ 1,000.00
OVERBURDEN DUMP ENGINEERING AND OTHER ACTIVITIES
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ - $ -
Haulage Distance for Fleet for Load and Haul Growth Media Load
Growth Media ($)
Growth Media (m) Growth Media and Haul ($/m3)
$ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ -
Growth Media Long
Purchase Growth
Source for Growth Distance return for Haul Unit Rate
Media not sourced
Media growth media (km) (Excludes purchase)
locally ($/m3)
($/m3-km)
Select from dropdown Select from dropdown Subrates Table 9 Subrates Table 8
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
Local 50 to 60 km $ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ - -
User Delivered
Amend 1 Supply and
Amendment 1 for soil* TOV Rate # Amendment 1 ($/ha
Deliver ($/ha)
delivered)
-
User Delivered
Amendment 2 ($/ha 3rd Soil Amendment area (ha) Amendment 3 for soil* TOV Rate #
delivered)
-
User Delivered
Amend 3 Supply and Area of seeding
Amendment 3 ($/ha Amend Cost ($)
Deliver ($/ha) required (ha)
delivered)
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - -
TOV#
TOV Rate
Alternate Rate
Unit
Proportion Pasture Proportion Native Land Proportion Arid Land Alert (if land types do
Land (%) (%) (%) not equal 100%)
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
No Alert No Alert
#14.40 #14.41
$ 1,655.50 $ 4,196.50
ha ha
1
WASTE ROCK DUMP PERMEABILITY TESTING, ENGINEERING, AND OTHER
Area for Permeability User Number of points
Seeding Pasture ($/ha) Seeding Native ($/ha)
Testing (ha) per ha
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
Subrates Table 5
$ 972.13
ha
$ - $ -
User Other Activities Cost per Unit Area
Total Cost for WRD ($)
($) ($/ha)
Check
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
Justification for Alternate Rates
Mining ERC Calculator
Contents 8. Heap Leach Pads
$ - Input Sheet Total
$ - Total ERC
In the User-build table, if the user enters a thickness for a capping element (e.g. low permeability layer) that
will appear in Capping Alerts and the User must provide justification (see Capping Alerts for further detail).
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Alert
TOV#
TOV Rate
Alternate Rate
Unit
Default
Top Heap Leach Pad (User)
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Top
Leach Pads
User Note
ads. For the default table, the User only enters the disturbance footprint. The User-build table can be used if Enter any i
stringent than those shown in the Capping Values table to the right.
r enters a thickness for a capping element (e.g. low permeability layer) that is less than the default, an alert
the User must provide justification (see Capping Alerts for further detail).
ch Pads (Defaults)
-
User Notes (Overwrite the text below to add User Notes)
used if Enter any information that will support assumptions and assist department review.
n alert
TOV # Default Rate ($/ha) Alternate Rate ($/ha) Total cost for HLP ($)
#8.01 $ 167,512.75 $ -
#8.02 $ 111,877.28 $ -
#8.03 $ 81,486.68 $ -
#8.04 $ 50,156.23 $ -
#8.05 $ 14,770.82 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
#8.01 $ 167,512.75 $ -
$ -
$ -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
HLP Capping Values
t review. 1 Layer
2 Default Slope Rock Armour Cover Thickness
3 Default Working Layer Thickness
4 Default Capillary Break Layer Thickness
5 Default Low Permeability Layer Thickness
6 Default Rock Cover Layer Thickness
7 Default Growth Media Thickness
8 Engineering
per ha
User entered volume to Volume to push on flat
Rehabilitation of HLP
Reprofiled slope angle* push on flat surfaces surfaces used in
access ramps (ha)*
(m3)* calculations (m3)
- - -
Unit High Risk Medium Risk Low Perm Medium Risk
m 1.0 1.0 1.0
m 0.0 0.0 0.0
m 0.6 0.3 0.3
m 0.5 0.3 0.0
m 1.5 1.0 1.0
m 0.15 0.15 0.15
$ / ha $ 2,850 $ 2,600 $ 2,075
Volume to push slopes
User volume to push Reshape Length of Dozer
used in calculations Fleet for Reshape
slopes (m3)* Push
(m3)
- -
Low Risk Very Low Risk
1.0 1.0
0.0 0.0
0.0 0.0
0.0 0.0
0.5 0.0
0.15 0.15
$ 1,550 $ 650
Cost to Doze and
Flat Areas Unit Rate Slope Areas Unit Rate Cost for Dozer Push All
Shape slopes and
($/m3) ($/Ha) Areas ($)
ramps ($)
$ - $ -
HLP ROCK ARMOUR FOR STABILITY
Default Slope Rock User Slope Rock Thickness of Rock for User Slope Rock
Armour Cover Armour Cover Slope Layer used in Armour Cover Volume
Thickness (m)* Thickness (m)* Calculations (m)* (m3)*
-
HLP CAPILLARY BREAK LAYERS
HLP Surface area to User Input Thickness
Cost for Rock Armour Default Capillary Break
install capillary layer of Capillary Break
($) Layer Thickness (m)
(ha) Layer (m)*
$ - -
Thickness of Capillary User Input Volume of Volume for Capillary Source and prepare
Break Layer used in Capillary Break Layer Break Layer used in Capillary Break Layer
Calculations (m)* (m3)* Calculations (m3)* Material Rate (m3)
Subrates Table 5
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
0.60 - $ 4.71
- -
Source and prepare
Haulage Distance for
Capillary Break Layer Fleet for Capillary Capillary Break Unit
Capillary Break layer
Material Break Rate ($/m3)
(m)
($)
$ -
Cost for source, load haul
Length of Dozer Push Dozer Push Capillary
and dump capillary break Dozer
Capillary Break Layers (m) Break Unit Rate ($/m3)
layer ($)
$ -
HLP LOW PERMEABILITY CLAY LAYERS
Cost for Dozer Push Default Low
Total Cost for Capillary
Capillary Break Layers HLP Surface area (ha) Permeability Layer
Break layers ($)
($) Thickness (m)
$ - $ - -
Thickness of Low
User Input Thickness User Input Volume of Volume Used in
Permeability Layer
of Low Permeability Low Permeability Layer Calculations for Low
used in Calculations
(Clay) Layers (m)* (m3) Permeability Layer (m3)
(m)*
Capping Alerts
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
0.50 -
- -
Source, prepare, place
and compact Low Distance return for low
Low Permeability Unit Source for Low
Permeability Layer permeability capping
Rate ($/ha) Permeability Capping
Material (km)
($)
Subrates Table 5 Select from dropdown Select from dropdown
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ 8.09 $ - Local 50 to 60 km
$ -
Low Permeability
Purchase Low
Source Long Haul Unit User Clay Delivered to Long Haul Low
Permeability not
Rate (Excludes Site ($/m3)* Permeability Layers ($)
sourced locally ($/m3)
purchase) ($/m3-km)
$ -
HLP TOP ROCK COVER LAYER
User Input Thickness
Total Cost for Low Default Rock Cover
HLP Surface area (ha) of Rock Cover Layer
Permeability layers ($) Layer Thickness (m)
(m)*
$ - -
Thickness of Rock User Input Volume of Volume Used in
Haulage Distance for
Layer used in Rock Cover Layer Calculations for Rock
Rock Cover layer (m)
Calculations (m)* (m3)* Cover Layer (m3)
- -
Load and Haul Top Cost for source, load haul
Fleet for Load and Haul Length of Dozer Push
Rock Layer Unit Rate and dump rock cover
Rock Cover Rock Cover Layers (m)
($/m3) layer ($)
$ -
Fleet for Top Rock Dozer Push Top Rock Cost for Dozer Push Total Cost for Rock
Push Layer Unit Rate ($/m3) Rock Cover Layers ($) Cover layers ($)
$ - $ -
HLP ADDITIONAL CAPPING
Geosynthetic clay liner Geosynthetic clay liner
Geofabric area (m2) Geofabric Rate ($/m2)
(m2) rate ($/m2)
- -
HLP DRAINAGE AND WATER MANAGEMENT
Major Drains and Drop
Geo-membrane (m2) Geo-membrane ($/m2) Total for Geo layers ($) Structure footprint on
Structure (Ha)*
Subrates Table 5
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
$ 14.30 $ -
- $ - -
NAGE AND WATER MANAGEMENT
Major drains and drop Major drains and drop Water Management Water Management
structures on Structure structures on Structure Earthworks On Earthworks On
($) ($) Structure ($) Structure ($)*
$ - $ -
HLP FLUSHING
Total calculated
Thickness of Pad to be User entered volume to
Area to be flushed (ha) volume to be flushed
flushed (m) be flushed (m3)
(m3)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
HLP GROWTH MEDIA, AMENDMENTS, AND VEGETA
Volume used in Heap Leach Pad Total cost for flushing Default Growth Media
calculations (m3) Flushing Default Rate ($) Thickness (m)
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ 0.66 $ - 0.15
- $ -
WTH MEDIA, AMENDMENTS, AND VEGETATION
Growth media volume
User Growth Media User growth media Haulage Distance for
used in calculations
Thickness (m) volume (m3)* Growth Media (m)*
(m3)
-
Fleet for Load and Haul Growth Media Load Source for Growth
Growth Media ($)
Growth Media* and Haul ($/m3) Media
$ -
Growth Media Long
Purchase Growth User Growth Media
Distance return for Haul Unit Rate
Media not sourced Delivered to Site
growth media (km) (Excludes purchase)
locally ($/m3) ($/m3)*
($/m3-km)
$ - $ - -
User Delivered
Amend 1 Supply and 2nd Soil Amendment
TOV Rate # Amendment 1 ($/ha
Deliver ($/ha) area (ha)
delivered)
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
-
Amend 2 Supply and User Delivered Amendment 2
Amendment 2 for soil* TOV Rate #
Deliver ($/ha) ($/ha delivered)
-
User Delivered
Area of seeding Proportion Pasture
Amendment 3 ($/ha Amend Cost ($)
required (ha) Land (%)
delivered)
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - -
Alert No Alert
TOV# #14.40
TOV Rate $ 1,655.50
Alternate Rate
Unit ha
Default
Proportion Native Land Proportion Arid Land Alert (if land types do
Seeding Pasture ($/ha)
(%) (%) not equal 100%)
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
$ -
No Alert
#14.41 Subrates Table 5
$ 4,196.50 $ 972
ha ha
Default 1
HLP PERMEABILITY TESTING
Area for Permeability Number of points per Permeability Testing by
Seeding Native ($/ha)
Testing (ha) ha area ($)
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - $ -
$ - - - $ -
HLP ENGINEERING AND OTHER
User Alternate Rate for User Other Activities
Engineering ($/ha) Engineering ($)
Engineering ($)
$ - $ -
Cost per Unit Area
Total Cost for HLP ($) Justification for Alternate Rates
($/ha)
Check
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ -
on for Alternate Rates
Mining ERC Calculator
Contents 9. Tailings Storage Facilities, Rejects, Slimes, Slimes Storage Facilities
$ - Input Sheet Total
User Notes
$ - Total ERC
In the User-build table, if the user enters a thickness for a capping element (e.g. low permeability layer) that
Capping Alerts and the User must provide justification (see Capping Alerts for further detail).
If capping and/or growth materials are required to be sources off-site (> 6 km), the quantities should be add
footprint of tailings storage facilities.
Map ID # Name
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
User Notes (Overwrite the text below to add U
y enter the disturbance footprint. The User-build table can be used if Enter any information that will support assumpti
ble to the right.
permeability layer) that is less than the default, an alert will appear in
detail).
- -
es (Overwrite the text below to add User Notes)
y information that will support assumptions and assist department review.
Default Rate ($/ha) Alternate Rate ($/ha) Total Cost ($) Alternate Rate Justification
$ 200,511.79 $ -
$ 144,378.88 $ -
$ 114,038.28 $ -
$ 75,254.54 $ -
$ 23,181.48 $ -
$ 2,945.30 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ 200,511.79 $ -
$ -
$ - per ha
Rate Justification
Capping Alerts
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- -
High Risk Medium Risk Low Perm Medium Risk Low Risk
- -
Very Low Risk
1.0
0.5
0.0
0.0
0.0
0.0
0.15
$ 1,000
$ -
Reshape Length of Embankment and
Fleet for Reshape*
Dozer Push Ramps Unit Rate ($/m3)
$ - $ - -
KING LAYER COVER
User Input Thickness Thickness of Working User Input Volume of
Default Working Layer
of Working Layer Rock Layer Rock Cover used Working Layer Rock
Thickness (m)
Cover for Tailings (m)* in Calculations (m)* Cover for Tailings (m3)*
-
Volume Used in
Haulage Distance for Fleet for Load and Haul Load and Haul Top Rock
Calculations for Rock
Rock Cover layer (m) Rock Cover Layer Unit Rate ($/m3)
Cover Layer (m3)
-
Cost for source, load
Length of Dozer Push Fleet for Top Rock
haul and dump rock
Rock Cover Layers (m) Push
cover layer ($)
$ -
TSF CAPILLARY BREAK LAYERS
TSF Surface area to
Dozer Push Top Rock Cost for Dozer Push Total Cost for Rock
install capillary layer
Layer Unit Rate ($/m3) Rock Cover Layers ($) Cover layers ($)
(ha)
Subrates Table 2
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ 1.92 $ - $ - -
$ - $ - -
LLARY BREAK LAYERS
User Input Thickness Thickness of Capillary User Input Volume of
Default Capillary Break
of Capillary Break Break Layer used in Capillary Break Layer
Layer Thickness (m)
Layer (m)* Calculations (m)* (m3)*
-
Source and prepare
Volume for Capillary Source and prepare Haulage Distance for
Capillary Break Layer
Break Layer used in Capillary Break Layer Capillary Break layer
Material
Calculations (m3)* Material Rate (m3) (m)
($)
- $ -
Cost for source, load Length of Dozer Push
Capillary Break Unit
Fleet for Capillary Break haul and dump Capillary Break Layers
Rate ($/m3)
capillary break layer ($) (m)
$ -
Cost for Dozer Push
Dozer Push Capillary
Dozer Capillary Break Layers
Break Unit Rate ($/m3)
($)
$ -
TSF LOW PERMEABILITY CLAY LAYERS
TSF Surface area to Default Low User Input Thickness
Total Cost for Capillary
install low permeability Permeability Layer of Low Permeability
Break layers ($)
layer (ha) Thickness (m) (Clay) Layers (m)*
$ - -
Thickness of Low
User Input Volume of Volume Used in
Permeability Layer Low Permeability Unit
Low Permeability Layer Calculations for Low
used in Calculations Rate ($/ha)
(m3) Permeability Layer (m3)
(m)*
Subrates Table 5
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
0.50 - $ 8.09
- -
Source, prepare, place
Low Permeability
and compact Low Distance return for low
Source for Low Source Long Haul Unit
Permeability Layer permeability capping
Permeability Capping Rate (Excludes
Material (km)
purchase) ($/m3-km)
($)
Select from dropdown Select from dropdown Subrates Table 9
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ - Local 50 to 60 km $ -
$ -
Purchase Low
User Clay Delivered to Long Haul Low Total Cost for Low
Permeability not
Site ($/m3)* Permeability Layers ($) Permeability layers ($)
sourced locally ($/m3)
$ - $ -
TSF TOP ROCK COVER PROTECTION LAYER
TSFSurface area to User Input Thickness Thickness of Rock
Default Rock Cover
install top rock layer of Rock Cover Layer Layer used in
Layer Thickness (m)
(ha) (m)* Calculations (m)*
-
User Input Volume of Volume Used in
Haulage Distance for
Rock Cover Layer Calculations for Rock
Rock Cover layer (m)
(m3)* Cover Layer (m3)
- -
Load and Haul Top Cost for source, load
Fleet for Load and Haul Length of Dozer Push
Rock Layer Unit Rate haul and dump rock
Rock Cover Rock Cover Layers (m)
($/m3) cover layer ($)
$ -
Fleet for Top Rock Dozer Push Top Rock
Push Layer Unit Rate ($/m3)
Subrates Table 5
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - $ 2.20
$ - $ - -
Geosynthetic clay liner Geosynthetic clay liner
Geo-membrane (m2) Geo-membrane ($/m2)
(m2) rate ($/m2)
- -
TSF DRAINAGE AND WATER MANAGEMENT
Major Drains and Drop Major drains and drop Major drains and drop
Total for Geo layers ($) Structure footprint on structures on Structure structures on Structure
Structure (Ha)* ($) ($)
Subrates Table 6
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - $ 21,234.53 $ -
$ - - $ -
TSF GROWTH MEDIA / AMENDMENTS / VEGETATION
Water Management Water Management
Default Growth Media User Growth Media
Earthworks On Earthworks On
Thickness (m) Thickness (m)*
Structure ($) Structure ($)*
$ -
NTS / VEGETATION
Growth media volume
User growth media Haulage Distance for
used in calculations
volume (m3)* Growth Media (m)
(m3)
-
Fleet for Load and Haul Growth Media Load Source for Growth
Growth Media ($)
Growth Media and Haul ($/m3) Media
$ -
Growth Media Long
Purchase Growth User Growth Media
Distance return for Haul Unit Rate
Media not sourced Delivered to Site
growth media (km) (Excludes purchase)
locally ($/m3) ($/m3)*
($/m3-km)
$ - $ - -
User Delivered
Amend 1 Supply and 2nd Soil Amendment
TOV Rate # Amendment 1 ($/ha
Deliver ($/ha) area (ha)
delivered)
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
-
Amend 2 Supply and
Amendment 2 for soil* TOV Rate #
Deliver ($/ha)
-
User Delivered
Amend 3 Supply and
TOV Rate # Amendment 3 ($/ha Amend Cost ($)
Deliver ($/ha)
delivered)
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
$ -
Area of seeding Proportion Pasture Proportion Native Land Proportion Arid Land
required (ha) Land (%) (%) (%)
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
-
Alternate Rate Alert No Alert No Alert
TOV# #14.40 #14.41
TOV Rate $ 1,656 $ 4,197
Alternate Rate
Unit ha ha
Default Default
TSF PERMEABILITY TESTING
Alert (if land types do Area for Permeability
Seeding Pasture ($/ha) Seeding Native ($/ha)
not equal 100%) Testing (ha)
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
No Alert $ - $ - -
$ - $ - 0.00
No Alert
Subrates Table 5
$ 972
ha
1
MEABILITY TESTING TSF ENGINEERING AND OTHER
Permeability Testing by
User Number of points User Alternate Rate for
number of points per Engineering ($/ha)
per ha* Engineering
area ($)
$ -
User Other Activities Cost per Unit Area
Engineering ($) Total Cost for TSF ($)
($) ($/ha)
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ - $ -
Justification for Alternate Rates
Check
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Mining ERC Calculator
Contents 10. Pits
$ - Input Sheet Total
$ - Total ERC
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Top Safety Bund, Fencing, Signs
BASIC PIT DETAILS
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Top Benches and High Wall Drill and Blast and Doze to Make Safe
BASIC PIT DETAILS
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Top Backfill Open Pit with Waste Rock (or other material)
BASIC PIT DETAILS
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Top Open Pit Ramp Backfill / Rehabilitate
BASIC PIT DETAILS
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Top
Safety Bund Fencing Signs
t. The User must describe how the pit area is derived to the TOV sheet. For example - area from aerial imagery or length X
SAFETY BUND
- -
d, Fencing, Signs Default:
SAFETY BUND DIMENSIONS AND QUANT
Pit 1 - -
Pit 2 - -
Pit 3 - -
Pit 4 - -
Pit 5 - -
Pit 6 - -
Pit 7 - -
Pit 8 - -
Pit 9 - -
Pit 10 - -
Pit 11 - -
Pit 12 - -
Pit 13 - -
Pit 14 - -
Pit 15 - -
Pit 16 - -
Pit 17 - -
Pit 18 - -
Pit 19 - -
Pit 20 - -
TOV#:
Rate
Alternate Rate
d High Wall Drill and Blast and Doze to Make Safe Unit:
HIGHWALL AND BENCH QUANTITIES
Pit 1 - -
Pit 2 - -
Pit 3 - -
Pit 4 - -
Pit 5 - -
Pit 6 - -
Pit 7 - -
Pit 8 - -
Pit 9 - -
Pit 10 - -
Pit 11 - -
Pit 12 - -
Pit 13 - -
Pit 14 - -
Pit 15 - -
Pit 16 - -
Pit 17 - -
Pit 18 - -
Pit 19 - -
Pit 20 - -
- -
Pit 1 - -
Pit 2 - -
Pit 3 - -
Pit 4 - -
Pit 5 - -
Pit 6 - -
Pit 7 - -
Pit 8 - -
Pit 9 - -
Pit 10 - -
Pit 11 - -
Pit 12 - -
Pit 13 - -
Pit 14 - -
Pit 15 - -
Pit 16 - -
Pit 17 - -
Pit 18 - -
Pit 19 - -
Pit 20 - -
- -
TOV#:
Rate
Alternate Rate
pen Pit with Waste Rock (or other material) Unit:
BACKFILL DETAILS
Pit 1 - -
Pit 2 - -
Pit 3 - -
Pit 4 - -
Pit 5 - -
Pit 6 - -
Pit 7 - -
Pit 8 - -
Pit 9 - -
Pit 10 - -
Pit 11 - -
Pit 12 - -
Pit 13 - -
Pit 14 - -
Pit 15 - -
Pit 16 - -
Pit 17 - -
Pit 18 - -
Pit 19 - -
Pit 20 - -
-
Ramp Backfill / Rehabilitate
PIT RAMPS DIMENSIONS AND QUANTITIES
Average Roadway
Average Ramp Depth
Name width
(m)
(m)
Pit 1
Pit 2
Pit 3
Pit 4
Pit 5
Pit 6
Pit 7
Pit 8
Pit 9
Pit 10
Pit 11
Pit 12
Pit 13
Pit 14
Pit 15
Pit 16
Pit 17
Pit 18
Pit 19
Pit 20
Benches and High Wall Low Wall Backfill Open Pit
HIGHWALL ACTIVITIES
- - - -
Swell allowance
2.5 5.0 2.0 15%
BUND DIMENSIONS AND QUANTITIES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
No Alert
#10.01
$1.92
m3
DOZE AND SHAPE HIGHWALL / BENCH TO MAKE SAFE
$ - -
Reprofiled Low Wall Length of Dozer Push for Dozer Push Unit Rate
Dozer
slope angle* Low Wall (m) ($/m3)
Select from dropdown Select from dropdown Select from dropdown Subrates Table 2
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
>8.5<=14 degrees > 100m to <= 125m push D6R Dozer $ 1.92
ML ML ML ML
PUMP AND TREAT WATER FROM PIT
Water pH 4.5
Pump Water from Pit Water pH 5.5 Adjustment Water Salt Removal
Adjustment
- - - -
User Entered Total volume
Total Ramp area to
Average ramp length of backfill for all ramps in
Number of ramps in Pit rehabilitate
(m) pit
(ha)
(m3)
Whole Number
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 0.00 - -
Open Pit Ramp Backfill
)
ist department review.
Low wall area to make Low wall volume to Low wall volume to Open Pit Backfill
safe bulk push load and haul Volume
(ha) (m3) (m3) (m3)
- - - -
No Alert
Subrates Table 6 TOV#: #10.02
$2,885.29 Rate $24.05
Alternate Rate
Unit: ha Unit: m
SAFETY BUND CONSTRUCTION
Bund Surface
Volume of bund Preparation (dozing, Safety Bund Excavate and Place
(m3) clearing and access) Construction Method* Cost ($)
Rate ($)
- $ 2,885.29 $ -
$ -
Subrates Table 3
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ 8,904.77 $ - -
$ - $ - -
0.00 0 0 0
Default 0.50
REMOVE AND DISPOSE RAMP ROADWAY MATERIAL
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- 0.50
- -
SUMMARY OF COSTS
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
- $ - $ - $ -
$ - $ - $ -
No Alert
TOV#: #10.03
Rate $47.78
Alternate Rate
Unit: m
$ -
150 *
GROWTH MEDIA, AMENDMENTS, VEGETATION
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - - -
$ -
No Alert No Alert
#6.08 #6.13
$9.96 $2,700.00
tonne ML
SOURCE, LOAD, HAUL, DUMP PIT BACKFILL WITH
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
$ - >2500 m to <=3000 m
- - $ -
Contaminated ramp
roadway material used Dozer Push Unit Rate
Length of Dozer Push* Dozer*
in calculations ($/m3)
(m3)
-
Backfill Open Pit with
Open Pit Ramp
Waste Rock (or other TOTAL FOR PIT Alternate Rate for Pit
Backfill / Rehabilitate
material)
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ - $ -
$ - $ -
FENCING AND SIGNAGE
Subrates Table 1
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ 6.27 $ - $ - -
$ - $ - -
$ -
150 *
GROWTH MEDIA, AMENDMENTS, VEGETATION
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- >2500 m to <=3000 m
- -
Select from dropdown Select from dropdown Subrates Table 1 Select from dropdown
$ -
Explain how pit area is derived to right >>>
RATE FOR PIT Per footprint area ($/ha) Justification for Alternate Rate
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ - ha
No Alert No Alert
TOV#: #10.05 + #10.06 #10.04 + #10.06
Rate $16,995.00 $224.97
Alternate Rate
Unit: m m
AND SIGNAGE
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
- $ - $ - $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
1.00 No Amend N/A $ -
1.00
Fleet for Growth Media Growth media Load and haul 1st Soil Amendment
Cost for Growth Media ($)
for Low Wall Rate Unit Rate ($/m3) area (ha)
$ - -
$ -
SOURCE, LOAD, HAUL, DUMP BACKFILL MATERIAL
$ -
Safety Bund, Fencing, Signs Justification for Alternate Rates
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - per m
User Delivered Amendment 1 2nd Soil Amendment area Amend 2 Supply and
Amendment 2 for soil*
($/ha delivered) (ha) Deliver TOV#
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
User Delivered
Amend 1 Supply and Amend 1 Supply and Deliver
Amendment 1 for soil* Amendment 1 ($/ha
Deliver TOV# ($/ha)
delivered)
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
150 *
GROWTH MEDIA, AMENDMENTS, VEGETATION
Dozer push cost User Growth Media Thickness User growth media
Dozer Push Unit Rate ($/m3)
($) (mm) volume (m3)*
Subrates Table 2
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ 1.92 $ -
$ - 0.00
Cost to source, load, haul, and
Length of Dozer Push Dozer Push Unit Rate
dump ramp fill material Dozer*
(m)* ($/m3)
($)
$ -
Explanation for Pit Area Derivation
Amend 2 Supply and User Delivered Amendment 2 3rd Soil Amendment
Amendment 3 for soil*
Deliver ($/ha) ($/ha delivered) area (ha)
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
2nd Soil Amendment Amend 2 Supply and Amend 2 Supply and Deliver
Amendment 2 for soil*
area (ha) Deliver TOV# ($/ha)
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
0.00
Default 150 *
GROWTH MEDIA, AMENDMENTS, VEGETATION
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ - -
Amend 3 Supply and Amend 3 Supply and User Delivered Amendment 3
Soil Amendment ($)
Deliver TOV# Deliver ($/ha) ($/ha delivered)
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
N/A $ - $ -
$ -
User Delivered
3rd Soil Amendment Amend 3 Supply and
Amendment 2 ($/ha Amendment 3 for soil*
area (ha) Deliver TOV#
delivered)
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
No Amend N/A
Cost for Growth Media 1st Soil Amendment Amend 1 Supply and
Amendment 1 for soil*
($) area (ha) Deliver TOV#
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - 0.00
Growth media volume
Haulage Distance for
used in calculations Fleet Size* Growth Media ($/m3)
Growth Media (m)*
(m3)
-
Area of seeding Proportion Pasture
Proportion Native Land (%) Proportion Arid Land (%)
required (ha) Land (%)
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
- 100% 0%
User Delivered
Amend 3 Supply and
Amendment 3 ($/ha Soil Amend ($) Area of seeding required (ha)
Deliver ($/ha)
delivered)
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - -
User Delivered
Amend 1 Supply and
Amendment 1 ($/ha 2nd Soil Amendment area (ha) Amendment 2 for soil*
Deliver ($/ha)
delivered)
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
0.00
Cost for Growth Media 1st Soil Amendment Amend 1 Supply and Deliver
Amendment 1 for soil*
($) area (ha) TOV#
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - No Amend N/A
$ - -
No Alert No Alert
TOV#: #14.40 #14.41
Rate $1,655.50 $4,196.50
Alternate Rate
Unit: ha ha
Total for
Alert (if land types do Highwall/Bench
Seeding Pasture ($) Seeding Native ($)
not equal 100%) Treatment
($)
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
No Alert $ - $ - $ -
$ - $ - $ -
TOV#:
Rate
Alternate Rate
Unit:
Proportion Pasture Proportion Native Land Proportion Arid Land Alert (if land types do
Land (%) (%) (%) not equal 100%)
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
100% 0% No Alert
User Delivered
Amend 2 Supply and Amend 2 Supply and 3rd Soil Amendment
Amendment 2 ($/ha
Deliver TOV# Deliver ($me/ha) area (ha)
delivered)
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
N/A $ -
0.00
User Delivered
Amend 1 Supply and 2nd Soil Amendment
Amendment 1 ($/ha Amendment 2 for soil*
Deliver ($/ha) area (ha)
delivered)
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
$ - No Amend
-
Open Pit Cost per Unit Area
Justification for Alternate Rate
($/ha)
Check
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ -
No Alert No Alert
#14.40 #14.41
$4,196.50
ha ha
Total Cost for Low Wall Open Pit Cost per Unit
Seeding Pasture ($) Seeding Native ($) to make safe Area
($) ($/ha)
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ -
User Delivered
Amend 3 Supply and Amend 3 Supply and
Amendment 3 for soil* Amendment 3 ($/ha
Deliver TOV# Deliver ($/ha)
delivered)
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
User Delivered
Amend 2 Supply and Amend 2 Supply and
Amendment 2 ($/ha
Deliver TOV# Deliver ($/ha)
delivered)
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
N/A $0.00
Justification for Alternate Rate
Proportion Pasture Proportion Native Land
Soil Amend ($) Area of seeding required (ha)
Land (%) (%)
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00 100% 0%
$ - 0.00
3rd Soil Amendment Amend 3 Supply and Amend 3 Supply and
Amendment 3 for soil*
area (ha) Deliver TOV# Deliver ($/ha)
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
No Amend N/A $ -
-
No Alert No Alert
TOV#: #14.40 #14.41
Rate $1,655.50 $4,196.50
Alternate Rate
Unit: ha ha
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
0% No Alert $ - $ -
$ - $ -
User Delivered
Total Ramp Area of Proportion Pasture
Amendment 3 ($/ha Soil Amend ($)
seeding required (ha) Land (%)
delivered)
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
$ - - 100%
0.00 -
Total Cost for Pit Open Pit Cost per Unit
Backfill Area Justification for Alternate Rate
($) ($/ha)
Check
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ -
$ -
No Alert
TOV#: #14.40
Rate $1,655.50
Alternate Rate
Unit: ha
Proportion Native Land Proportion Arid Land Alert (if land types do
Seeding Pasture ($)
(%) (%) not equal 100%)
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
0% No Alert $ -
$ -
on for Alternate Rate
No Alert
#14.41
$4,196.50
ha
Check
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ -
on for Alternate Rate
Default Roadway Contamination Thickness (m)
Mining ERC Calculator
Contents 11. Underground Mines
$ - Input Sheet Total
$ - Total ERC
DETAILS
Map ID #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
rground Mines
mines.
Terminate and
Number of Ventilation
Name disconnect all services
Shafts
to the U/G workings?
0 0
User Notes (Overwrite the text below to add User Notes)
Enter any information that will support assumptions and assist department review.
Number of Hoisting
Total Depth of Total Depth of Hoisting
Backfill, plug or cover Shafts
Ventilation Shafts Shafts
ventilation shafts (persons and/or
(m)
materials)
- 0 -
st department review.
Select from dropdown Whole Number (Item) Whole Number (Item) Whole Number (Item)
Backfill
Plug
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
Cover
0 0 0
Length of Number of small
Existing rehabilitation Existing rehabilitation
Drifts/Declines with (historical) shafts
repair - minor* repair - moderate*
conveyors proposed for closure
0.00 0 - -
No Alert No Alert
TOV#: #11.13 #11.01
Rate $38,500 $27,500
Alternate Rate:
Demolition and
Existing rehabilitation
Existing rehabilitation Disconnect and removal of vent fans,
repair - total failure of
repair - major* terminate all services electrical substation
intended landform*
and winch
ha ha Item Item
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
- - $ - $ -
No Alert No Alert No Alert No Alert
#11.02 #11.03 #11.04 #11.05
$1,200,000 $1,016 $7,700 $28,279
Demolition and
removal of hoisting Removal of conveyors
Install gate or grill over
shaft headframe, and support services Small adits - seal
an adit
winder building, and down Drift/Decline
support infrastructure
$ - $ - $ - $ -
No Alert No Alert No Alert No Alert
#11.06 #11.07 #11.08 #11.09
$301,857 $135,499 $242,887 $58,499
$ - $ - $ - $ -
No Alert No Alert No Alert No Alert
#11.10 #11.11 #11.12 #11.14
$105,998 $259 $1,036 $1,233
Item m m ha
Item m m ha
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
No Alert No Alert No Alert
#11.15 #11.16 #11.17
$1,804 $2,945 $28,124
ha ha ha
Existing rehabilitation
Existing rehabilitation Existing rehabilitation
repair - total failure of TOTAL FOR MINE
repair - moderate repair - major
intended landform
ha ha ha
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
$ - $ - $ - $ -
Alternate Rate RATE FOR MINE Justification for Alternate Rates
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ -
Mining ERC Calculator
Contents 12. Ports
$ - Input Sheet Total
$ - Total ERC
More accuracy can be obtained by using the User Build table. There is an optional quantities table beneath the
the User can list and tally items associated with the facility.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1
2
3
4
5
6
7
8
9
10
The below is for calculation and information purposes only. The values of not feed into the other tables. This
Top Port Quantities (for user)
Map ID # Type / Description / Notes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
Top
1 2 3 4
antities table beneath the User Build. This is an optional table where
TOV#:
Rate
Alternate Rate
Unit:
equired, user's option) Default:
DETAILS WHARF SURFACE
Export Capacity (info Concrete Surface Area
Total Land Area Wharf Area
only, optional entry) of Wharf for removal
ha Mtpa ha m2
- - - -
feed into the other tables. This table is optional for use if the User wants to list out quantities.
Totals - - -
Area Conveyors Shiploaders Stockpile Loaders
5 6 7 8
Unit Alternate Rate ($/unit) Total cost ($) Justification for Alternate Rate
m $0.00
m2 $0.00
item $0.00
item $0.00
item $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
m $0.00
$0.00
No Alert
#3.126
$75.00
m2
0.50
Concrete Wharf
Concrete thickness Volume of wharf Asphalt Surface Area
Surface Remove and
User concrete to remove of Wharf for removal
Dispose Cost
$ m m3 m2
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - -
$ - - -
Waste Register - mass concrete (t)* -
- - - -
Concrete Surface Asphalt Surface Gravel Surface Buildings
9 10 11
Default: 0.50
Asphalt Removal Wharf Volume of wharf
Asphalt Removal Asphalt thickness User
Rate asphalt to remove
$/m2 m m3
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ 10.00 $ - -
$ - -
- - - -
Camps Tanks Dams Pipe
Default: 0.50 Subrates Table 1
Gravel Surface Area of Volume of wharf gravel Distance to haul gravel
Gravel thickness User
Wharf for removal to remove (km)
- -
-
Alternate rate alert: No Alert
TOV#: #3.126
Rate $75.00
Alternate Rate
Unit: (ha)
Default:
JETTY SURFACE REMOVAL
Concrete Jetty Surface
Gravel Removal Wharf Gravel Removal Wharf Concrete Area of Jetty
Removal
$/m3 m2
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ 4.81 $ - $ -
$ - - $ -
Waste Register - mass concrete (t)
No Alert
#12.03
$ 200,000.00
item
0.50
DOLPHINS
Jetty Concrete Volume of Jetty
Dolphins Dolphins Cost
thickness User concrete to remove
m m3 Whole Number
- $ -
- $ -
- $ -
- $ -
- $ -
- $ -
- $ -
- $ -
- $ -
- $ -
- 0 $ -
Waste Register - mass concrete (t) -
No Alert No Alert
#12.06 #12.07
$ 370.00 $ 241.45
m m
m m
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
- -
No Alert No Alert
#4.02
$ 750,000.00 $ 75,000.00
$/unit $/unit
Wharf Shiploaders Wharf Shiploaders Jetty Shiploaders Jetty Shiploaders
0 0
No Alert Alternate rate alert:
TOV#:
$ 75,000.00 Rate
Alternate Rate
$/unit Unit:
Default:
RAIL INFRASTRUCTURE
Conveyors,
Remove rail loop and
Stockpile Loaders Stockpile Loaders Reclaimers, and
spur, ballast etc.
Loaders
0 $ - -
No Alert No Alert
#3.112 #3.113
$ 60.50 $ 71,500.00
m Item
RASTRUCTURE
Collapse, cut and Collapse, cut and
Remove rail loop and Remove train loading
remove rail loading remove rail loading
spur, ballast etc. facilities
bins bins
Item m2
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
0 -
No Alert No Alert
#3.114 #3.110
$ 291.50 $ 660.00
m2 m2
m2
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - -
No Alert
#3.111
$ 60.50
m2
Switchyard Switchyard Buildings
-
Building and Structure
Area Buildings Rate Building Alternate Rate
Cost
- $ -
Camp Number Camp
-
PIPING
Camp Alternate Rate Camps Cost Type
$ -
Length of Pipe Pipe Default Rate Pipe Alternate Rate Pipe Cost
m
$ 13.10 $ -
$ 14.23 $ -
$ 15.78 $ -
$ 18.90 $ -
$ 13.10 $ -
$ 13.10 $ -
$ 13.10 $ -
$ 13.10 $ -
$ 13.10 $ -
$ 13.10 $ -
- $ -
TANKS AND VESSELS
Type # of Tanks Tank Default Rate
-
DAMS AND PONDS
Tank Alternate Rate Tanks Cost Type
$ -
# of Dams Dam Default Rate Dam Alternate Rate Dam Cost
Whole Number
$ 7,677.20 $ -
$ 2,803,157.35 $ -
$ 7,931.30 $ -
$ 2,955,617.35 $ -
$ 7,511.65 $ -
$ 2,425,249.86 $ -
$ 6,664.79 $ -
$ 2,437,038.80 $ -
$ 4,592.42 $ -
$ 1,156,366.06 $ -
- $ -
150 *
LAND REHABILITATION INCLUDING GROWTH MEDIA, AMENDMENTS, VEGETATION
Area for Growth Media User Growth Media User growth media
Area rip and grade (ha)
(ha) Thickness (mm) volume (m3)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
Growth media volume
Source for Growth Distance return for Haulage Distance for
used in calculations
Media growth media (km) Growth Media (m)
(m3)
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ 13.83 $ -
$ - -
User Delivered
Amend 1 Supply and Amend 1 Supply and
Amendment 1 for soil Amendment 1 ($/ha
Deliver ($/ha) Deliver ($/ha)
delivered)
-
User Delivered
3rd Soil Amendment Amend 3 Supply and
Amendment 2 ($/ha Amendment 3 for soil
area (ha) Deliver ($/ha)
delivered)
-
User Delivered
Amend 3 Supply and Area of seeding
Amendment 3 ($/ha Land Amendment Cost
Deliver ($/ha) required (ha)
delivered)
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - $ - -
$ - -
Alternate rate alert:
TOV#:
Rate
Alternate Rate
Unit:
Default:
Proportion Pasture Proportion Native Land Proportion Arid Land Alert (if land types do
Land (%) (%) (%) not equal 100%)
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
100% 0% 0% No Alert
No Alert No Alert
#14.40 #14.41
$1,656 $4,197
(ha) (ha)
OTHER COSTS
Seeding Pasture ($/ha) Seeding Native ($/ha) Seeding Other User ($)
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ -
Alternate Total Rate for
Other User ($) Other User ($) Total Cost ($)
Line item
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ - $ - $ -
Rate
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Justification for Alternate Rates
$
$ - Input Sheet Total
$ - Total ERC
Land Investigation
# m
-
.
TOV#:
Rate
Alternate Rate:
Unit:
m m ha
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Quantity Totals - - -
Land Rehabilitation and Repair of Subsidence and Land Management
ha ha
1
2
3
4
5
6
7
8
9
10
Quantity Totals - -
Top Natural Drainage and Diversions
Engineered cut-
through drain (6m
wide) riprap lined (100
Maintenance of water course
Map ID # Name of Area mm thick) based on
diversion (major structure)
catchment size of
subsidence using D10
dozer.
ha m
1
2
3
4
5
6
7
8
9
10
Quantity Totals - -
Land management of
undisturbed areas (e.g.,
Pest management on
Existing rehabilitation Rehabilitation of weed management,
Existing rehabilitation repair - Existing rehabilitation buffer lands, non-
repair - total failure of miscellaneous feral animal control,
moderate repair - major disturbed, and
intended landform footprints erosion and sediment
rehabilitated areas
control works)
ha ha ha ha ha ha
- - - - - -
TOV#:
Rate
Alternate Rate
Unit:
- - - - - -
Details for Subsidence
Subsidence in Third-
in Third Party Land (3rd
Party Land*
party quote)
Enter Unit
Engineered cut-
through drain (6m
wide) riprap lined (100 Maintenance of water Maintenance of water
mm thick) based on course diversion course diversion
catchment size of (major structure) ($) (minor structure) ($)
subsidence using D10
dozer. ($)
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
$ - $ - $ -
Mining ERC Calculator
Contents 15. Mobilisation / Demobilisation and Additional User Items
$ - Input Sheet Total
$ - Total ERC
Mobilisation does not include any costs for marine transport (e.g. barge). A third-party quote must be provided if marine transport is required.
For small projects where the total ERC is < $1,000,000, the User may chose to enter to the last row in the Mobilisation section of the Summary tab and omit
mobilisation entries in the sheet.
This is to cover the cost of the contractor/s mobilising / demobilising suitable plant and equipment.
Apply one item per calculator unless there are multiple sites where it is clear separate mobilisations will be required.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Top
0.00
User Notes (Overwrite the text below to add User Notes)
Enter any information that will support assumptions and assist department review.
required.
$ 130,000.00 $ -
$ 238,500.00 $ -
$ 451,000.00 $ -
$ 555,000.00 $ -
$ 191,000.00 $ -
$ 350,000.00 $ -
$ 661,500.00 $ -
$ 814,000.00 $ -
$ 208,000.00 $ -
$ 381,000.00 $ -
$ 720,500.00 $ -
$ 887,000.00 $ -
$ 275,000.00 $ -
$ 483,500.00 $ -
$ 924,000.00 $ -
$ 1,156,000.00 $ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
low to add User Notes)
ort assumptions and assist department review.
Exploration
Infrastructure
Pipelines (not associated with facilities / plant, i.e. pipelines connecting facilities / dams) 0.00 m
Substation 0.00 m2
Switchyard 0.00 m2
Landfills 0.00 m2
Rehabilitation of Areas not covered above or in Process Equipment (see TOV descriptions) 0.00 m2
Mining ERC Calculator
Contents Quantity Summary
Fencing 0.00 m
Process Equipment
Water Storage
Waste Structures
Total volume used in low permeability cap layer on waste rock dumps - m3
Total volume used in top rock cover layer on waste rock dumps - m3
Total area of additional capping (geosynthetic clay liner) on waste rock dumps 0 m2
Total area of additional capping (geosynthetic clay liner) on dump / pile 0.00 m2
Total volume used in low permeability cap layer on heap leach pads - m3
Total volume used in top rock cover layer on heap leach pads - m3
Total area of additional capping (geosynthetic clay liner) on heap leach pads - m2
Total volume used in low permeability cap layer on tailings storage facilities - m3
Total volume used in top rock cover layer on tailings storage facilities - m3
Total area of additional capping (geosynthetic clay liner) on tailings storage facilities - m2
Pits
Underground Mines
Bores 0 bores
Remove material from footprint of process facility / stockpile area / roads and dump in void on-site from footprint of the process facility (leach pads0.00 m3
Remove scrap (only where a source separate to process equipment and other activities generating waste) 0.00 t
Reference Activity
Contaminants in soil
Reference Activity
Reference Activity
1
Not Applied
User selects whether the waste levy applies in Registration. The Waste Register
camp) by the specific mass of waste for that element. For example X tonnes of
e for that line to which the waste levy applies. The total waste (e.g. mass of concrete)
e appropriate levy to get the total levy amount.
Concrete
Contaminants in soil
Waste
2 3 4 5 6
Mining ERC Calculator
Contents Capping Alerts
Use and Notes
This sheet provides the User and the Department with an easy reference for details within the Waste Rock Dum
input sheets. A capping alert will be shown when:
- Values less than the minimum anticipated capping layer thicknesses are entered.
- If an alternate Engineering cost is entered.
- If a dozer not compatible with the dozer push length is entered. Smaller dozers are incapable of pushing long
with some distances for some dozers. If a user selects an incompatible dozer an error "E" will be reported in the
or reduce the push length.
If a User enters a value not anticipated by the Department (see details to the right), they must provide a brief ju
Slope Rock
Armour Layer
less than
# Name
Department's
expected
minimum
WRD Sheet
User Slope Rock
Waste Rock Dumps (User) Armour Cover
Thickness (m)*
1 0 No Alert
2 0 No Alert
3 0 No Alert
4 0 No Alert
5 0 No Alert
6 0 No Alert
7 0 No Alert
8 0 No Alert
9 0 No Alert
10 0 No Alert
11 0 No Alert
12 0 No Alert
13 0 No Alert
14 0 No Alert
15 0 No Alert
16 0 No Alert
17 0 No Alert
1 0 No Alert
2 0 No Alert
3 0 No Alert
4 0 No Alert
5 0 No Alert
6 0 No Alert
7 0 No Alert
8 0 No Alert
9 0 No Alert
10 0 No Alert
11 0 No Alert
12 0 No Alert
13 0 No Alert
14 0 No Alert
15 0 No Alert
16 0 No Alert
17 0 No Alert
1 0
2 0
3 0
4 0
5 0
6 0
7 0
8 0
9 0
10 0
HLP Sheet
1 0 No Alert
2 0 No Alert
3 0 No Alert
4 0 No Alert
5 0 No Alert
6 0 No Alert
7 0 No Alert
8 0 No Alert
9 0 No Alert
10 0 No Alert
11 0 No Alert
12 0 No Alert
13 0 No Alert
14 0 No Alert
15 0 No Alert
16 0 No Alert
17 0 No Alert
TSF Sheet
User Input Thickness
Tailings Storage Facilities (User) of Rock Cover for
Embankments (m)
1 0 No Alert
2 0 No Alert
3 0 No Alert
4 0 No Alert
5 0 No Alert
6 0 No Alert
7 0 No Alert
8 0 No Alert
9 0 No Alert
10 0 No Alert
11 0 No Alert
12 0 No Alert
13 0 No Alert
14 0 No Alert
15 0 No Alert
16 0 No Alert
17 0 No Alert
r details within the Waste Rock Dump, Heap Leach Pads, and Tailings Storage Facilities
ntered.
zers are incapable of pushing longer distances and therefore there is not a rate associated
er an error "E" will be reported in the associated rate. The User must select a larger dozer
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
No Alert
If an error, select shorter push or larger dozer in the Input Sheet location
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
N
N
N
N
N
N
N
N
N
N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
User Alternate Rate
for Engineering << Input Sheet reference
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
No Alert N
User Justification for Capping Thickness less than Defaults / Site specific clay prices / General Notes
rror, select shorter push or larger dozer in the Input Sheet location
Capping
Clay
Amendments
No Amend
Gypsum Normal Soil #14.32
Gypsum Sodic Soil #14.33
Gypsum Recycled Normal Soil #14.34
Gypsum Recycled Sodic Soil #14.35
Lime #14.36
Biosolids, MSW, Manure #14.37
Hay Mulch / Sugar Cane #14.38
Fertiliser #14.39
Vegetation
Pasture
Native
Arid
Shafts
Backfill
Plug
Cover
Infrastructure
Track
Road
Haul Road
Laydown
Surface
Earthen
Gravel
Rock
Bitumen
Surface_Replace
No replace
Remove contam only
Replace rock
Decompress only
Remove
Remove concrete pads & footings (<=0.3 m thickness) and dumping in void
Remove concrete pads & footings (>0.3 m thickness) and dumping in void
Substation
Switchyard
Camps
Temporary camp - <= 20 persons
Temporary camp - > 20 and <= 50 persons
Temporary camp - > 50 and <= 100 persons
Temporary camp - > 100 and <= 150 persons
Temporary camp - > 150 and <= 200 persons
Temporary camp - > 200 and <= 250 persons
Temporary camp - > 250 and <= 300 persons
Temporary camp - > 300 and <= 400 persons
Temporary camp - > 400 and <= 500 persons
Temporary camp - > 500 and <= 750 persons
Temporary camp - > 750 and <= 1000 persons
Temporary camp - > 1000 and <= 2000 persons
Temporary camp - > 2000 and <= 3000 persons
Temporary camp - > 3000 and <= 4000 persons
Temporary camp - > 4000 and <= 5000 persons
Permanent camp - > 0 and <= 20 persons
Permanent camp - > 20 and <= 50 persons
Permanent camp - > 50 and <= 100 persons
Permanent camp - > 100 and <= 150 persons
Permanent camp - > 150 and <= 200 persons
Permanent camp - > 200 and <= 250 persons
Permanent camp - > 250 and <= 300 persons
Permanent camp - > 300 and <= 400 persons
Permanent camp - > 400 and <= 500 persons
Permanent camp - > 500 and <= 750 persons
Permanent camp - > 750 and <= 1000 persons
Permanent camp - > 1000 and <= 2000 persons
Permanent camp - > 2000 and <= 3000 persons
Permanent camp - > 3000 and <= 4000 persons
Permanent camp - > 4000 and <= 5000 persons
Powerlines
Overhead powerlines (steel towers)
Overhead powerlines (wooden poles)
Overhead powerlines (concrete poles)
Communications Tower
Building Wall
Steel
Concrete
Brick
None
Buildings List
Portable unit
Small, Brick wall, Steel roof, Concrete floor, 1 floors m2
Large, Brick wall, Steel roof, Concrete floor, 1 floors m2
Large, Steel wall, Steel roof, Concrete floor, 1 floors m2
Small, Steel wall, Steel roof, Concrete floor, 1 floors m2
Large, Steel wall, Steel roof, Concrete floor, 2 floors m2
Pipelines
Aboveground
Buried
Flushing
No flush
Flushing
Remove
Remove
No remove
Pipeline_content
Tailings
Water
Ash
Pipelines
Plastic Pipe 0 to <= 0.15 m dia. Aboveground
Plastic Pipe > 0.15 to <= 0.25 m dia. Aboveground
Plastic Pipe > 0.25 to <= 0.5 m dia. Aboveground
Plastic Pipe > 0.5 to <=1 m dia. Aboveground
Plastic Pipe 0 to <= 0.15 m dia. Buried
Plastic Pipe > 0.15 to <= 0.25 m dia. Buried
Plastic Pipe > 0.25 to <= 0.5 m dia. Buried
Plastic Pipe > 0.5 to <= 1 m dia. Buried
Processing Equipment
Demolish and remove processing plant
Remove stacker or reclaimer
Demolish and remove bucket wheel stacker/reclaimer or wing stacker
Remove rails and ballast for stacker and/or reclaimer
Collapse, cut and remove 1250 t silo / bin / hopper
Collapse, cut and remove 3000 t silo / bin / hopper
Collapse, cut and remove 5000 t silo / bin / hopper
Demolish and remove on-ground conveyors and gantries
Demolish and remove overhead conveyors and gantries
Demolish and remove elevated conveyors and gantries
Demolish reclaim tunnel, cut reo and expose reclaim conveyor, then collapse into the reclaim
tunnel void
Remove and demolish conveyor from reclaim tunnel
Demolition of reclaim tunnel concrete
Dismantle on-ground conveyors for reuse/resale
Dismantle overhead conveyors for reuse/resale
Transport small tank and dispose
Demolish and remove above ground small tank clean (Fuel storage, thickener etc. 3 - 9 m
diameter)
Demolish and remove above ground medium tank clean (Fuel storage, thickener etc. 10 - 15 m
diameter)
Demolish and remove above ground large tank clean (Fuel storage, thickener etc. 16 - 25 m
diameter)
Demolish and remove above ground extra large tank clean (Fuel storage, thickener etc. 26 - 50 m
diameter)
Demolish and remove above ground extra extra large tank clean (Fuel storage, thickener etc. >50
m diameter)
Removal of small underground tank (<5000 L) - including pipes, bunds etc.
Removal of large underground tank (>5000 L) - including pipes, bunds etc.
Remove rail overpass
Remove road overpass
Remove course overpass
Remove bitumen (aprons, sealed areas) for dumping in a void on-site
Remove bitumen (airstrip) for dumping in a void on-site
Remove concrete pads & footings (<=0.3 m thickness) and dumping in void
Remove concrete pads & footings (>0.3 m thickness) and dumping in void
Crush concrete to make road aggregate - 75 mm
Crush concrete to make road aggregate - 50 mm
Crush concrete to make road aggregate - 30 mm
Removal of conveyors and support services down Drift/Decline
Dismantle and remove dragline up to 2,000 t
Dismantle and remove dragline >2,000 t to 5,000 t
Dismantle and remove dragline > 5,000 t
Water Treatment
Water pH 5.5 Adjustment
Water Salt Removal
Water Organics Removal
Naturally Evaporate Water in Pond
Evaporate Water with Evaporators
Mobilisation of Reverse Osmosis Unit
Water Pumping 6" Pump
Water Pumping 12" Pump
Water pH 4.5 Adjustment
Water Management establishment, engineering, O&M
Dam_Liner
Lined
Unlined
Dam_Type
Process
Raw
Evaporation and other
Dams_Reg_Non_Reg
Regulated
Process > 0 and <= 1 ML, Pasture > 0 and <= 1 ML,
Process > 1 and <= 3.5 ML, Pasture > 1 and <= 3.5 ML,
Process > 3.5 and <= 7.5 ML, Pasture > 3.5 and <= 7.5 ML,
Process > 7.5 and <= 10 ML, Pasture > 7.5 and <= 10 ML,
Process > 10 and <= 20 ML, Pasture > 10 and <= 20 ML,
Process > 20 and <= 50 ML, Pasture > 20 and <= 50 ML,
Process > 50 and <= 100 ML, Pasture > 50 and <= 100 ML,
Process > 100 and <= 200 ML, Pasture > 100 and <= 200 ML,
Process > 200 and <= 300 ML, Pasture > 200 and <= 300 ML,
Process > 300 and <= 500 ML, Pasture > 300 and <= 500 ML,
Process > 500 and <= 1000 ML, Pasture > 500 and <= 1000 ML,
Process > 1000 and <= 2000 ML, Pasture > 1000 and <= 2000 ML,
Process > 2000 and <= 3000 ML, Pasture > 2000 and <= 3000 ML,
Process > 3000 and <= 4000 ML, Pasture > 3000 and <= 4000 ML,
Process > 4000 and <= 5000 ML, Pasture > 4000 and <= 5000 ML,
Process > 0 and <= 1 ML, Native
Process > 1 and <= 3.5 ML, Native
Process > 3.5 and <= 7.5 ML, Native
Process > 7.5 and <= 10 ML, Native
Process > 10 and <= 20 ML, Native
Process > 20 and <= 50 ML, Native
Process > 50 and <= 100 ML, Native
Process > 100 and <= 200 ML, Native
Process > 200 and <= 300 ML, Native
Process > 300 and <= 500 ML, Native
Process > 500 and <= 1000 ML, Native
Process > 1000 and <= 2000 ML, Native
Process > 2000 and <= 3000 ML, Native
Process > 3000 and <= 4000 ML, Native
Process > 4000 and <= 5000 ML, Native
Process > 0 and <= 1 ML, Arid
Process > 1 and <= 3.5 ML, Arid
Process > 3.5 and <= 7.5 ML, Arid
Process > 7.5 and <= 10 ML, Arid
Process > 10 and <= 20 ML, Arid
Process > 20 and <= 50 ML, Arid
Process > 50 and <= 100 ML, Arid
Process > 100 and <= 200 ML, Arid
Process > 200 and <= 300 ML, Arid
Process > 300 and <= 500 ML, Arid
Process > 500 and <= 1000 ML, Arid
Process > 1000 and <= 2000 ML, Arid
Process > 2000 and <= 3000 ML, Arid
Process > 3000 and <= 4000 ML, Arid
Process > 4000 and <= 5000 ML, Arid
Raw > 0 and <= 1 ML, Pasture
Raw > 1 and <= 3.5 ML, Pasture
Raw > 3.5 and <= 7.5 ML, Pasture
Raw > 7.5 and <= 10 ML, Pasture
Raw > 10 and <= 20 ML, Pasture
Raw > 20 and <= 50 ML, Pasture
Raw > 50 and <= 100 ML, Pasture
Raw > 100 and <= 200 ML, Pasture
Raw > 200 and <= 300 ML, Pasture
Raw > 300 and <= 500 ML, Pasture
Raw > 500 and <= 1000 ML, Pasture
Raw > 1000 and <= 2000 ML, Pasture
Raw > 2000 and <= 3000 ML, Pasture
Raw > 3000 and <= 4000 ML, Pasture
Raw > 4000 and <= 5000 ML, Pasture
Raw > 0 and <= 1 ML, Native
Raw > 1 and <= 3.5 ML, Native
Raw > 3.5 and <= 7.5 ML, Native
Raw > 7.5 and <= 10 ML, Native
Raw > 10 and <= 20 ML, Native
Raw > 20 and <= 50 ML, Native
Raw > 50 and <= 100 ML, Native
Raw > 100 and <= 200 ML, Native
Raw > 200 and <= 300 ML, Native
Raw > 300 and <= 500 ML, Native
Raw > 500 and <= 1000 ML, Native
Raw > 1000 and <= 2000 ML, Native
Raw > 2000 and <= 3000 ML, Native
Raw > 3000 and <= 4000 ML, Native
Raw > 4000 and <= 5000 ML, Native
Raw > 0 and <= 1 ML, Arid
Raw > 1 and <= 3.5 ML, Arid
Raw > 3.5 and <= 7.5 ML, Arid
Raw > 7.5 and <= 10 ML, Arid
Raw > 10 and <= 20 ML, Arid
Raw > 20 and <= 50 ML, Arid
Raw > 50 and <= 100 ML, Arid
Raw > 100 and <= 200 ML, Arid
Raw > 200 and <= 300 ML, Arid
Raw > 300 and <= 500 ML, Arid
Raw > 500 and <= 1000 ML, Arid
Raw > 1000 and <= 2000 ML, Arid
Raw > 2000 and <= 3000 ML, Arid
Raw > 3000 and <= 4000 ML, Arid
Raw > 4000 and <= 5000 ML, Arid
Evaporation and other > 0 and <= 1 ML, Pasture
Evaporation and other > 1 and <= 3.5 ML, Pasture
Evaporation and other > 3.5 and <= 7.5 ML, Pasture
Evaporation and other > 7.5 and <= 10 ML, Pasture
Evaporation and other > 10 and <= 20 ML, Pasture
Evaporation and other > 20 and <= 50 ML, Pasture
Evaporation and other > 50 and <= 100 ML, Pasture
Evaporation and other > 100 and <= 200 ML, Pasture
Evaporation and other > 200 and <= 300 ML, Pasture
Evaporation and other > 300 and <= 500 ML, Pasture
Evaporation and other > 500 and <= 1000 ML, Pasture
Evaporation and other > 1000 and <= 2000 ML, Pasture
Evaporation and other > 2000 and <= 3000 ML, Pasture
Evaporation and other > 3000 and <= 4000 ML, Pasture
Evaporation and other > 4000 and <= 5000 ML, Pasture
Evaporation and other > 0 and <= 1 ML, Native
Evaporation and other > 1 and <= 3.5 ML, Native
Evaporation and other > 3.5 and <= 7.5 ML, Native
Evaporation and other > 7.5 and <= 10 ML, Native
Evaporation and other > 10 and <= 20 ML, Native
Evaporation and other > 20 and <= 50 ML, Native
Evaporation and other > 50 and <= 100 ML, Native
Evaporation and other > 100 and <= 200 ML, Native
Evaporation and other > 200 and <= 300 ML, Native
Evaporation and other > 300 and <= 500 ML, Native
Evaporation and other > 500 and <= 1000 ML, Native
Evaporation and other > 1000 and <= 2000 ML, Native
Evaporation and other > 2000 and <= 3000 ML, Native
Evaporation and other > 3000 and <= 4000 ML, Native
Evaporation and other > 4000 and <= 5000 ML, Native
Evaporation and other > 0 and <= 1 ML, Arid
Evaporation and other > 1 and <= 3.5 ML, Arid
Evaporation and other > 3.5 and <= 7.5 ML, Arid
Evaporation and other > 7.5 and <= 10 ML, Arid
Evaporation and other > 10 and <= 20 ML, Arid
Evaporation and other > 20 and <= 50 ML, Arid
Evaporation and other > 50 and <= 100 ML, Arid
Evaporation and other > 100 and <= 200 ML, Arid
Evaporation and other > 200 and <= 300 ML, Arid
Evaporation and other > 300 and <= 500 ML, Arid
Evaporation and other > 500 and <= 1000 ML, Arid
Evaporation and other > 1000 and <= 2000 ML, Arid
Evaporation and other > 2000 and <= 3000 ML, Arid
Evaporation and other > 3000 and <= 4000 ML, Arid
Evaporation and other > 4000 and <= 5000 ML, Arid
Tank Type
Vertical
Horizontal
Hor frac
Concrete Ring
Panel
Hopper
Rainwater
Wall
Steel
Concrete
Plastic
Top
Open top
Closed top
Base
Earth
Skid
Steel
Concrete
Plastic
Liner
Lined
Not lined
Contain
Single skin
Double skin
Tanks
Vertical, Steel, Open top, Earth, Lined, Single skin
Vertical, Steel, Closed top, Steel, Not lined, Single skin
Concrete Ring, Steel, Open top, Earth, Lined, Single skin
Horizontal, Steel, Closed top, Skid, Not lined, Single skin
Panel, Concrete, Open top, Earth, Lined, Single skin
Rainwater, Plastic, Closed top, Plastic, Not lined, Single skin
Hopper, Steel, Closed top, Steel, Not lined, Single skin
Boreholes
Spare
Water Supply / Monitoring bore hole plugging
Exploration bore hole plugging
Water supply bore hole backfilling with cuttings
Monitoring bore hole backfilling with cuttings
Exploration bore hole backfilling with cuttings
Water supply bore hole grouting
Monitoring bore hole grouting
Water reinjection bore hole grouting
Exploration bore hole grouting (coal / mineral sands / large impact drilling)
Exploration bore hole grouting (metalliferous / low impact drilling)
Exploration sumps
Gas and goaf drainage bore hole grout and cap
Exploration disturbance Includes costeans, sumps and general disturbance
Ports
Jetty m
Wharf m2
Dolphins item
Reclaimer item
Shiploaders item
Conveyor on jetty m
Conveyor on land m
Camp Type
Permanent
Temporary
3 4
Y
N
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
HLP TSF
#8.01 #9.01
#8.02 #9.02
#8.03 #9.03
#8.04 #9.04
#8.05 #9.05
#9.06
Portable Small, Brick wall, SteLarge, Brick wall, SteLarge, Steel wa
Small, Steel wa
Large, Steel wall, Steel roof, Concrete floo
> 50 and > 100 and
> 1 and <= 3.5 > 3.5 and <= 7.5 > 7.5 and <= 10 > 10 and <= 20 > 20 and <= 100 ML, <= 200 ML,
ML, ML, ML, ML, <= 50 ML,
#12.01
#12.02
#12.03
#12.04
#12.05
#12.06
#12.07
Large, Steel wall, Steel roof, Concrete floor, 2 floors
> 200 and > 300 and > 500 and > 1000 > 2000 > 3000 > 4000
<= 300 ML, <= 500 ML, <= 1000 and <= and <= and <= and <=
ML, 2000 ML, 3000 ML, 4000 ML, 5000 ML,