DRC-2012-001043 - 0901a068802a529c

State of Utah
GARY R. HERBERT
Governor
GREG BELL
Lieutenant Governor
Department of
Environmental Qualit'
Amanda Smith
Executive Director
DIVISION OF RADIATION CONTROL
Rusty Lundberg
Director
DRC-2012-00104
January 11, 2012
CERTIFIED MAIL
(Retum Receipt Requested)
Ms. Jo Ann Tischler
Director, Compliance and Permitting
Denison Mines (USA) Corp. (DUSA)
1050 17"^ Street, Ste. 950
Denver, CO 80225
Dear Ms. Tischler:
SUBJECT: January 5, 2012 DUSA Transmittal Letter, 2011 Surety Update;
Radioactive Materials License UT 1900479
Surety Instrument Receipt, Approval and Closeout Letter
We acknowledge receipt of the subject letter which provides evidence of surety by means of a general
surety rider in the approved updated surety amount of $19,420,335. As a result, the requirements ofthe
2011 financial surety under License Condition 9.5 have been met, and this matter is closed.
If you have any questions on this item, please contact Mr. Dave Rupp of DRC.
UTAH RADIATION CONTROL BOARD
Rusty Lundberg, Executive Secretary
RL/DR
F:\drupp\wp\ DUSA\ Surety\201 l\Closeout Letter 1-2012
195 North 1950 West • Sah Lake City: UT
Mailing Address: P.O. Box 144850 • Salt Lake City; UT 84114-4850
Telephone [phone] • Fax [phone] • TD.D. [phone]
www.deq.utnti.^ov
Printed on 100% recycled paper
CO
LD
•
r-=l
IX)
tr
P-
O
O
O
a
a
HI
U.S^Postal Serviqe -M
0(PTIFIED MAIL™ RECEIPT
(Domestic Mail Only; No Insurance Coverage Provided)
For delivery information visit our website at www.usps.comg
C 1 A L U ;S E
Postage $
Certified Fee 1 •
Postmark
1 •
Postmark
RE: SURETY INSTRUMENT RECIEPT / DR
Jo Ann Tischler
Denison Mines (USA) Corp
1050 Seventeenth ST, STE 950
Denver, Co 80265
PS Form 3800. August 2006 See Reverse for Instructions
SENDER: COMPLETE THIS SECTION
• Complete items 1,2, and 3. Also complete
item 4 if Restricted Delivery is desired.
• Print your name and address on the reverse
so that we can return the card to you.
• Attach this card to the back of the mailpiece,
or on the front if space permits.
1. Article Addressed to:
COMPLETE THIS SECTION ON DELIVERY
• Agent
D V\P Addressee
Jo Ann Tischler
Denison Mines (USA) Corp
1050 Seventeenth ST, STE 950
Denver, Co 80265
RE: SURETY INSTRUMENT RECIEPT / OR
Service Type ^^^^
• Certified Mall '~
• Registered • Retum Receipt for Merchandise
• Insured Mall • C.O.D.
4. Restricted Delivery? (Extra Fee) • Yes
2. Article Number
(Transfer from service label) 7U11 0110 DOOl 7TS1 DlSfl
PS Form 3811, February 2004 [Domestic Return Receipt 102595-02-M-1540 !
State of Utah
GARY R. HERBERT
Governor
GREG BELL
Lieutenant Governor
Department of
Environmental Quality
Amanda Smith
Execulive Director
DIVISION OF RADIATION CONTROL
Rusty Lundberg
Director ORC-2011-007
December 7, 2011
CERTIFIED MAIL
(Return Receipt Requested)-
Ms. Jo Ann Tischler
Director, Compliance and Permitting
Denison Mines,(USA) Corp. (DUSA)
1050 17'" Street, Ste. 950
Denver, CO 80225
Dear Ms. Tischler:
SUBJECT: December 2, 20H DUSA Letter, 2011 Surety Update;
Revised Surety Estimate Approval: Radioactive Materials License UT 1900479
The Division of Radiation Control (DRC) received the December 2, 2011 DUSA letter which provides a
revised surety estimate. This revised surety estimate provides for larger quantities of conventional ore and
altemate feed material to be stored on site through March 2012, with a corresponding cost increase. The
DRC has reviewed this information, and hereby approves this Revised Surety Estimate update in the
amount of $19,420,335 as submitted by the DUSA December 2, 2011 letter. ,
This updated estimate is a $92,077 increase from the recently approved DUSA estimate of $19,328,258
dated November 1, 2011. This updated estimate is designated by DUSA as White Mesa Uranium Mill
Reclamation Cost Estimate, December 2011, Revision 4.7. ^
Information supplied in the December 2, 2011 estimate show a projected storage inventory of 100,000 tons
of conventional ore and 18,146 tons of altemate feedstock for a total of 118,146 tons. This represents an
net decrease of 71,795 tons, from the 2010 projected inventory estimate of 189,941 tons. The License for
the facility limits the total conventional ore and altemate feedstock inventory in storage to the estimated
amounts covered by the approved surety (Condition 10.I.D). The attached sheets summarize the cost and
ore inventory changes.
Our previous surety estimate approval letter ofNovember 15, 2011 requested a surety instrument based on
the previously approved figure. However, that estimate amount is superseded by this updated surety
estimate approval. Therefore, we request you do not submit a surety instrument based on the previously
approved figure. -
However, in accordance with UAC R313-24-4 (10 CFR 40, Appendix A, Criteria 9 as incorporated by
reference), you must subriiit a replacement surety instrument consistent with this latest approved sui-ety
estimate amount of $19,420,335. Condition 9.5 of the License requires you to submit corresponding
written evidence of an adequate surety within 30-days of receipt of this letter.
. 195 North 195Q West'Sail Uke City. UT
Mailing Address: P.O. Box 144850 • Salt Lake City. I IT 84114-4850
Telephone [phone] • Fax (801) 5:^1-4097 • T.D.D. [phone]
~ \\\y».fleq.tiinh.n<n- , ;
Primed on 100'!* recycled paper
Page 2
If you have any questions, please contact Mr. Rupp at [phone].
UTAH RADIATION CONTROL BOARD
Rusty Lundberg, Executive Secretary
RL/dar
Enclosures: Revised 2011 Conv. Ore aiid Alt. Feedstock Inventory Estimate
2011 to 2012 Revised Reclamation Cost Estimate Comparison Summary
Cc: Harold R. Roberts, Exec. V.P., DUSA
F\drupp\wp\ DUSA\Surety\201 l\Estimate Approval 12-2011.doc
Revised 2011 Conv, Ore and Alternate Feedstock Inventory Estimate per DUSA Supplied Volumes
Figures taken from DUSA Suretv Estimate December 2. 2011 Conventional Ore Material CY
Year Source Volume Tonnaae*
2009 Various Conventional Ores 148,148 200,000 projected for 2009
2010 Various Conventional Ores 120,000 162,000 projected for 2010
2011 Various Conventional Ores 22,963 31,000 projected for 2011
2011 Revised Conventional Ores 74,074 100,000 revised Dec 2011
Projected Change 51,111 69,000 Change for 2011
*Tonnage estimate based on 100 pcf 1.35 estimated tons/cy
100 Estimated pcf
Bulk (CY) Alternate Feed Material in Storage CY
Year Source Companv Volume Tonnage*
2009 Linde, Cabot & Fansteel (FMRI) 12,119 16,361
2010 Cabot & Fansteel (FMRI) 12,646 17,072
2011 Cabot & Fansteel (FMRI) 13,201 17,821
2011 Revised estimate 7,636 10,309
Projected Change -5,565 -7,513
*Tonnase estimate based on 100 lbs/cubic foot
as of 1/31/09
revised Dec 2011
Cameco & Honeywell Barrels
Year Source Companv
2009 Cameco & Honeywell Barrels
2010 Cameco & Honeyvi'ell Barrels
2011 Cameco & Honeywell Barrels
2011 Revised estimate
Projected Change
Number
Barrels
19,049
29,563
30,638
42,735
12,097
Tonnage*
7,003
10,869
11.264
7,837
-3,427
**Tonnage estimate based on 100 lbs/cubic foot & 55 gal/barrel
Equivalent to 7.35 cf/barrel, 735 lbs. or 0.368 tons each
revised Dec 2011 from ppb table
Anticipated Alternate Feed Total Tonnage
Conventional Ore Anticipated Tonnage
TOTAL
18,146
100,000
118.146 tons
Combined Totals for Conventional Ore and Alternate Feed Materials
Year Source Companv
2009 Tonnage noted above, expected 2009
2010 Tonnage noted above, expected 2010
2011 Tonnage from above, expected 2011
201 1 Revised Tonnage, expected thru 3-2012
Revised Estimated Change from 2010 projection
Change in expected inventory on site
Tonnage
223,364
189,941
60,085
118,146
-71,795
Increase -71,795
tons TOTAL
Tonnage Increase of total inventory expected.
tons
t X ^ /it 'f
State of Utah
GARY R. HERBERT
Governor
GREG BELL
Lieutenant Governor
Department of
Environmental Quaiit.y
Amanda Smith / ^ ^
Executive Director ^
DIVISION OF RADIATION CONTROI
Rusty Lundberg
Director
November 15, 2011
CERTIFIED MAIL
(Retum Receipt Requested)
Ms. Jo Ann Tischler
Director, Compliance and Permitting
Denison Mines (USA) Corp. (DUSA)
1050 17'''Street, Ste. 950
Denver, CO 80225
Dear Ms. Tischler:
U£. Postal Service™ L
"WAiL. REdEIPT
r^»«c Mmonl,:^o insur^no. Co..J. ..........
_S21^f!ivu, ,„loMn.„„„ v,s,. our ».6si.e »w„.u,ps.co.„.!-
Postage $ J
-J Certified Fee I
2 Return Bonaint I •—
CD (Endf
° Res RE: estimate approval / DAR • (End<
•
O
Tot
Sent]
Strei or PC
City,,
Jo Ann Tischler
Denison Mines (USA) Corp
1050 Seventeenth ST, STE 950
Denver, Co 80265
PS Form 3800, August 2006
See Reverse for fnstructii
SUBJECT: November 1, 2011 DUSA Letter, Response to September 14, 2011 DRC Letter, Request
for Information; Marcji 4, 2011 DUSA Letter Submitting a 2011 Surety Update;
Estimate Approvai: Radioactive Materials License UT 1900479
The Division of Radiation Control (DRC) received the subject November 1, 2011 DUSA letter which
provided a revised surety estimate. Tlie DRC has reviewed this information, and has no further inquiries.
Therefore, the DRC approves the Surety Estimate update in the amount of $19^28,258 as submitted in
the subject DUSA November 1, 2011 letter.
This updated estimate constitutes a $550,870 increase from the previous approved surety amount of
$18,777,388. The increase was mainly due to the adjustment in costs for the slimes drain evaporation
pond liner, machinery mobilization and operating costs, technician labor hours, and corresponding
increases due to costs tied to percentage multipliers.
The latest approved surety estimate is included in the subject DUSA November 1, 2011 letter. This
estimate is designated as a total revision to Attachment C to Revision 3.2-Final of the approved White
Mesa Mill Reclamation Plan, and should replace Attachment C in its entirety. The estimate summary is
also designated by DUSA as Revision 4.5, October 2011.
' ' ' i
We have enclosed two summarizing spreadsheets, our 20C>9-2(?7(9 Reclamation Cost Estimate Comparison
Review Summary as well as our 207/ Conventional Ore and Altemate Feedstock Inventory Estimate, per
DUSA Supplied Volumes. The License for the facility limits the total conventional ore and altemate
feedstock inventory in storage to the estimated amounts covered by the approved surety (Condition
lO.l.D).
Information supplied in the March 4, 2011 and November 1, 2011 estimates show a projected storage
inventory of 31,000 tons of conventional ore and 29,085 tons of altemate feedstock for a total of 60,085
tons. This represents a decrease of 129,856 tons, from the 2010 projected inventory estimate of 189,941
tons.
195 North 1950 West 'Salt Lake City. UT
Mailing Address; P.O. Box 144850 • Salt Lake City. UT 84114-4850
Telephone [phone] • Fa.x [phone] 'TD.D. [phone]
wH-w.deq.uloh.f;()\
' Primed oif 100% recycled puper
Page 2
As you are aware, a performance assessment study on the tailings pond cover system titled the Denison
Mines (USA) Corp. Infiltration and Contamination Transport Modeling Report, White Mesa Mill Site,
Blanding, Utah is under review by the Division. Additionally, a license renewal application was.received
by the DRC in Febmary 2007, and is currently under agency review and out for public comment. The
review of the reclamation plan is an important part of this process. Based on the fmal outcome of the
study, the license renewal process, and review of the reclamation plan, the surety may need to be adjusted
separately from the normal annual renewal sequence.
In accordance with UAC R313-24-4 (10 CFR 40, Appendix A, Criteria 9 as incorporated by reference), you
must submit a replacement surety instrument consistent with this surety estimate approval. Condition 9.5
of the License requires you to submit corresponding written evidence of an adequate surety within 30-days
of receipt of this letter. If you have any questions, please contact Mr. Rupp at [phone].
UTAH RADIATION CONTROL BOARD
Rusty Lundberg, Executive Secretary
RL/dar
Enclosures
Cc: Harold R. Roberts, Exec. V.P., DUSA
F:\drupp\wp\ DUSA\ Surety\201 IXEstimate Approval 11 -2011 doc
|2011 Conventional Ore and Alternate Feedstock Inventory Estimate per DUSA Supplied Volumes
Figures taken from DUSA Suretv Estimate November 1. 2011 Conventional Ore Material CY
Year Source Volume Tonnaqe*
2009 Various Conventiorial Ores 148,148 200,000 projected for ;2009
2010 Various Conventional Ores 120,000 162,000 projected for 2010
2011 Various Conventional Ores 22,963 31,000 projected for 2011
Annual Projected Change -97,037 -131,000 Change for 2011
*Tonnage estimate based on 100 pcf • 1.35 estimated tons/cy
100 Estimated pcf
Bulk (CY) Alternate Feed Material in Storage CY
Year Source Company Volume
2009 Linde, Cabot & Fansteel (FMRI) 12,119
2010 Cabot & Fansteel (FMRI) 12,646
2011 Cabot & Fansteel (FMRI) 13,201
Annual Change 555
*Tonnage estimate based on 100 Ibs/cubiC foot
Tonnaqe*
16,361 as of 1/31/09
17,072 :
17,821 \
749
Cameco & Honeywell Barrels
Year Source Companv
2009 Cameco &. Honeywell Barrels
2010 Cameco & Honeywell Barrels
2011 Cameco & Honeywell Barrels
Annual Projected Change
Number
Barrels
19,049
29,563
30,638
1,075
Tonnage*
7,003
10,869
11,264
395
Anticipated Alternate Feed Total Tonnage 29,085
Conventional Ore Anticipated Tonnage 31.000
TOTAL ' 60.085 tons
**Tonnage estimate based on 100 lbs/cubic foot & 55 gal/barrel
Equivalent to 7.35 cf/barrel, 735 lbs. or 0.368 tons each
Combined Totals for Conventional Ore and Alternate Feed Materials
Year Source Companv
v2009 Tonnage noted above, expected 2009
2010 Tonnage noted above, expected 2010
2011 Tonnage from above, expected 2011
Annual Change
Tonnaqe v
223,364 tons ' | TOTAL v
189,941 ; . . ;
60.085 i
-129,856 Decrease of total inventory from previous year expected.
Change in expected inventory on site Decrease -129,856 tons
2011 to 2012 Reclamation Cost Estimate Comparison Review Summarv
WHITE MESA MILL RECLAMATION COST SUMMARY
November 2010 Version Compared to the Approved Current Version transmitted November 1, 2011
AS SUBMITTED BY DUSA
November November Change
Item 2010 2011 Proposed Comments & Explanations
MILL DECOMMISSIONING 1
Decrease from lower feedstock quantities. MILL DECOMMISSIONING 2,106,401 1,988,110 -118,291
1
Decrease from lower feedstock quantities.
Decreases in costs for equipment maintenance. CELL 1 1,711,993 1,671,808 -40,185 Decreases in costs for equipment maintenance.
CELL 2 Increases in equipment and labor costs. CELL 2 1,589,352 1,704,415 115,063 Increases in equipment and labor costs.
Increases in equipment and labor costs. CELLS 2,056,143 2,106,627 50,484 Increases in equipment and labor costs.
CELL 4A Increases in equipment and labor costs. CELL 4A 1,348,393 1,360,123 11,730 Increases in equipment and labor costs.
CELL 4B
MISCELLANEOUS
Increases in equipment and labor costs. CELL 4B
MISCELLANEOUS
1,337,266 1,387,762 50,496 Increases in equipment and labor costs. CELL 4B
MISCELLANEOUS
CELL 4B
MISCELLANEOUS 3,295,557 3,637,667 342,110 Increases to additional of slimes drain evap pond liner, equipment mob/demob,
duration of enviro monitoring, and labor costs.
SUBTOTAL 13,445,107 13,856,513 411,406 Subtotals and difference.
Corresponding increase due to subtotal increase. / PROFIT ALLOWANCE @ 10% 1,344,511 1,385,651 41,140 Corresponding increase due to subtotal increase. /
CONTINGENCY @ 15% CONTINGENCY @ 15% 2,016,766 2,078,477 61,711 Corresponding increase due to subtotal increase. y
LICENSING & BONDING @ 2% LICENSING & BONDING @ 2% 268,902 277,130 8,228 Corresponding Increase due to subtotalincrease.
UDEQ Contract Administration @ 4% 537,804 554,261 16,457 Corresponding increase due to subtotal increase.
Contractors Equipment Floater 1 %
-
Based on 1% of equipment value Contractors Equipment Floater 1 % 82,250 82,250 0 Based on 1% of equipment value
Automobile and General Liability Ins. Increase primarily due to the cost of contractor General Liability Insurance Automobile and General Liability Ins. 284,600 284,600 0 Increase primarily due to the cost of contractor General Liability Insurance
LONG TERM CARE FUND Adjusted to Dec 2010 CPI-U. Ratio based on CPI-U current/ CPl-U December 1978. LONG TERM CARE FUND 797,448 809,376 11,928 Adjusted to Dec 2010 CPI-U. Ratio based on CPI-U current/ CPl-U December 1978.
TOTAL RECLAMATION Total Surety and Change from November 2010. TOTAL RECLAMATION 18,777,388 19,328,258 550,870 Total Surety and Change from November 2010.
State of Utah
GARY R. HERBERT
Governor
GREG BELL
Lieutenant Governor
Department of
Environmental Quality
Amanda Smith
Executive Director
DIVISION OF RADIATION CONTROL
Rusty Lundberg
Director
September 14,2011
CERTIFIED MAIL
(Return Receipt Requested) -
Ms. Jo Ann Tischler
Director, Compliance and Permitting
Denison Mines (USA) Corp. (DUSA)
1050 n'^ Street, Ste. 950
Denver, CO 80225
Dear Ms. Tischler:
SUBJECT:
References:
a.
b.
March 4, 2011 DUSA Letter Submitting 2011 Surety Update;
Retraction of NOED, Apology, Comments and Request for Inforrnation
The subject DUSA letter of March 4, 2011, submitting the DUSA 2011 Surety Estimate
Update.
June 28, 2011 DRC Letter regarding non-submittal of surety estimate, containing a Notice
of Enforcement Discretion (NOED). ? [
July 1, 2011 DUSA Letter regarding non-submittal of surety estimate.
DEQ received the subject DUSA letter, reference (a), dated March 4, 2011. This letter was not recejved by
DRC Staff. Therefore DRC issued reference (b) in this regard. However, this letter was somehow
misplaced by DEQ in its mail routing system. When DUSA became aware of this error, reference (c) was
sent to DRC, to replace the missing original submittal.
Therefore, DRC hereby retracts reference (b), as the routing documents show that reference (a) was
actually delivered to the Department of Environmental Quality, but was somehow misplaced. We also
apologize for this error.
We have reviewed the subject letter, and have the following comments:
General Comment: Haul routes and times are sometimes referred to in various sections of the
estimate. Please provide a detailed table and maps? which describe the haul routes, the haul route
numbers, distances, materials, and the total round trip haul times, which include the loading and
unloading times, for the various routes and materials to be transported. Adjust any affected costs
resulting from the new table values.
Mill Decommissioning Section. The "Conventional Ore Disposal" table in this section estimates
the stockpiled weight of the ore on site at 100 lbs. /cubic foot. This seems to be a low weight for
195 North 1950 West • Salt Lake City, UT
Mailing Address: P:0. Box 144850 • Salt Lake City, UT 84114-4850
Telephone [phone]'Fax [phone] • T.D.D. [phone]
www.deq.uioli.gov
Printed on 100% recycled piiper
Page 2
the conventional ore we have observed stockpiled on site. Please document the current average
stockpiled weight ofthe conventional ore on site, and apply this value in the "Conventional Ore
Disposal" portion of the estimate.
3. Cell 1 Section.
In the table ofthe title "Place Lower Random Fill" in this section, scraper, compactor, D8
dozer, and D7 dozer operator labor costs have been omitted in the portion of the table
provided. Please provide completed missing information for review.
4. Cell 2 Section. -
a. The table of the title "Upper Random Fill" in this section, the table does not provide
operator labor costs for most of the power equipment operators. Please include the
missing information in the table.
b. A table ofthe title, "Rock Armor and Rip Rap Filter in this section, did not provide the
extended labor operation costs for the D7 dozer, waterwagon and motorgrader operators.
Please include these missing labor costs in this table.
5. Cell 3 Section.
a. The table ofthe title "Clay Layer" in this section does not have the operator labor costs
shown for most of the power equipment operators. Please include the missing information
in the table.
b. The table of the title "Upper Random Fill" in this section, as submitted, did not provide
operator labor costs for most of the power equipment operators. Please include the
missing information in the table.
c. A table ofthe title, "Rock Armor and Rip Rap Filter in this section, did not provide the
extended labor costs for the dozer, waterwagon and motorgrader operators. Please include
these missing labor costs in this table.
6. Miscellaneous Section.
a. In the Slimes Drain Evaporation Pond table, a 960,000 square foot pond is contemplated.
However, there is no budget for equipment or labor to install the liner, per se. That is the
equipment and labor to roll out, cut, seam, trim, patch, weld, and test the liner. Please
include this cost in the estimate.
b. Equipment Mobilization Table and the "Equipment Costs" Spread Sheet:
(i) . The "Equipment Costs" spread sheet, under the primary Mob/Demob column, do
not list the corresponding current freight charges, as shown in "Attachment A" of
the Feb. 16, 2011 letter from NCRL Leasing. This appears to total $348,850.
(ii) . The "Equipment Costs" spread sheet, The "Mobilization" cost for maintenance
support personnel is $35,600 each way for a total of $71,200, per the Feb. 16, 2011
letter from NCRL Leasing. This cost, and the amount from the above item, total
$420,050. This sum should appear on the first line ofthe Equipment Mobilization
Table, in the miscellaneous section ofthe estimate.
c. In the Management Support table, there are two line items, one for a part-time
Environmental Technician and one for Environmental Monitoring Lab Costs. In addition
to these budgeted amounts for environmental monitoring, the total should include any
separate unique monitoring costs required by the Annual Technical Evaluation Report
(ATER), the tailings cell dewatering elevations, surface water elevations and freeboard
monitoring as required by the DMT and BAT O&M plans, and other unique monitoring
outlined section 2.3 of approved Reclamation Plan 3.2. A single part-time technician will
Page 3 .
be unable to perform all of these tasks without assistance. Please breakdown these costs to
demonstrate that all these monitoring costs (including all necessary technician labor hours)
are covered in the surety estimate.
Please review the above comments, and submit the requested information, including a final summary ofthe
aS ted costs. Per your email on September 13, 2011, you committed that DUSA would fully respond o
thi above within 45 calendar-days of receipt of this letter. If you haveany questions on the above, please
Mr. David Rupp of my staff.
UTAH RADIATION CONTROL BOARD
Rusty Lundberg, Executive Secretary
RL/dar
Cc: Harold R. Roberts, Exec, V.P., DUSA
F:\drupp\wp\ lUQ Surety\2011\RF11 09-2011 .doc
m cr
m
•r
U.S. Postal Service n,
CERTIFIED MAILn RECEIPT
(Domestic Mail Only; No Insurance Coverage Provided)
For delivery information visit our website at www.usps.comi;
OFFICIAL U S E
Postage
Certified Fee
Return Reneiot Fee .
$
Postmark
Postage
Certified Fee
Return Reneiot Fee . Postmark
Postage
Certified Fee
Return Reneiot Fee . Postmark
CD
O
HI
a
RE: 8/14/11: retraction of NOED / DR
Jo Ann Tischler
Denison Mines (USA) Corp
1050 Seventeenth ST, STE 950
Denver, Co 80265
PS Form 3800. August 2006 See Reverse for Instructions
DENISO
MINES
November 23, 2010
DRC
Receivod
NOV 2010
Division of
Radiation Control o"
2(M0-0G15181
Dtnison Mines (USA) Corp.
105017th Street. Suite 950
Denver, CO 80265
USA
Tet: 303 628-7798
Fax: [phone]
vvww.denisonmines.com
VIA E-MAIL AND OVERNIGHT DELIVERY
Rusty Lundberg
Director
Division of Radiation Control
Utah Department of Environmental Quality
195 North 1950 West
P.O. Box 144810
Salt Lake City. UT 84114-4820
Re: October 15, 2010 DUSA Response Letter to September 23.2010 DRC Request for Information; March
3, 2010 DUSA Letter,r2dff^0 Surety Update; Request fo
Dear Mr. Lundberg:
We are responding to the November 16, 2010 Request for Information from Dave Rupp asking for additional
clarification on the October2010 update, Revision 4.3, of the White Mesa Mill reclamation cost estimates. Mr.
Rupp's comments are restated below, in italics, followed by our response. Where necessary, replacement
pages are provided for inclusion in the March, August and October 2010 estimates. These revisions are
labeled Revision 4.4. and also include the estimated cost for reclamation of tailings Cell4B, that was submitted
as Revision 3.2 in June 2010.
A. Equipment Maintenance Hourly Rate. The fixed monthly equipment maintenance cost of $65,430
provided by North Central Rental and Leasing (NCRL) is exclusively for the machinery rented from
NCRL. The subject DUSA letter of March 3. 2010, has an Equipment Costs tab. An Equipment
Costs spread sheet is provided under that tab. The first table in that spread sheet shows a list of
NCRL equipment hours totaling 2,992 hours per month. Thus, the hourly rate for maintenance of
the NCRL equipment would be $65,430J2,992 hours or $21.87 perhour:
However, DUSA used a figure of $20.57 per hour for the maintenance in the subject submittal of
October 15. 2010. The figure of $65,430for NCRL equipment plus $759Jmonth for corresponding
foel monthly was divided by 3.218 hours. The 3,218 hours are an additional 226 hours greater
than the 2,992 hours mentioned in the paragraph above. Please explain the use ofX 218 hours for
the NCRI. equipment rather than the 2,992 hours.
The 2,992 hours were increased by approximately 7.5% to take into account the likely excess hours operated
during each month of the project. This would result in additional hours covered by the maintenance agreement.
Letter to Mr. Rusty Lundberg
November 23, 2010
Page 2
In discussions with Dave Rupp it became apparent that this approach would possibly cause confusion in
understanding the overall hourly operating cost. Therefore the total hours used to calculate the hourly
maintenance charge has been reduced to 2,992. Copies of the estimate summaries affected by this change
have been attached to this letter as revision 4.4. Future estimates will be modified to include the likelihood of
construction equipment operating overtime, or a second shift, each month.
B. Please assure the following items are included in the current surety estimate:
(1) . The truck shopJbarrel painting building south of the main entry road.
Costs have been included for demolition of the truck shop / barrel painting building under the Mill
Decommissioning section. Copies of the estimate summaries affected by this change have been attached to
this letter as revision 4.4.
(2) . The electricalJmaintenance storage building just north ofthe ore sample storage building.
Costs have already been included for the Sample Plant Building. The additional building in question is actually
a temporary structure used for material storage. Costs have been included for demolition of the temporary
storage building under the Mill Decommissioning section. Copies of the (estimate summaries affected by this
change have been attached to this letter as revision 4.4, .'i
Please contact the undersigned if you have any questions or require any further information.
Yours very truly,
DENISON MINES (USA) CORP.
Jo Ann Tischler
Director, Compliance and Permitting
Attachment
cc: Ron F. Hochstein
David C. Frydenlund
Harold R. Roberts
David E. Turk
Rich Bartlett
Steve Snyder
Central files
DENISO
MINES
DENISON
MINES
Deniaton Mines (USA) Corp.
10S017th street. Suite 950
Denver, CO 80265
USA
Tel: [phone]
Fax:[phone]
www.denlsonminesxom
Attachment C
White Mesa Mill Reclamation Plan
Revision 4.4
Revised Cost Estimates
for
Reclamation
ofthe
White Mesa Mill and Tailings
Management System
November 2010
state of Utahlle.(2) Byproduct Material License # UT1900479
Copy 1 State of Utah
Denison Mines (USA) Corp.
www.deni8onmines.com
10S0 17tli Street, Suits 950
Denver, CO, USA 80265
Tei: 303 e2B-779S
Fax: [phone]
Cost Summary
State of Utah
GARY R. HERBERT
Govemor
GREG BELL
Lieutenant Govemor
Department of
Environmental Quality
Amanda Smith
Executive Director
DIVISION OF RADIATION CONTROL
Dane L. Finerfrock
Director
June 16, 2010
CERTIFIED MAIL
(Return Receipt Requested)
Ms. Jo Ann Tischler
Director, Compliance and Permitting
Denison Mines (USA) Corp. (DUSA)
1050 17'^ Street, Ste. 950
Denver, CO 80225
Dear Ms. Tischler:
SUBJECT: March 3, 2010 DUSA Letter, 2010 Surety Update;
Request for Information
We received the subject letter from DUSA which conveyed the 2010 surety update titled Revised
Cost Estimates for Reclamation ofthe White Mesa Mill and Tailings Management System, dated
March 2010. We have reviewed this information and have the following comments:
1. Equipment Maintenance. The Equipment Costs spread sheet with the subtitle White
Mesa Mill Reclamation Costs, shows that the hourly rate for equipment maintenance
dropped from $21.15 per hour in the 2009 estimate to $20.53 per hour in the 2010
estimate. The calculation method to derive the hourly maintenance rate for 2010 is
unclear.
a. Please explain and justify the derivation of the houriy equipment maintenance rate
for 2010, or
b. Correct the hourly maintenance cost for this estimate.
2. Tankage and Spare Parts Removal. On page 4 of the Mill Decommissioning portion of
the estimate. Misc. Tankage and Spare Parts Removal costs are shown in a table titled
the same. Per DUSA's previous surety letter of October 5, 2009, this table includes
only the reclamation of the newly constructed uranium and vanadium SX feed tanks
and the SX raffinate tank. However, the reclamation of all the other existing tank
systems at the mill appears to be omitted from the March 3, 2010 estimate.
Please demonstrate that the reclamation of all the existing tank systems at the mill are
included in the current estimate with appropriate hours budgeted for each system. If
n
168 North 1950 West • Salt Lake City, UT
Mailing Address: P.O. Box 144850 • Salt Lake City, UT 84114-4850
Telephone [phone] • Fax [phone] • T.D.D. (801) 536^14
www.deq.uiah.gov
Printed on )00% recycled paper
Ms. Jo Ann Tischler
June 16,2010
Page 2
not, please add this work to the estimate.
3. Insurance. Last year we requested several insurance items be included in the estimate.
The Contractor Equipment Floater, Workman's Compensation, and Employer's
Liability estimates are acceptable as included in the current estimate.
An exception is the estimate for contractor's General Liability submitted in the March
3, 2010 surety update, which we feel needs adjustment. We also desire to have
insurance for motor vehicles that will be involved in the work, included in the estimate.
For these two insurance types, we are requesting that DUSA (and the other Utah U-
mills) apply the limits of liability used by the Utah Dept. of Transportation (UDOT),
and other adjustments described in paragraphs a and b below:
a. General Liability Insurance. Last year we estimated this amount to be between
0.25 and 0.64% of the total project cost. An average amount of 0.45% was added
to the estimate. We have discovered this cost range was actually an estimate for
Builder's Risk insurance. We are not currently interested in Builder's Risk
insurance for the project. However, we are interested in budgeting for the general
liability insurance we originally intended. The extent of liability and requirements for
this insurance must have the following minimum limits of liability :
(1) . $1,000,000 Bodily Injury and Property Damage - Each Accident
(2) . $2,000,000 General Aggregate
(3) . $2,000,000 Products and Complete Operations Annual Aggregate
b. Automobile Liability Insurance. Provide Automobile Liability Insurance for
claims arising from the ownership, maintenance, or use of motor vehicles involved
in project work with the following minimum limits':
(1). $1,000,000 Combined single Limit Bodily Injury and Property Damage per
Occurrence
The costs for these insurance must be documented, based on quotes or reputable cost book
figures.
4. Reclamation costs for decommissioning, demolishing and disposal of the New Reagent
Storage Building needs to in the estimate.
5. Costs of pumping, monitoring and disposal after mill closure:
a. Slimes drain pumpage for Cells 2, 3, and 4A will be 6.5 years or more.
(1) . This adds extra time for pumping facilities and monitoring beyond the 5-
• years for environmental monitoring already budgeted, which needs to be
added to the estimate.
(2) . It seems that if reclamation were to begin now, that the tailings ponds
would be closed to acceptance of tailings and wastewater. If the White
Insurance Requirements of the UDOT Standards for Road and Bridge Construction, 2008 edition.
O
Ms. Jo Ann Tischler
June 16,2010
Page 3
Mesa Mill Tailings Cells are closed to further influent, the costs for a
separate pond for storage of pumpage, or other wastewater treatment
method will need to be included in the estimate,
b. Costs for treatment of the chloroform and nitrogen plumes at the White Mesa
Mill site need to be included in the estimate. Facilities and time for aquifer
pumping and related wastewater treatment or disposal pond system must be
estimated and justified. A separate wastewater treatment or disposal pond
system from the slimes drainage may be needed. It may not be feasible to co-
mingle wastewater from the chlorofonn and nitrogen plumes with slimes drain
wastewater pumpage discussed above.
6. Potential Closure of monitoring well WW2. DUSA is required to submit a plugging
and closure plan in Part LH.3 of the imminent Ground Water Discharge Permit to
address the possibility of hydraulic interconnection of the chloroform plume and the
deep aquifer (tribal drinking water supply). Please include the costs for this plan and
implementation in the estimate.
As a reminder, surety costs must still be provided for the upcoming Cell 4B facilities, and be
approved before any operation of the cell.
Please review the above comments, and submit the requested information. In your email to us
received on June 16, 2010, you committed that DUSA would submit the subject information
within 60-days of receipt. If you have any questions on the above, please contact me.
Sincerely,
David A. Rupp, P.E.
Geotechnical Services Section
DAR:LBM:dr
F:\drupp\wp\ lUaSurety\2010\RFM 06-20l0.doc
File: Documentum
WHITE MESA MILL RECLAMATION COST ESTIMATE
November 2010
Revision 4.4
Mill Decommissioning $2,106,401
Cell 1 $1,711,993
Cell 2 $1.589,352
Cell 3 $2,056,143
CelUA $1,348,393
Cell 4B $1,337,266
Miscellaneous $3,295,557
Subtotal Direct Costs $13,445,107
Profit Allowance 10.00% $1,344,511
Contingency 15.00% $2,016,766
Licensing & Bonding 2.00% $268,902
UDEQ Contract Administration 4.00% $537,804
Contractors Equipment Floater $82,250
Automobile and General Liability Insurance $284,600
Long Term Care Fund $797,448
Total Reclamation $18,777,388
Revised Bond Amount $18,777,388
11/11/2010 - 8:23 AM - WMM Rec Plan Est October 2010 Rev 4:4
Denison Mines (USA) Corp.
White Mesa Mill
Mill Decommissioning
MILL DECOMMISSIONING
MILL DECOMMISStONiNG
Mill Building Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
60 Ton Crane
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total Milt Building Demolition
Ore Feed Demolition
Resource Descnption
hrs $18.94 720 $13,636
hrs $16.53 i $10,577
hrs $12.51 1320 1 $4,002
hrs $1.35 \G69 ' $1,296
hi^ $93.53 So $59,860
hrs $16.67 640 $10,871
hrs $133.14 16a $21,302
hrs $128.07 160 - $20,491
hrs $151.36 160 $24,218
hrs • $76.10 160 $12,497
hrs $51.46 80 K $4,117
hrs $22.12 1.360 $30,086
sf $3.30 37,500 ^$123,750
Units Cost/Unit ' Task Units
$336,502
Task Cost
hrs $18.94 48 $909
hrs $16.53 64 $1,058
hrs $12:51 32 $400
hrs $1.35 96 $130
hrs $93.53 64 $5,986
hrs $16,67 64 $1,067
hrs $133.14 16 $2,130
hrs $128.07 16 $2,049
hrs $151.36 16 $2,422
hrs $51.46 0 $0
hrs $22.12 112 $2,478
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
30 Ton Crane
Equipment Maintenance (Butler)
Total Ore Feed Demolition
SX Building Demolition
Resource Descfiption Units Cost/Unit Task Units
$18,628
Task Cost
hrs $18.94 240 ' $4,545
hrs $16.53 320 $5,288
hrs $12.51 160 $2,001
hrs $1.35 480 $648
hrs $93.63 320 $29,930
hrs $16.67 320 $5,336
hrs S133.14 :80 $10,651
hrs $128.07 80 $10,246
hrs $151.36 80 $12,109
hrs $78.10 0 $0
hrs .$51.46 0 $0
hrs $22.12 560 $12,388
sf $3.30 55,970 $184,701
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metai Shears
60 Ton Crane
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total SX Building Demolition $277,843
11/11/201O - 6:23 AM-WMM Rfic Plan Esl Oclober 2010 Rev 4 4 Denison Mines (USA) Corp.
Whrte Mesa MHl
MILL DECOMMISSIONING
CCD Circuit Removal
Resource Description
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
60 Ton Crane
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total CCD Circuit Removal
Sample Plant Removal
Resource Description
hrs $18.94 135 $2,557
hrs $16.53 120 $1,983
hrs $12.51 60 $750
hrs , $1.35 180 $243
hrs $93.53 120 $11,224
hrs $16.67 120 $2,001
hrs $133.14 30 $3,994
hrs $128.07 30 $3,842
hrs $151.36 ' 30 $4,541
hrs $78.10 30 $2,343
hrs $51,46 15 $772
hrs $22.12 255 $5,641
sf $3-30 15,000 $49,500
Units Cost/Unit Task Units
$89,391
Task Cost
Equipment Operators
Mechanics
Laborers
Small Tools
Cat770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total Sample Plant Removal
Temporary Storage Building Removal
• Resource Description
hrs $18.94 24 $455
hrs $16.53 32 $529
hrs $12.61 16 $200
hrs $1.35 48 $65
hrs $93.53 32 $2,993
hrs $16.67 32 $534
hrs $133.14 8 $1,065
hrs $128.07 8 $1,025
hrs $151.36 8 $1,211
hrs $51.46 0 $0
hrs $22.12 56 $1,239
sf $3.30 4.200 $13,860
$23,174
Equipment Operators
Laborers
Small Tools '
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Equipment Maintenance (Butler)
Concrete Removal
Total Temporary Storage Building Removal
Truck Shop Removal
Resource Description
hrs $18.94 2 $38
hrs $12.51 8 $100
hrs $1.35 8 $11
hrs $93.53 2 $187
hrs $16.67 2 $33
hrs $133.14 2 $266
hrs $22,12 4 $88
sf $3,30 600 $1,980
$2,704
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total Truck Shop Removal
11/11/2010 - 8:23 AM-WMM Rec Plan Est October 2010 Rev 4,4
hrs $18,94 24 $455
hrs $16.53 32 $529
hrs $12,51 16 $200
hrs $1,35 48 $65
hrs $93,53 24 $2,245
hrs $16,67 24 $400
hrs. $133,14 8 $1,065
hrs $128,07 8 $1,025
hrs $151.36 8 $1,211
hrs $51.46 0 $0
hrs $22.12 48 $1,062
sf $3.30 4.200 $13,860
$22,116
Denison Mines (USA) Corp.
White Mesa MDl
MILL DECOMMISSIONING
Vanadium Oxidation Circuit Removal
Resource Descripton Units Cost/Unit Task Units Task Cost
hrs $18.94 48 $909
hrs $16.53 64 $1,058
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $93.53 64 $5,986
hrs $16.67 64 $1,067
hrs $133.14 16 $2,130
hrs $128.07 16 $2,049
hrs $151.36 16 $2,422
hrs $78.10 0 $0
hrs $51.46 0 $0
hrs $22.12 112 $2,478
sf $3.30 1.200 $3,960
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
60 Ton Crane
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total Vanadium Oxidation Circuit Removal $22,588
Main Shop/Warehouse Demolition
Resource Description Units Cost/Unit Task Units Task Cost
hrs $18.94 96 $1,818
hrs $16.53 128 $2,115
hrs $12.51 64 $800
hrs $1.35 192 $259
hrs $93.53 128 $11,972
hrs $16.67 128 $2,134
hrs $133.14 32 $4,260
hrs $128.07 32 $4,098
hrs $151.36 32 $4,844
hrs $22.12 224 $4,955
sf $3.30 19.300 $63,690
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
Equipment Maintenance (Butler)
Concrete Removal
Total Main Shop/Warehouse Demolition $100,947
Decon Pads (2) Demolition
Resource Description Units Cost/Unit Task Units Task Cost
hrs $18.94 48 $909
hrs $16.53 64 $1,058
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $93.53 64 $5,986
hrs $16.67 64 $1,067
hrs $133.14 16 $2,130
hrs $128.07 16 $2,049
hrs $151,36 16 $2,422
hrs $22.12 112 $2,478
sf $3.30 1,350 $4,455
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck x
Truck Drivers
Cat 988 Loader
Cat 365 Excavator .
PC 300 w/metal Shears
Equipment Maintenance (Butler)
Concrete Removal
Total Decon Pads (2) Demolition $23,083
11/11/2010 -8:23 AM-WMM RfiC Plan Est October 2010 Rev 4.4 Denison M^es (USA) Corp
White Mesa Mill
MILL DECOMMISSIONING
Boiler Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
60 Ton Crane
30 Ton Crane
Equipment Maintenance (Butler)
Concrete Removal
Total Boiler Demolition
hrs $18.94 120 $2,273
hrs $16.53 160 $2,644
hrs $12.51 80 $1,000
hrs $1.35 240 $324
hrs $93.53 160 $14,966
hrs $16,67 160 $2.^
hrs $133.14 40 $5,326
hrs $128.07 40 $5,123
hrs $151.36 40 $6,054
hrs $78.10 0 $0
hrs $51.46 0 $0
hrs $22.12 280 $6,194
sf $3.30 2.900 S9.570
$56,141
11/11/2010 - 8:23 AM-WMM Rec Pian Est October 2010 Rev 4 4 Denison Mines (USA) Corp,
wtiite Mesa Milt
MILL DECOMMISSIONING
Office Building Demolition
Resource Description Units Cost/Unit Task Units Task Cost
hrs $18.94 72 $1,364
hrs $16.53 96 $1,587
hrs $12.51 48 $600
hrs $1.35 144 $194
hrs $93.53 96 $8,979
hrs $16.67 96 ' $1,601
hrs $133.14 24 $3,195
hrs $128.07 24 $3,074
hrs $151,36 24 $3,633
hrs $22.12 168 $3,716
sf $1.25 12.100 $15,125
Equipmi&nt Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metai Shears
Equipment Maintenance (Butler)
Concrete Removal
Total Office Building Demolition $43,068
Septic Tanks and Drain Fields
• . Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
Equipment Maintenance (Butler)
Total Septic Tanks and Drain Fields
hrs $18.94 16 $303
hrs $16.53 0 $0
hrs $12.51 16 $200
hrs $1.35 32 $43
hrs $93.53 16 $1,496
hrs $16,67 16 $267
hrs $133.14 8 $1,065
hrs $128.07 8 $1,025
hrs $151.36 0 $0
hrs $22.12 32 $708
$5,107
Misc. Tankage & Spare Parts Removal
Resource Desaiption
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
Equipment Maintenance (Butier)
Total Misc. Tankage & Spare Parts Removal
Units Cost/Unit Task Units Task.Cost
hrs $18.94 36 $682
hrs $16.63 48 $793
hrs $12.51 24 $300
hrs $1.35 72 $97
hrs $93.53 48 $4,489
hrs $16.67 48 $800
hrs $133.14 12 $1,598
hrs $128.07 • 12 $1,537
hrs $151.36 12 $1,816
hrs $22.12 84 $1,858
$13,971
11/11/2010 - 8:23 AM-WMM Rec Pian Esl October 2010 Rev 4 4 Denison Mines (USA) Corp.
White Mesa Mil)
MILL DECOMMISSIONING
Alternate Feed Circuit and Reagent Storage Building
Resource Description
hrs $18,94 120 $2,273
hrs $16.53 50 $826
hrs $12.51 50 $625
hrs $1.35 96 $130
hrs $93.53 50 $4,677
hrs $16.67 50 $834
hrs $133.14 34 $4,527
hrs $128.07 34 $4,354
hrs $151.36 52 $7,871
hrs $22.12 170 $3,761
sf $3.30 3,500 $11,550
Equipment Operators
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 365 Excavator
PC 300 w/metal Shears
Equipment Maintenance (Butler)
Concrete Removal
Total Alternate Feed Circuit and Reagent Storage Building $41,427
Mill Yard Decontamination
Resource Description
hrs $18.94 582 $11,022
hrs $205.10 257 $52,712
hrs $133.14 65 $8,654
hrs $94.96 65 $6,173
hrs $80.38 66 $5,225
hrs $107.49 65 $6,987
hrs $70.59 65 $4,588
hrs $22.12 582 $12,875
Equipment Operators
Cat 637 Scraper
Cat 988 Loader
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Mill Yard Decontamination $108,236
Ore Storage Pad Decontamination
Resource Description
hrs $18,94 429 $8125
hrs $205.10 189 $38,765
hrs $133.14 48 $6,391
hrs $94.96 48 $4,558
hrs $80.38 48 $3,858
hrs $107.49 48 $5,159
hrs $70.59 48 $3,388
hrs $22.12 429 $9,490
Equipment Operators
Cat 637 Scraper
Cat 988 Loader
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Watenwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Ore Storage Pad Decontamination $79,735
Equipment Storage Area Cleanup
Resource Description
Equipment Operators
Cat 637 Scraper
Cat 988 Loader
Cat DSN Dozer With Ripper
Cat 07 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Equipment Storage Area Cleanup
hrs $18:94 153 $2,898
hrs $205.10 68 $13,947
hrs $133.14 17 $2,263
hrs $94.96 17 $1,614
hrs $80,38 17 $1,366
hrs $107,49 17 $1,827
hrs $70.59 17 $1,200
hrs $22.12 153 $3,385
$28,501
11/11/2010 - 8:23 AM-WMM Rec Ran Est October 2010 Rev 4.4 Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Revegetate Mill Yard & Ore Pad
Resource Descrip^on Units Cost/Unit Task Units Task Cost
Equipment Operators
Cat 637 Scraper
Cat 988 Loader
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 140 Motorgrader
Seed Mix
Equipment Maintenance (Butler)
Total Revegetate Mill Yard & Ore Pad
Total Demolition and Decontamination
hrs $18.94 231 $4,375
hrs $205.10 132 $27,074
hrs $133.14 0 $0
hrs $94.96 . 33 $3,134
hrs $80.38 33 $2,653
hrs $107.49 0 $0
hrs $70.59 33 . $2,329
Acre $322.50 50 $16,125
hrs $22.12 231 $5,110
$60,800
^ $1.353,9811
CLEANUP OF WINDBLOWN CONTAMINATION
Scoping Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 100 $5,000
Survey Crew hrs $15.91 752 $11,961
Sampie Crew hrs $15.91 1.312 $20,868
Total Scoping Survey $37,829
Characterization Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 472 $23,600!
Sample Crew hrs $15.91 1.136 $18.0691
Total Characterization Survey $41,669
Final Status Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 300 $15,000
Sample Crew hrs $15.91 3.552 $56,497
Total Final Status Survey $71,497
11/11/2010 - 8:23 AM-WMM Rec Plan Est October 2010 Rev 4.4 Oeriison Mines (USA) Corp.
Wtiite Mesa MIH
MILL DECOMMISSIONING
Windblown Cleanup
Resource Descriptton Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 1.190 $22,537
Cat 637 Scraper hrs $205.10 , 680 $139,471
Cat DSN Dozer With Ripper hrs $94.96 170 $16,144
Cat D7 Dozer hrs $80.38 170 $13,665
Cat 14H Motorgrader hrs $70.59 170 $12,000
Soil Samples each $50.00 500 $25,000
Survey Crew hrs $15.91 163 $2,593
Sample Crew hrs $15.91 83 $1,320
Equipment Maintenance (Butler) hrs $22.12 1.190 $26,325
Total Windblown Cleanup $259,055
Quality Control
Resource Description Units Cost/Unit Task Units Task Cost
Quality Control Contractor hrs .i $62.00 2.080 $128,960
Total Quality Control $128,960
Total Cleanup Windblown Contamination $539,010]
Conventional Ore Disposat
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 1.070 $20,272
Cat 770 Haul Truck (3) hrs $93.53 612 $57,264
Cat 988 Loader hrs $133.14 204 $27,171
Cat 651 Watenwagon hrs $107.49 204 $21,936
Cat 140 Motorgrader hrs $70.59 50 $3,529
Equipment Maintenance (Butler) hrs $22.12 1,070 $23,679
Total Conventional Ore Disposal I $153,852]
Total Quantity 120,000 Cubic Yards*
196 Cubic.Yards per Truck per hour
612 Truck Hours
* 162,000 tons maximum projected for December 2010
Alternate Feed Disposal
Cabot and FMRI Material
Total Cabot & FMRI Material
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 158 $2,984
Cat 770 Haul Truck (3) hrs $93.63 65 $6,035
Cat 988 Loader hrs $133.14 22 $2,863
Cat 651 Waterwagon hrs $107.49 22 $2,312
Cat 14G Motorgrader hrs $70.59 50 $3,529
Equipment Maintenance (Butler) hrs $22.12 158 $3,485
$21,207
Total Quantity 12.646 Cubic Yards* (as of 01/31/2010)
196 Cubic Yards per Truck per hour
65 Truck Hours
11/11/2010-8:23 AM-WMM Rec Plan Est October 2010Rev44 Denison Mines (USA) Corp.
Wtiite Mesa MtH
MILL DECOMMISSIONING
* Includes Linde, Cabot and FMRI
Cameco Barrels and Honeywell Barrels
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $16.67 296 $4,929
Flat Bed Trailer and Tractor* hrs $55.00 296 $16,260
Fork Lift (2) hrs $18.00 591 $10,643
Equipment Maintenance (Butler) hrs $22.12 296 $6,540
Total Cameco and Honeywell Barrels
• includes operator 29,563 Barrels (as of 01/31/2010)
40 Ban-eis per load
0.4 Hours per load
296 Truck Hours
$38,372
CaF2
Calcined
Regen
KF
UF4
Tons lbs, per barrel No. Drums
1,083 727 2,978
2,547 320 15,919
329 406 1.621
1,305 309 8,447
164 547 599
5,428 29,563
Sub-Total Altemate Feed Disposal
TOTAL MILL DECOMMISSIONING
I $59.5791
[ $2,106,40l|
11/11/2010 : 8:23 AM-WMM Rec Plan Est October 2010 Rev 4 4
Denison Mines (USA) Corp,
White Mesa Mill
Celll
RECLAMATION OF CELL 1
RECLAMATION OF CELL 1
Dewatering of Ceil 1
Resource Description
Dewatering of Cell 1
Total Dewatering of Cell 1
Crystal Removal
Units Cost/Unit Task Units Task. Cost
hrs $0.48 62,400 $30,000
$30,000
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs , $18.94 2,695 $51,040
Cat 770 Truck hrs $93.53 2,157 $201,745
Truck Drivers hrs $16.67 2,157 $35,966
Cat 988 Loader hrs $133.14 539 $71,762
Cat D8N Dozer With Ripper hrs $94.96 539 $51,186
Cat 365 Excavator hrs $128.07 639 $69,029
Cat 651 Waterwagon hrs $107.49 539 $57,935
Cat 14G Motorgrader hrs $70.59 539 $38,047
Equipment Maintenance (Butler), hrs $22.12 4,852 $107,335
Total Crystal Removal $684,045
Contaminated Materials Removal
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 616 $11,666
Cat 637 Scraper hrs $205,10 308 $63,172
Cat D8N Dozer With Ripper hrs $94.96 ^ 77 $7,312
Cat 825C Compactor hrs $93.85 77 $7,227
Cat 651 Waterwagon hrs $107.49 77 $8,276
Cat 14G Motorgrader hrs $70.59 77 $5,435
Equipment Maintenance (Butler) hrs $22.12 616 $13,627
Total Contaminated Materials Removal $116,716
Topsoil Application
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 202 $3,826
Cat 637 Scraper hrs $205.10 82 $16,819
Cat DSN Dozer With Ripper hrs $94.96 40 $3,799
Cat 651 Waterwagon hrs $107.49 40 $4,299
Cat 14G Motorgrader hrs $70.59 40 $2,824
Equipment Maintenance (Butler) hrs $22.12 202 $4,469
Total Topsoil Application $36,034
11/11/2010 - 8:24 AM - WMM Rec Plan Est October 2010 Rev 4.4
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 1
Construct Channel
Resource Description
hrs $18.94 758 $14,356
hrs $205.10 348 $71,376
hrs $93.53 404 $37,786
hrs $16.67 404 $6,736
hrs $133.14 170 $22,634
BOY $2.25 67,000 $151,050
hrs $70.59 120 $8,471
hrs $94.96 120 $11,396
hrs $22.12 1,162 $25,706
Equipment Operators
Cat 637 Scraper
Cat 770 Truck
Truck Drivers
Cat 988 Loader
Drilling & Blasting Contractor
Cat 14G Motorgrader
Cat D8N Dozer With Ripper
Equipment Maintenance (Butler)
Total Construct Channel $349,510
PIdce Clay Liner
Resource Description
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 980 Loader
5000 Gallon Water Truck
Highway Trucks
Truck Drivers
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Place Clay Liner
Place Lower Random Fill
Resource Description
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat D8N Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Place Lower Random Fill
hrs $18.94 355 $6,723
hrs $205.10 0 $0
hrs $93:85 60 $5,631
hrs $94.96 60 $5,698
hrs $80.38 0 $0
hrs $107.49 60 $6,449
hrs $92.10 60 $5,526
hrs $62.33 30 $1,870
hrs $68.33 435 $29,722
hrs $16.67 435 $7,253
hrs $70.59 85 $6,000
hrs $22.12 1,225 $27,099
$101,971
hrs $18.94 602 $11,401
hrs $205.10 172 $35,278
hrs $93.85 86 $8,071
hrs $94.96 86 $8,167
hrs $80.38 86 $6,913
hrs $107.49 86 $9,244
hrs $70.59 86 $6,071
hrs $22.12 602 $13,317
$98,462
11/11/2010 - 8:24 AM - WMM Rec Plan Est October 2010 Rev 4.4
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 1
Clay Cap
Resource Description Units Cost/Unit Task Units Task Cost
hrs $18.94 305 $5,776
hrs $205.10 0 $0
hrs $93.85 55 $5,162
hrs $94.96 55 $5,223
hrs $80.38 0 $0
hrs $107.49 55 $5,912
hrs $70.59 55 $3,882
hrs $92.10 55 $5,065
hrs $62.33 30 $1,870
hrs $68.33 440 $30,063
hrs $16 67 440 $7,337
hrs $22.12 305 $6,747
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Cat 980 Loader
5000 Gallon Water Truck
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
Total Place Clay Cap $77,038
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
hrs $18,94 688 $13,030
hrs $205.10 172 $36,278
hrs $93.85 86 $8,071
hrs $94.96 86 $8,167
hrs $80.38 86 $6,913
hrs $107.49 86 $9,244
hrs $70.59 86 $6,071
hrs $62.33 86 $5,360
hrs $22,12 688 $15,220
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
5000 Gallon Water Truck
Equipment Maintenance (Butler)
Total Place Upper Random Fill $107,354
11/11/2010 - 8:24 AM - WMM Rec Plan Est October 2010 Rev 4.4
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 1
Rock Armor and Rip Rap Filter
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 90 $1,704
Cat D7 Dozer hrs _ $80.38 30 $2,411
Cat 651 Waterwagon hrs $107.49 30 $3,225
Cat 14G Motorgrader hrs $70.59 30 $2,118
Rock Cost Delivered CY $5.79 8,607 $49,813
Equipment Maintenance (Butler) hrs $22.12 90 $1,991
Total Place Rock Armor and Rip Rap Filter $61,262
Quality Control
Resource Description Units ] Cost/Unit Task Units Task Cost
Quality Control Contractor hrs $62.00 800 $49,600
Total Quality Control $49,600
TOTAL RECLAMATION OF CELL 1 1 $1,711,9931
11/11/2010 - 8:24 AM - WMM Rec Plan Est October 2010 Rev 4.4
Denison Mines (USA) Corp.
Wttite Mesa Mill
Cell 2
RECLAMATION OF CELL 2
Obtain Permits for Clay Borrow Site - Section 16
Resource Description Units Cost/Unit Task Units Task Cost
Permits & Licenses ea $10,000.00 $50,000
Total Obtain Permits for Clay Borrow Site - Section 16
Place Remainder of Bridging (Platform) Lift
Resource Description Units Cost/Unit Task Units
$50,000
Task Cost
hrs $18.94 0 $0
hrs $205.10 0 $0
hrs $93.85 0 $0
hrs $9496 0 $0
hrs $80.38 0 $0
hrs $107.49 0 $0
hrs $70:59 0 $0
hrs $22.12 0 $0
Equipment Operators
Cat 627F Scraper
Cat815C Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Watenfl/agon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Place Remainder of Bridging (Platform) Lift
Place Lower Random Fill (12")
Resource Description Units
$0
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Place Lower Random Fill (12")
Clay Layer
Resource Description
Equipment Operators
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 WatenA/agon
Cat 14G Motorgrader
Cat 980 Loader
5000 Gallon Water Truck
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
Total Place Clay Layer
Cost/Unit Task Units Task Cost
hrs $18.94 902 $17,083
hrs $205.10 402 $82,452
hrs $93.85 100 $9,385
hrs $94.96 100 $9,496
hrs $80.38 100 $8,038
hrs $107.49 100 $10,749
hrs $70.59 100 $7,059
hrs $22.12 902 $19,954
Units Cost/Unit Task Units
$164,216
Task Cost
hrs $18.94 1.720 $32,575
hrs $93.85 325 $30,502
hrs $94.96 300 $28,489
hrs $80.38 0 $0
hrs $107.49 300 $32,246
hrs $70.59 320 $22,588
hrs $92.10 300 $27,629
hrs $62.33 175 $10,908
hrs $68.33 2,400 $163,982
hrs $16.67 2.400 $40,018
hrs $22.12 1.720 $38,050
$426,987
11/11/2010 - fl;23 AM - WMM Rec Plan Est October 2010 Rev 4.4 Denison Mines (USA) Corp.
White Mesa Mil!
RECLAMATION OF CELL 2
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 1.990 , $37,688
Cat 637 Scraper hrs $205.10 796 $163,263
Cat 825 Compactor hrs $93.85 199 $18,677
Cat DSN Dozer With Ripper hrs $94.96 199 $18,898
Cat D7 Dozer hrs $80.38 199 $15,996
Cat 651 WatenA/agon hrs $107,49 199 $21,390
Cat 14G Motorgrader hrs $70.59 199 $14,047
5000 Gallon Water Truck hrs $62.33 199 $12,404
Equipment Maintenance (Butler) hrs $22.12 1,990 $44,022
Total Place Upper Random Fill $346,385
Rock Armor and Rip Rap Filter
Resource Descriptton Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 900 $17,045
Cat D7 Dozer hrs $80.38 300 $24,115
Cat 651 Waterwagon hrs $107.49 300 ^ $32,246
Cat 14G Motorgrader hrs $70.59 300 $21,176
Rock Cost Delivered CY $5.79 72,945 $422,172
Equipment Maintenance (Butler) hrs $22.12 900 $19,910
Total Place Rock Armor and Rip Rap Filter $536,663
Quality Control
Resource Description Units Cost/Unit Task Units Task Cost
Quality Control Contractor hrs $62.00 1,050 $65,100
Total Quality Gontroi
TOTAL RECLAMATION OF CELL 2
$65,100
t $1,589,3S2|
11/11/2010 - 8:23 AM - WMM Rec Plan Est October 2010 Rev 4.4
Denison Mines (USA) Corp
White Mesa Mill
Cells
RECLAMATION OF CELL 3
RECLAMATION OF CELL 3
Dewatering of Cell 3
Resource Description Units Cost/Unit Task Units Task Cost
Dewatering of Ceil 3
Total Dewatering of Cell 3
Place Remainder of Bridging (Platform) Lift
Resource Description
hrs $0.48 62,400 $30,000
Units Cost/Unit Task Units
$30,000
Task Cost
Equipment ppHSrators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Watenwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
hrs $18.94 1,856 $36,155
hrs $205.10 825 $169,211
hrs $93.85 206 $19,357
hrs $94.96 206 $19,586
hrs $80.38 206 $16,579
hrs $107.49 206 $22,169
hrs $70.59 206 $14,559
hrs $22.12 1,856 $41,064
Total Place Remainder of Bridging (Platform) Lift
Place Lower Random Fill (12")
Resource Description Units Cost/Unit Task Units
$337,680
Task Cost
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat D8N Dozer With Ripper
Cat D7 Dozer
Cat 651 WatenA/agon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
Total Place Lower Random Fill (12")
Clay Layer
Resource Description
hrs $18.94 1,422 $26,931
hrs $205.10 452 $92,707
hrs $93.85 194 $18,207
hrs $94.96 194 $18,423
hrs $80.38 194 $15,594
hrs $107.49 194 $20,852
hrs $70.59 194 $13,694
hrs $22.12 1.422 $31,457
Units Cost/Unit Task Units
$237,867
Task Cost
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Cat 980 Loader
Cat 651 Waterwagon
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
Total Place Clay Layer
hrs $18.94 1,836 $34,753
hrs $205.10 0 $0
hrs $93.85 350 $32,849
hrs $94.96 320 $30,389
hrs $80.38 0 $0
hrs $107.49 320 $34,396
hrs $70.59 350 $24,706
hrs $92.10 320 $29,471
hrs $62.33 176 $10,908
hrs $68.33 2.560 $174,915
hrs $16.67 2,560 $42,685
hrs $22.12 1,835 $40,594
$455,664
11/11./2010 - 8:23 AM - WMM Rec Plan Est October-2010 Rev 4.4
Denison Mines (USA) Corp.
White Mesa Mili
RECLAMATION OF CELL 3
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 2,364 $44,762
Cat 637 Scraper hrs $205.10 868 $178,031
Cat 825 Compactor hrs $93.85 249 $23,393
Cat DSN Dozer With Ripper hrs $94.96 249 $23,670
Cat D7 Dozer hrs $80.38 249 $20,035
Cat 651 Waterwagon hrs $107.49 249 $26,791
Cat 14G Motorgrader hrs $70.59 249 $17,594
5000 Gallon Water Truck hrs $62.33 249 $15,536
Equipment Maintenance (Butler) hrs $22,12 2,364 $52,285
Total Place Upper Random Fill $402,097
Rock Armor and Rip Rap Filter
Resource Description Units Cost/Unit . Task Units Task Cost
Equipment Operators hrs $18.94 870 $16,477
Cat D7 Dozer hrs $80.38 290 $23,311
Cat 651 Watenwagon hrs $107.49 290 $31,171
Cat 14G Motorgrader hrs $70.59 290 $20,470
Rock Cost Delivered CY $5.79 70,455 $407,761
Equipment Maintenance (Butler) hrs $22.12 870 $19,246
Total Place Rock Armor and Rip Rap Filter $518,436
Quality Control
Resource Description Units Cost/Unit Task Units Task Cost
Quality Control Contractor hrs $62.00 1.200 $74,400
Total Quality Control
TOTAL RECLAMATION OF CELL 3
$74,400
I $2,056.143^
11/11/2010-8:23 AM-WMM RecPlan Est October 2010 Rev 4,4 Denison Mines (USA) Corp.
White Mesa Mill
Cell 4A
RECLAMATION OF CELL 4A
Dewatering of Cell 4A
Resource Description Units Cost/Unit Task Units Task Cost
Dewatering of Cell 4A
Total Dewatering of Cell 4A
Place Bridging (Platform) Lift
Resource Description
hrs { $0.48{ 62.4001 $30.000
Units
$30,000
Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 140 Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Bridging (Piatfonm) Lift
Place Lower Random Fill
Resource Description ,
hrs $205.10 671 $137,545
hrs $17.72 671 $11,881
hrs $93.85 168 $15,735
hrs $13.09 168 $2,194
hrs $94.96 168 $15,921
hrs $13.09 168 $2,194
hrs $80.38 168 $13,476
hrs $13.09 168 $2,194
hrs $107:49 168 $18,020
hrs $16.67 • 168 $2,795
hrs • $70.59 168 $11,834
hrs $18.91 168 $3,170
hrs $22.12 2,850 $63,049
Units
$300,010
Cost/Unit Task Units Task Cost
hrs $18.94 882 $16,698
hrs $205.10 • 392 $80,370
hrs $93,85 98 $9,194
hrs $94.96 98 $9,303
hrs $80.38 98 $7,874
hrs $107.49 98 $10,530
hrs $70.59 98 $6,915
hrs $22.12 882 $19,504
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat D8N Dozer With Ripper
Cat D7 Dozer
Cat 651 Waterwagon
Cat 140 Motorgrader
Equipment Maintenance (Butler)
Total Place Lower Random Fill
Clay Layer
Resource Description Units
$160,387
Cost/Unit Task Units Task Cost
hrs $18.94 1,060 $20,075
hrs $205,10 0 $0
hrs $93,85 200 $18,771
hrs $94.96 180 $17,094
hrs $80.38 0 $0
hrs $107,49 180 $19,347
hrs $70,59 200 $14,118
hrs $92,10 150 $13,815
hrs $62.33 150 $9,350
hrs $38.33 1.440 $55,189
hrs $16.67 1.440 $24,011
hrs $22.12 1.060 $23,449
Equipment Operators
Cat 637 Scraper
Cat 825 Compactor
Cat DSN Dozer With Ripper
Cat D7 Dozer
Cat 651 Watenwagon
Cat 14G Motorgrader
Cat 980 Loader
5000 Gallon Water Truck
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
Total Place Ciay Layer $215,218
WMM Rec Plan Est October 2010 Rev 4.4
upper Random Fill
Resource {Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 1.175 $22,258
Cat 637 Scraper hrs $205,10 470 $96,421
Cat 825 Compactor hrs $93.86 118 $11,030
Cat DSN Dozer With Ripper hrs $94.96 118 $11,161
Cat D7 Dozer hrs $80.38 118 - $9,447
Cat 651 Waterwagon hrs $107.49 118 $12,633
Cat 14G Motorgrader hrs $70.59 118 $8,296
5000 Gallon Water Truck hrs . $62.33 118 $7,326
Equipment Maintenance (Butler) hrs $22.12 1.175 $25,999
Total Place Upper Random Fill . $204,571
Rock Armor and Filter Layer
Resource Description Units Cost/Unit Task Units Task Cost
Equipnlent Operators hrs $18.94 720 $13,636
Cat D7 Dozer hrs $80.38 240 $19,292
Cat 651 Waterwagon hrs $107.49 240 $25,797
Cat 14G Motorgrader hrs $70.59 240 $16,941
Rock Cost Delivered GY $5,79 48,695 $281,824
Equipment Maintenance (Butler) hrs $22.12 720 $15,928
Total Place Rock Armor and Filter Layer $373,417
Quality Control
Resource Description Units Cost/Unit Task Units Task Cost
Quality Control Contractor hrs $62.00 1,045 $64,790
Total Quality Control
TOTAL RECLAIWATION OF CELL 4A
$64,790
I $1,348,393|
WMM Rec Plan Est Octot)er2010 Rev 4.4
Cell 4B
RECLAMATION OF CELL 4B
Dewatering of Cell 4B
Resource Description
Dewatering of Cell 4B
Total Dewatering of Ceil 4B
Units Cost/Unit Task Units Task Cost
hrs $0.48 62,400 $30,000
$30,000
Place Bridging (Platform) Lift
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 WatenA^agon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Bridging (Platform) Lift
Place Lower Random Fill
Resource Description
hrs $205.10 671 $137,545
hrs $17.72 671 $11,881
hrs $93.85 168 ^ $15,735
hrs $13.09 168 $2,194
hrs $94.96 168 $15,921
hrs $13.09 168 $2,194
hrs $80.38 168 $13,476
hrs $13.09 168 $2,194
hrs $107.49 168 $18,020
hrs $16.67 168 $2,795
hrs $70.59 168 $11,834
hrs $18.91 168 $3,170
hrs $22.12 2,850 $63,049
$300,010
Units Cost/Unit Task Units Task Cost
hrs $18.94 882 $16,898
hrs $205.10 392 $80,370
hrs $93.85 98 $9,194
hrs $94.96 98 $9,303
hrs $80.38 98 $7,874
hrs $107.49 96 $10,530
hrs $70.59 98 $6,915
hrs $22.12 882 $19,504
Equipment Operators
Cat 637 Scraper ,
Cat 825 Compactor
Cat DSN Dozer With Ripper
Gat D7 Dozer
Cat 651 Waterwagon
Cat 14G Motorgrader
Equipment Maintenance (Butler)
total Place Lower Random Fill $160,387
WMM Rec Plan Est October 2010 Rev 4.4
Clay Layer
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 1,060 $20,075
Cat 637 Scraper hrs $205.10 0 $0
Cat 825 Compactor hrs $93.85 200 $18,771
Cat DSN Dozer With Ripper hrs $94.96 180 $17,094
Cat D7 Dozer hrs $80.38 0 $0
Cat 651 Waterwagon hrs $107.49 180 $19,347
Cat 14G Motorgrader hrs $70.59 200 $14,118
Cat 980 Loader hrs $92.10 150 $13,815
5000 Gallon Water Truck hrs $62.33 150 $9,350
Highway Trucks hrs $3833 1.440 $55,189
Truck Drivers hrs $16.67 1,440 $24,011
Equipment Maintenance (Butler) hrs $22.12 1,060 $23,449
Total Place Clay Layer $215,218
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 1,199 $22,709
Cat 637 Scraper hrs $205.10 480 $98,372
Cat 825 Compactor hrs $93.85 120 $11,253
Cat DSN Dozer With Ripper hrs $94,96 120 $11,387
Cat D7 Dozer hrs $80,38 120 $9,638
Cat 651 Waterwagon hrs $107.49 120 $12,888
Cat 14G Motorgrader hrs $70.59 120 $8,464
5000 Gallon Water Truck hrs $62.33 120 $7,474
Equipment Maintenance (Butler) hrs $22.12 1.199 $26,525
Total Place Upper Random Fill $208,710
Rock Armor and Filter Layer
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $18.94 600 $11,363
Cat D7 Dozer hrs $80.38 200 $16,076
Cat 651 Waterwagon hrs $107.49 200 $21,497
Cat 14G Motorgrader hrs $70.59 200 $14,118
Rock Cost Delivered CY $5.79 48,696 $281,824
Equipment Maintenance (Butler) hrs $22.12 600 $13,273
Total Place Rock Armor and Filter Layer $358,152
Quality Controi
Resource Description Units Cost/Unit Task Units Task Cost
Quality Control Contractor hrs $62.00 1,045 $64,790
Total Quality Control
TOTAL RECLAMATION OF CELL 4B
$64,790
I $1,337.2661
WMM Rec Plan Est October 2010 Rev 4.4
Miscellaneous
MISCELLANEOUS rfEMS
MISCELLANEOUS ITEMS
Equipment Mobilization
ResQUfte Oesoip^'on Units Cost/Unit Task Units Task Cost
Butler Machinery Mobilization LS $351,322 1 $351,322
other Equipment Mobilization LS $4,550 1 $4,550
Cranes LS $2,700 Z $5,400
Total Equipment Mobilization $361,272
Office Facilities
Resounpe Description Units Cost/Unit Task Units Task Cost
Install New Powerttne LS 516,000 1 $15,000
Utilities for Offices months $1,000 36 $36,000
Temporar/ Office Trailer months $1,500 3 $4,500
Temporary Office Trailer, mob, demob & setup LS $3,000 1 $3,000
Total Office Facilities $58,500
Decontamination Pad
Resource Description Units Cost/Unit Task Units Task Cost
Laborers hrs $13 8,320 $104,046
Construct Wheel Wash Facility LS $180,000 1 $180,000
Total Decontamination Facilities
Facilities constructed in 2000 & 2008 ^ ($180,000)
$104,046
Plug and Abandon WW2
Resource Dwi^iption Units Cost/Unit Task Units Task Cost
Laborers hrs $0 8.320 $0
Contract Services LS $20,000 1 $20,000
Toi^l Plug and Abandon WW2 $20,000
Slimes Drain Evaporation Pond
Resource Descnpibn Units Cost/Unit Task Units Task Cost
Equipmerit Operators hrs 318.94 200 $3,788
60 mil HDPE Liner sq. ft $0.35 960,000 $336,000
Cat 637 Scraper hrs S205.10 100 $20,510
Cat 825 Compactor hrs $93,85 25 S2,346
Cat D7 Dozer hrs $80.38 25 $2,010
Cat 651 Waterwagon hrs $107.49 25 $2,687
Cat 14G Motorgrader hrs $70.59 25 $1,765
Equipment Maintenance (Butler) hrs S22 12 200 34.424
Total Slimes Drain Evaporation Pond $373,530
MANAGEMENT/SUPPORT
Resource Descriplic»> Units Cost/Unit Task Units Task Cost
Manager/Engineer hrs $58.19 6,240 $363,114
Radiation Safety Officer hrs $45.47 6,240 $283,713
Secretary ' hrs $18.39 6,240 $114,744
Cferk hrs $15.13 4,866 $73,621
Environmental Technician ( Part time, 4.5 years) hrs $25.60 4,666 $124,590
Maintenance Foreman hrs $33.36 6,240 $208,185
Chemist hrs $26,77 2,080 $55,678
Security hrs $9.85 18,720 $184,462
Safety Engineer hrs $25.60 4,160 $106,513
Misc. Materials & Supplies hrs $36.45 6,240 $227,448
Health Physics Costs hrs $64 81 2,080 $134,800
Environmental Monitoring Costs, Laboratory years $71,620.00 7,0 $501,340
Total Management/Support
TOTAL MISCELLANEOUS ITEMS
$2,378,209
i $3.295.5571
11/11/2010 - 8.0/ AM - WMM Rac Plan E»l October 2010 Rev 4 4
Denison Minn (USA) Corp
White Wesa Mill
Rock Production
ROCK PRODUCTION COST
Assumptions:
Rock is obtained from gravel source north of Blanding, Utah. BLM Public Pit •
Rip Rap Rock is processed by screening only, no crushing is required, 1.25 CY of feed for 1 CY of product
Filter material is produced from Rip Rap reject
Rock Is produced and stockpiled at the site
Site is 7 road mifes from the mill; 6 miles of which is paved public highway
Rock will be hauted in 22 CY bellydump trucks, contract haulers ($85.00/hr)
Rock will be dumped in windrows on Tailings Cells by trucks, spread by grader, and spread by D7 Dozer
Trucks can average 30 MPH (1.75 rounds/hr)
Plant
Product Material Feed Throughput
Required (CY) Reject Factor to Plant (CY) (CY/hr)
Rip Rap matrlal fed to plant 189,000 25.0% 236,250 122
Filter material fed to plant 25,500 10.0% 28,050 122
214.500
Plant
Operating
Hours
1,900
200
2,100
PRODUCTION OF RIPRAP
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators
Laborer
Cat DSN Dozer With Ripper
Cat 980 Loader
Screening Plant w/conveyors*
BLM Usage Fee
Contract Highway Trucks - Bellydumps*
Equipment Maintenance (Butler)
hrs $18.94 2.475 $46,874
hrs $12.51 2.100 $26,262
hrs $94.96 375 $35,612
hrs $92.10 2.100 $193,404
hrs $64; 13 2,100 $134,670
CY $0.60 214,600 $128,700
hrs $85.00 5,571 $473,571
hrs $22.12 2.476 $54,752
Total Production of RipRap
RIPRAP COST PER CUBIC YARD DELIVERED
$1,093,845
$5.79|
* Cost Quoted from Power Motive Corporation, Denver, Colorado updated February 22, 2010
$7,000 plus $3,700 for conveyors, 176 hours per month for one month, plus screen set up at $2,000.
Mob and Demob - $ 6,000.00
Cost quoted from Dennis Cosby. Cosby Trucking, Inc., Blanding, Utah, Updated March 01, 2010
(includes ownership expense, fuel, maintanence and operator)
11/11/2010 - 9:07 AM - WMM Rec Plan Est October 2010 Rev 4.4 lntematk>nal Uranium (USA) Corp
White Mesa Mill
Equipment Costs
WHITE MESA MILL RECLAMATION COST
HOURLY EQUIPMENT COSTS 2010 DOLLARS
EQUIPMENT COSTS
Actual equipment rates quoted from North CenlrsI Rental & Leasing, LLC, 12 month rental period
March 2,2010
RATt MTCE FUEL FUEL a Tirex and GET TOTAL MqblDsmob 1 Mob/Demob Operaling Hrs
MONTHLY 1 HOURLY EXPENDABLES : USAGE COST per machine j Totals per Month
637E Scfaper 4 26,200 14886 8.80 23.5 42.44 5.00 $205.10 $93,200 704
D8R Dozer 1 13,000 73,86 4.75 8:5 15.35 1.00 i94,96 $15,500 $15,500 176
D7R Dozer 1 11,000 62.50 4.24 7.0 12.64 1,00 $80.38 $13,700 $13,700 176
e25H Compactor 1 11,550 65,63 4.25 13.0 23.48 0.50 $93.85 $14,300 $14,300 176
980 H Loader 1 11,650 66.19 4.65 9:0 16.25 5.00 $92.10 $14,100 $14,100 176
988 H Loader 1 18,000 102.27 6.00 11.0 19.87 5,00 SI 33.14 $17,000 $17,000 176
770 Haul Truck 4 11,350 67.33 6.85 8.5 15.35 4,00 $93,53 $14,600 $58,400 704
385BL Excavator 1 17.000 96.59 7.00 13.0 23.48 1.00 $128.07 $26,400 $26,400 176
651 Water Wagon 1 12.150 69.03 5J5 17.0 30.70 2.00 $t07;49 $15,750 $15,750 176
5000 gal Water Truck 1 6,850 38:92 3,35 10.0 18.06 2.00 $62.33 $7,100 $7,100 176
14H/Rlpper Motor Grader 1 9,100 51.70 3.95 5.5 9.93 5.00 $70.59 $11,150 $11,150 176
Replacement Cost
1,940,000
650,000
550,000
250.000
300,000
346,000
$ 2.000.000
$ 425.000
$ 250,000
$ 175,000
$ 265,000
$286,5001 2,992
Equipment Rental Rate Quoted by Worldwide Rental Sennces (02/19/2010) for PC 300 Excavator with Shear
PC 300 w/Shear
Small tools allocation - Demolition ~
$1.35/mectianic labor hour for
oxyger^/acetylene, expendables
19.500.00 110,80 17.99 12.5 22,58 I St5136|
Mob/Demob
S4550: $ 450,000
Butler
Maintained Planned
Butler Equipment Maintenance Cost
Crane Rental Rates
60 ton Hydraulic Crane
30 ton Hydraulic Crane
Equipment Operating Total
Monthly Planned hours/month Operating Fuel Cost per
Maintenance Operating {other hours per Fuel Usage month, 21
Flat Rate Hours/month equipment month per day, gal. days
$65,430 2,992 570 3,562 20 $ 758.52 1
RATE MTCE FUEL FUEte TOTAL
MbNTHLY 1 HOURLY ^ EXPENDABLES USAGE COST
6.600
5,500
48.86
31.25 2.15
15.0
10.0
27.05
18.06
£78.10 6.600
5,500
48.86
31.25 2.15
15.0
10.0
27.05
18.06 $51.46
Maintenance
Cost per
Operating
Hour Mob/Demot>
1 S2212 S 64.722
Mob/Demob
2,000
700
$ 250,000
$ 175,000
Rental Rates updated from Honnen Equipment, 02/22/2010
Power Motive - Screen deck and conveyors S 200,000
$ 8,225,000
$ 82,250
n/l-inoio- 6 51 AM-WMM Rec Pian Est October 5010 il i mt* McM ^t<ll
State of Utah
JON M. HUNTSMAN, JR.
Governor
GARY HERBERT
Lieutenant Governor
Department of
Environmental Quality
William J. Sinclair
Acting Executive Director
DIVISION OF RADIATION CONTROL
Dane L. Finerfrock
Director
MEMORANDUM
TO:
FROM:
DATE:
SUBJECT:
File IUC03.05 Surety
Dave Rupp, ^.E.^^;;^^ ^
May 20, 2009
Surety Review in 2009 and 2010
May 21, 2009 DRC letter to DUSA
This MEMO is written to supplement the May 21, 2009 DRC letter to DUSA (F:\ . . . \Surety\2009\Cmtl
05-21-09.doc) on the 2009 surety estimate. However, this memo also will have application to the 2010
estimate. The content of the letter itself is self explanatory.
However, some additional study was done regarding power equipment time management and costing,
especially regarding the maintenance and repair costs for the equipment. Maintenance and repair costs are
a significant item in the project costs. This aspect is not easily broken down. A good review would
involve a parallel time bar and critical path analysis to determine if both the amount of equipment and the
maintenance are adequate.
A thorough review on this was not done due to time constraints. Evidence, that these items are inadequate,
has not b>een discovered. Evidence is needed to justify a request to DUSA to demonstrate the adequacy of
the equipment fleet and related maintenance. The passage of real time is an important aspect of such a
review. As mentioned, a parallel time bar and critical path analysis would be needed, to determine if both
the amount of equipment and the maintenance time is adequate.
Budgeting in the surety, to do project scheduling could be requested, and probably should be. However, at
that point, if a shortfall is discovered, it would be too late to budget in more equipment and maintenance
costs.
Additional thoughts on the power equipment and maintenance budget are preserved below:
At the bottom of page one of the February 2, 2009 letter from North Central Rental and Leasing (NCRL),
two separate maintenance rates for the power equipment are discussed. One is an hourly maintenance rate
for some materials which covers, "material part items only such as air, oil, and fuel filters," etc. This
hourly maintenance rate is included in the equipment rental cost and would be billed monthly by NCRL for
the hours on the machines. Separately, a monthly maintenance service rate is discussed below.
This monthly rate appears to be a constant stand alone monthly fee, which includes, "labor, specialized
lube trucks, support vehicles and equipment, specialized tooling,. . . parts trailers and inventories," etc.
168 North 1950 West • Salt Lake City, UT
Mailing Address: P.O. Box 144850 • Salt Lake City, UT 84114-4850
Telephone [phone] • Fax [phone] • T.D.D. [phone]
www.deq.utiih.gov
Printed on 100% recycled paper
MEMORANDUM
2009 and 2010 DUSA Surety Reviews
Page 2
This rate is $62,315 per month. As mentioned on page two of the letter, "NCRL would invoice Denison
for the monthly maintenance charge at the end of each month." It appears this invoice would be for
$62,315 monthly.
DUSA attempts to break down this monthly maintenance rate, to a rate per hour ($21.15) for the eighteen
pieces of NCRL power equipment to be used in the project. These pieces of equipment are assumed to be
operated 176 hours per month. The product of 18 pieces @ 176 hours/month yields 3,168 equipment
hours/month, as shown on the spread sheet by DUSA. $62,315 per month, divided by 3,168, yields
$19.67/hour. This is divided by DUSA by an "availability factor" of 0.93, to yield the $21.15, as
mentioned above, which is used by DUSA for a monthly equipment maintenance rate.
This appears to be somewhat illogical for the following reason: Real time can pass without any, or just
some of the equipment being used, i.e. monthly billing for maintenance cost would seem to be for the
number of months that the maintenance service personnel and equipment were on site, not by the hours the
power equipment operates.
If the actual real multiple subproject timelines are analyzed, with respect to the equipment t>eing used,
perhaps the rate derived by DUSA would become more logical. It seems that critical paths would exist for
each subproject and the various pieces of necessary equipment. Perhaps DUSA has already analyzed this,
and found their hourly rate method for monthly service maintenance to be valid. It appears that the power
equipment real work and daylight being spent by the actual fleet in actual use must be considered.
By adding all corresponding hourly rate entries in the estimate used by DUSA for the monthly maintenance
category items, it appears DUSA has roughly $850,(X)0 in anticipated maintenance budgeted. Dividing this
by the monthly rate yields about 14-months of maintenance service budgeted using the $62,315 monthly
rate mentioned. The estimate uses a maintenance service rate of $21.15 per hour with about 30,000 hours
budgeted. See F:\drupp\DUSA\Surety\2009-10\AnalysisEquipSvcCosts RP.xls for backup of the above
figures.
As mentioned, a parallel time bar and critical path analysis would be needed, to determine if both the
amount of equipment and the maintenance time is adequate. DUSA may possibly need to demonstrate a
14-month power equipment service period will be adequate to complete the reclamation project, or clarify
the monthly maintenance service rate billing method by providing supporting documentation from the
equipment owner.
File: IUC03.05 Surety
F:\drupp\DUSA\Surety\2009-IO\SuretyCmtlRev MEMO 5-21-09.doc
Page 1 of 2
Dave Rupp - Re: 43 C.F.R. Subpart 3602—Mineral Materials Sales for the BLM
From: Loren Morton
To: Dave Rupp
Date: 6/9/2009 9:49 AM
Subject: Re: 43 C.F.R. Subpart 3602—Mineral Materials Sales for the BLM
CC: Charles Bishop; Dane Finerfrock; David Esser
r0>
Dave,
I saw the material about competitive and non-competltlve sales for minerals (gravel). I also looked at some other BLM rules,
check out:
http://law.justla.eom/us/cfr/title43/43-2.l.l.3.67.html#43:2.l.l.3.67.3.136
There, I looked at 43 CFR 3603 (rules that govern community pits) and 3604 (free use permits). After a quick look, a few
things are apparent. Please look for yourselves and tell me what you think, as follows:
1. Gravel can be mined from a community pit, but we would have to pay fair market value (3603.13).
Discussion: I assume that the $0.55 /yd^3 cost from the BLM-SLC letter (that EnergySolutions gave us) represents the
BLM*s determination of "free market value" (although the BLM letter didn't say that). For your Information, this appears to be
In conflict with statements by Charles Judd. He claims the "actual BLM price" Is double that - because the State would be
removing more than 5,000 yd^3 per year.
2. BLM wouldn't require us to have a reclamation plan for mining from a community pit, but we would have to
^pay a reiclamatrpr^^at is proportional to the volume of material we are removing (3603.21 and 22).
discussion:—I-assaTne"that Is Included In the $0.55 / yd^3 BLM cost quoted for EnergySolutions. I wonder If Charles Judd's
claim that the price should be higher - Is because Its likely the State would need to mine more than 5,000 yd^3 per year, and
the higher rates of removal = more disturbance, and more reclamation costs?
3. Federal, state, and municipal governments can apply for a free use permit. To get a free use permit, we have
to show the gravel won't be used for commercial or industrial purposes (3604.12).
Discussion: I would expect that a LLRW or lle.(2) closure would qualify. Also, I didn't see any limit in the BLM rule about how
much we (gove^mijient^Gould-miaejJndei^ free use permlt^^Ijlso don't know how hard [t is to qet onejDf_these. From what
use pernrlt, and the braveLiist Is-fc M
eguiredJo^char^Q^ I^did note
'M604rl2l:hat-theVe wasir5/)0"0^^^3 per year limit for non-profit organizations^ "I^ayfeth^ the precedence that the BLM-
SLC office used to set the 5,000 yd^3 limit In that letter EnergySolutions gave us.
4. BLM won't issue free use permits if: 1) we own an adequate supply of suitable gravel that Is readily available
and we can mine it in an economically and environmentally acceptable way (3604.13).
Discussion: I suppose that if we don't own other gravel pits nearby, then the BLM will let us harvest from a community pit,
provided there's sufficient quantity and quality of rock there. I wonder how BLM will treat DEQ, If UDOT owns a pit nearby.
Will they differentiate us as two different entities, or as one? In any case, it is Imperative that we have our licensee periodically
perform a resource assessment to determine If there Is sufficient quantity and quality of gravel available, whatever the
source, be it a private or community pit. A cost estimate will be Incomplete without such an assessment.
5. Term of free use permits, for government entities = 10 years, and it can be extended once for 1 year only
(3604.21).
Discussion: 10 or 11 years should be plenty of time complete a LLRW or lle.(2) site reclamation. But If there can be only 1
extension, then it doesn't make any sense to apply for a free use permit today - because we don't know when DRC will have to
file://C:\Documents and SettingsVDruppVLocal Settings\Temp\XPgrpwise\4A2E302AEQDOMAINEQRA... 6/9/2009
r Page 2 of 2
do the reclamation. That said, is It more/protective of the public to have a surety assume that we are going to use a private
gravel source, and pay a fair market price? Is it fair to assume that DRC will always be able to get a free use permit in the
future? ^ /J.QufJ'/J/2jJ d^JI^^^ , ^ ^ /T-t^ r^f- ^
6. We can assign an agent or contractor to remove gravel under our free use permit (3604.24).
Discussion: good, the State's 3rd party contractor can do the mining under a DRC held free use permit.
7. BLM may require a free use permit holder to post a reclamation bond to ensure the gravel pit is reclaimed.
(3604.25)
Discussion: again, I don't see how even under a free use permit, we would avoid any / all costs for gravel.
Let me know what you think. If we need further clarification or other questions answered, please start be calling Terry Snyder
at the State BLM office at 801-539-4026.
In our surety reviews we need to examine the Issue of gravel costs. For EnergySolutions, I want to tackle that In the next
surety report, due in 12/09. For the U-mllls, It has already come up this year with DUSA.
Let's not drop the ball on this issue.
Loren
>» Dave Rupp 6/8/09 3:25 PM »>
FYI:
Attached is the subject website explaining this rule.
http://law.justia.eom/us/cfr/title43/43-2.l.l.3.67.2.html
It discusses competitive and non-competing bid-less sales.
file://C:\Documents and Settings\Drupp\Local Settings\Temp\XPgrpwise\4A2E302AEQDOMAINEQRA... 6/9/2009
Gorrrected 2009 Conventional Ore and Alternate Feedstock inventory Estimate per DUSA Supplied Volumes
Below from Submitted Notes in Suretv Report: Conventional Ore Material CY
Year Source Volume Tonnaae*
2007 Various Conventional Ores 37,037 50.000
2008 Various Conventional Ores 88,889 120,000
2009 Various Conventional Ores 148,148 200,000
Annual Projected Change 59,259 80,000
*Tonnage estimate based on 100 pcf 1.35
100
projected for 2007
projected for 2008
projected for 2009
estimated tons/cy
Estimated pcf
Changed from original Feb 2009 estimate of 88,000 tons
Year
2006
07
08
2009
(CY) Alternate Feed Material in Storage CY
Source Comoanv Volume Tonnaae*
Linde,Cabot,MoIycorp,Heritage& Fansteel 43,743 59,053
Linde,Cabot,MoIycorp,Heritage& Fansteel 41,638 56,211
Cabot & Fansteel (FMRI) 8,631 11,652
Linde, Cabot & Fansteel (FMRI) 12,119 16,361
Annual Change 3,488 4,709
*Tonnage estimate based on 100 lbs/cubic foot
2009*
Unknown Units
5,184 Cabot 0.3-0.6% U308
as of 2/29/08 11,177 FMRI (fansteel). No Linde shown,
as of 1 /31 /09 16,361 Total Tons Match
*Per Spread Sheet Submitted: W.A/f.M Inventory Accounting Summaty
Cameco Barrels
Year
2006
2007
2008
2009
Source Companv
Cameco Barrels
Cameco Barrels
Cameco & Honeywell Barrels
Cameco & Honeywell Barrels
Annual Projected Change
Number
Barrels
29,972
9,288
11,336
19.049
7,713
Tonnaae**
11,019
3,415
4,168
7;©Q3 ,
2,836
Anticipated Alternate Feed Total Tonnage
Conventional Ore Anticipated Tonnage
TOTAL
Cameco Barrels: Calcined, KF, UF4 and Regen at 1,247, 1,007, 202 and 185 respectively.*
**Tonnage estimate based on 100 lbs/cubic foot & 55 gal/barrel
Equivalent to 7.35 cf^arrel, 735 lbs. or 0.368 tons each
23,364
200.000
223.364 tons
Combined Totals for Conventional Ore and Alternate Feed Materials
Year
2007
2008
2009
Source Companv
Tonnage noted above, expected 2007
Tonnage noted above, expected 2008
Tonnage noted above, expected 2009
Annual Change
Number
N/A
N/A
Tonnaae
109,626
135,820
^^:223,3^4'
87,544
tons
tons TOTAL
Increase of total inventory from previous year expected.
Change In expected Inventory on site Increase 87,544 tons
DENISO
MINES
December 2, 2011
VIA E-MAIL AND OVERNIGHT DELIVERY
Mr. Rusty Lundberg
Utah Department of Environmental Quality
195 North 1950 West
P.O. Box 144850
Salt Lake City, UT 84114-4850
Denison Mines (USA) Corp.
105017th Street, Suite 950
Denver, CO 80265
USA
Tel: [phone]
Fax:[phone]
www.denisonmines.com
Re: Updated Surety Estimate, White Mesa Mill
Dear Mr. Lundberg:
Due to a change In the conventional ore processing schedule at the White Mesa Mill, Denison Mines (USA)
Corp. ("Denison") Is submitting a revised surety estimate, Revision 4.7, to reflect the additional cost for
disposal in the tailings area of a larger quantity of conventional ore than contemplated by the surety estimate
dated November 1, 2011 of $19,328,258 (the "November 1 Surety Amount"), which was approved by the
Division of Radiation Control on November 15, 2011. The disposal cost for conventional ore Is estimated
through March of 2012, when the next annual surety update Is due. We have also updated the quantities of
alternate feed material stored on site to reflect recent processing and projected deliveries to March 2012.
Attached for your review is Revision 4.7 of the Mill Decommissioning section of the surety estimate and a
revised Summary page detailing the new total cost of $19,420,335 (the "Updated Surety Amount"). This
revision adds approximately $92,000 to the currently approved surety amount.
Under License Condition 9.5, Denison Is required to submit written evidence of the November 1 Surety
Amount within 30 days of receipt of your November 15, 2011 letter. However, In light of the foregoing, please
advise Denison if you would prefer that we:
1. submit the revised surety documents for the November 1 Surety Amount within 30 days of our receipt
of your November 15, 2011 approval, without reference to the Updated Surety Amount. The surety
would then be replaced with the Updated Surety Amount, within 30 days after approval of the
Updated Surety Amount; or
2. not submit the revised surety documents for the November 1 Surety Amount, but, Instead, wait until
the Updated Surety Amount is approved, in which case a revised surety that reflects the Updated
Surety Amount would be submitted within 30 days after approval of the Updated Surety Amount.
If you advise us to follow option 2 above, we will consider that to be your waiver of the requirement to submit
the revised surety documents for the November 1 Surety Amount within 30 days of receipt of your November
15 letter.
Letter to Mr. Rusty Lundberg
Revised Surety Estimate
December, 2011
Page 2
Please contact me If you have any questions or require any further information.
Yours very truly,
DENISON MINES (USA) CORP.
Jo Ann Tischler
Director, Compliance and Permitting
cc: David C. Frydenlund
Harold R. Roberts
David E. Turk
K. Weinel
DENISO
MINES
WHITE MESA MILL RECLAMATION COST ESTIMATE
December 2011
Revision 4.7
Mill Decommissioning $2,058,398
Cell 1 $1,671,808
Cell 2 $1,704,415
Cells $2,106,627
Cell 4A $1,360,123
Cell 4B $1,387,762
Miscellaneous $3,637,667
Subtotal Direct Costs $13,926,801
Profit Allowance 10.00% $1,392,680
Contingency 15.00% $2,089,020
Licensing & Bonding 2.00% $278,536
UDEQ Contract Administration 4.00% $557,072
Contractors Equipment Floater $82,250
Automobile and General Liability Insurance $284,600
Long Term Care Fund $809,376
Total Reclamation $19,420,335
Revised Bond Amount $19,420,335
12/2/2011 - 11:08 AM - WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
MILL DECOMMISSIONING
Mill Building Demolition
Resource Description Units Cost/Unit Task Units Task Cost
hrs $16.77 640 $10,736
hrs $12.51 320 $4,002
hrs $1.35 960 $1,296
hrs $95.11 640 $60,872
hrs $16.67 640 $10,671
hrs $134.11 160 $21,458
hrs $17.21 160 $2,754
hrs $130.25 160 $20,840
hrs $20.65 160 $3,304
hrs $147.18 160 $23,548
hrs $20.65 160 $3,304
hrs $103.61 160 $16,577
hrs $15.76 160 $2,522
hrs $65.24 80 $5,219
hrs $15.76 80 $1,261
hrs $18.46 1,360 $25,102
sf $3.30 37,500 $123,750
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Mill Building Demolition
Ore Feed Demolition
Resource Description Units Cost/Unit Task Units
$337,218
Task Cost
hrs $16.77 64 $1,074
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $95.11 64 $6,087
hrs $16.67 64 $1,067
hrs $134.11 16 $2,146
hrs $17.21 16 $275
hrs $130.25 16 $2,084
hrs $20.65 16 $330
hrs $147.18 16 $2,355
hrs $20.65 16 $330
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 112 $2,067
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Total Ore Feed Demolition
SX Building Demolition
Resource Description Units Cost/Unit Task Units
$18,346
Task Cost
hrs $16.77 320 $5,368
hrs $12.51 160 $2,001
hrs $1.35 480 $648
hrs $95.11 320 $30,436
hrs $16.67 320 $5,336
hrs $134.11 80 $10,729
hrs $17.21 80 $1,377
hrs $130.25 80 $10,420
hrs $20.65 80 $1,652
hrs $147.18 80 $11,774
hrs $20.65 80 $1,652
hrs $103.61 0 $0
hrs $15.76 0 $0
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 560 $10,336
sf $3.30 55,970 $184,701
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total SX Building Demolition $276,430
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
CCD Circuit Removal
Resource Description
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total CCD Circuit Removal
Sample Piant Removal
Resource Description
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Sample Piant Removal
Temporary Storage Building Removal
Resource Description
Units Cost/Unit Task Units Task Cost
hrs $16.77 120 $2,013
hrs $12.51 60 $750
hrs $1.35 180 $243
hrs $95.11 120 $11,414
hrs $16.67 120 $2,001
hrs $134.11 30 $4,023
hrs $17.21 30 $516
hrs $130.25 30 $3,908
hrs $20.65 30 $620
hrs $147.18 30 $4,415
hrs $20.65 30 $620
hrs $103.61 30 $3,108
hrs $15.76 30 $473
hrs $65.24 15 $979
hrs $15.76 15 $236
hrs $18.46 255 $4,707
sf $3.30 15,000 $49,500
Units Cost/Unit Task Units
$89,525
Task Cost
hrs $16.77 32 $537
hrs $12.51 16 $200
hrs $1.35 48 $65
hrs $95.11 32 $3,044
hrs $16.67 32 $534
hrs $134.11 8 $1,073
hrs $17.21 8 $138
hrs $130.25 8 $1,042
hrs $20.65 8 $165
hrs $147.18 8 $1,177
hrs $20.65 8 $165
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 56 $1,034
sf $3.30 4,200 $13,860
Units Cost/Unit Task Units
$23,033
Task Cost
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Temporary Storage Building Removal
Truck Shop Removal
Resource Description
hrs $12.51 8 $100
hrs $1.35 8 $11
hrs $95.11 2 $190
hrs $16.67 2 $33
hrs $134.11 2 $268
hrs $17.21 2 $34
hrs $18.46 4 $74
sf $3.30 600 $1,980
Units Cost/Unit Task Units
$2,691
Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
12/1/2011 -1:49 PM-WMM Rec Pian Est December 2011 Rev 4.7.xls
hrs $16.77 32 $537
hrs $12.51 16 $200
hrs $1.35 48 $65
hrs $95.11 24 $2,283
hrs $16.67 24 $400
hrs $134.11 8 $1,073
hrs $17.21 8 $138
hrs $130.25 8 $1,042
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Truck Shop Removal
hrs $20.65 8 $165
hrs $147.18 8 $1,177
hrs $20.65 8 $165
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 48 $886
sf $3.30 4,200 $13,860
$21,991
Boiler Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
hrs $16.77 160 $2,684
hrs $12.51 80 $1,000
hrs $1.35 240 $324
hrs $95.11 160 $15,218
hrs $16.67 160 $2,668
hrs $134.11 40 $5,364
hrs $17.21 40 $689
hrs $130.25 40 $5,210
hrs $20.65 40 $826
hrs $147.18 40 $5,887
hrs $20.65 40 $826
hrs $103.61 0 $0
hrs $15.76 0 $0
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 280 $5,168
sf $3.30 2,900 $9,570
Total Boiler Demolition $55,435
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Vanadium Oxidation Circuit Removal
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Vanadium Oxidation Circuit Removal
hrs $16.77 64 $1,074
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $95.11 64 $6,087
hrs $16.67 64 $1,067
hrs $134.11 16 $2,146
hrs $17.21 16 $275
hrs $130.25 16 $2,084
hrs $20.65 16 $330
hrs $147.18 16 $2,355
hrs $20.65 16 $330
hrs $103.61 0 $0
hrs $15.76 0 $0
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 112 $2,067
sf $3.30 1,200 $3,960
$22,306
Main Shop/Warehouse Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Main Shop/Warehouse Demolition
hrs $16.77 128 $2,147
hrs $12.51 64 $800
hrs $1.35 192 $259
hrs $95.11 128 $12,174
hrs $16.67 128 $2,134
hrs $134.11 32 $4,292
hrs $17.21 32 $551
hrs $130.25 32 $4,168
hrs $20.65 32 $661
hrs $147.18 32 $4,710
hrs $20.65 32 $661
hrs $18.46 224 $4,134
sf $3.30 19,300 $63,690
$100,382
Decon Pads (2) Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Decon Pads (2) Demolition
hrs $16.77 64 $1,074
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $95.11 64 $6,087
hrs $16.67 64 $1,067
hrs $134.11 16 $2,146
hrs $17.21 16 $275
hrs $130.25 16 $2,084
hrs $20.65 16 $330
hrs $147.18 16 $2,355
hrs $20.65 16 $330
hrs $18.46 112 $2,067
sf $3.30 1,350 $4,455
$22,801
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Office Building Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Office Building Demolition
hrs $16.77 96 $1,610
hrs $12.51 48 $600
hrs $1.35 144 $194
hrs $95.11 96 $9,131
hrs $16.67 96 $1,601
hrs $134.11 24 $3,219
hrs $17.21 24 $413
hrs $130.25 24 $3,126
hrs $20.65 24 $496
hrs $147.18 24 $3,532
hrs $20.65 24 $496
hrs $18.46 168 $3,101
sf $1.25 12,100 $15,125
$42,644
Septic Tanks and Drain Fields
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Total Septic Tanks and Drain Fields
hrs $16.77 0 $0
hrs $12.51 16 $200
hrs $1.35 32 $43
hrs $95.11 16 $1,522
hrs $16.67 16 $267
hrs $134.11 8 $1,073
hrs $17.21 8 $138
hrs $130.25 8 $1,042
hrs $20.65 8 $165
hrs $147.18 0 $0
hrs $20.65 0 $0
hrs $18.46 32 $591
$5,040
Misc. Tankage & Spare Parts Removal
Resource Description Units Cost/Unit Task Units Task Cost
hrs $16.77 48 $805
hrs $12.51 24 $300
hrs $1.35 72 $97
hrs $95.11 48 $4,565
hrs $16.67 48 $800
hrs $134.11 12 $1,609
hrs $17.21 12 $207
hrs $130.25 12 $1,563
hrs $20.65 12 $248
hrs $147.18 12 $1,766
hrs $20.65 12 $248
hrs $18.46 84 $1,550
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Total Misc. Tankage & Spare Parts Removal $13,759
12/1/2011 - 1:49 PM-WMM Rec Plan Est December 2011 Rev4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Alternate Feed Circuit and Reagent Storage Building
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
hrs $16.77 50 $839
hrs $12.51 50 $625
hrs $1.35 96 $130
hrs $95.11 50 $4,756
hrs $16.67 50 $834
hrs $134.11 34 $4,560
hrs $17.21 34 $585
hrs $130.25 34 $4,429
hrs $20.65 34 $702
hrs $147.18 52 $7,653
hrs $20.65 52 $1,074
hrs $18.46 170 $3,138
sf $3.30 3,500 $11,550
Total Alternate Feed Circuit and Reagent Storage Building $40,874
Mill Yard Decontamination
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper hrs $210.35 257 $54,060
Cat 637 Scraper Operator hrs $19.31 257 $4,962
Cat 988 Loader hrs $134.11 65 $8,717
Cat 988 Loader Operator hrs $17.21 65 $1,119
Cat D8N Dozer With Ripper hrs $95.82 65 $6,228
Cat D8N Dozer Operator hrs $20.65 65 $1,342
Cat D7 Dozer hrs $81.27 65 $5,283
Cat D7 Dozer Operator hrs $20.65 65 $1,342
Cat 651 Watenwagon hrs $113.30 65 $7,364
Cat 651 Watenwagon Operator hrs $18.16 65 $1,180
Cat 14G Motorgrader hrs $71.34 65 $4,637
Cat 14G Motorgrader Operator hrs $20.62 65 $1,340
Equipment Maintenance (Butler) hrs $18.46 582 $10,742
Total Mill Yard Decontamination $108,319
Ore Storage Pad Decontamination
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper hrs $210.35 189 $39,757
Cat 637 Scraper Operator hrs $19.31 189 $3,649
Cat 988 Loader hrs $134.11 48 $6,437
Cat 988 Loader Operator hrs $17.21 48 $826
Cat DSN Dozer With Ripper hrs $95.82 48 $4,599
Cat D8N Dozer Operator hrs $20.65 48 $991
Cat D7 Dozer hrs $81.27 48 $3,901
Cat D7 Dozer Operator hrs $20.65 48 $991
Cat 651 Watenwagon hrs $113.30 48 $5,438
Cat 651 Watenwagon Operator hrs $18.16 48 $872
Cat 14G Motorgrader hrs $71.34 48 $3,424
Cat 14G Motorgrader Operator hrs $20.62 48 $990
Equipment Maintenance (Butler) hrs $18.46 429 $7,918
Total Ore Storage Pad Decontamination $79,794
Equipment Storage Area Cleanup
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper hrs $210.35 68 $14,304
Cat 637 Scraper Operator hrs $19.31 68 $1,313
Cat 988 Loader hrs $134.11 17 $2,280
Cat 988 Loader Operator hrs $17.21 17 $293
Cat D8N Dozer With Ripper hrs $95.82 17 $1,629
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
hrs $20.65 17 $351
hrs $81.27 17 $1,382
hrs $20.65 17 $351
hrs $113.30 17 $1,926
hrs $18.16 17 $309
hrs $71.34 17 $1,213
hrs $20.62 17 $351
hrs $18.46 153 $2,824
Total Equipment Storage Area Cleanup $28,524
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Revegetate Mill Yard & Ore Pad
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operator
Cat 988 Loader
Cat 988 Loader Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenrt^agon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Seed Mix
Equipment Maintenance (Butler)
Total Revegetate Mill Yard & Ore Pad
Total Demolition and Decontamination
hrs $210.35 174 $36,601
hrs $19.31 174 $3,360
hrs $134.11 0 $0
hrs $17.21 0 $0
hrs $95.82 33 $3,162
hrs $20.65 33 $682
hrs $81.27 33 $2,682
hrs $20.65 33 $682
hrs $113.30 0 $0
hrs $18.16 0 $0
hrs $71.34 33 $2,354
hrs $20.62 33 $681
Acre $322.50 50 $16,125
hrs $18.46 273 $5,039
$71,366
I $1,360,477|
CLEANUP OF WINDBLOWN CONTAMINATION
Scoping Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 100 $5,000
Survey Crew hrs $16.14 752 $12,140
Sampie Crew hrs $16.14 1,312 $21,181
Total Scoping Survey $38,322
Characterization Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 472 $23,600
Sample Crew hrs $16.14 1,136 $18,340
Total Characterization Survey $41,940
Final Status Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 300 $15,000
Sample Crew hrs $16.14 3,552 $57,344
Total Final Status Survey $72,344
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Windblown Cleanup
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 680 $143,039
hrs $19.31 680 $13,129
hrs $95.82 170 $16,289
hrs $20.65 170 $3,511
hrs $81.27 170 $13,817
hrs $20.65 170 $3,511
hrs $71.34 170 $12,127
hrs $20.62 170 $3,506
each $50.00 500 $25,000
hrs $16.14 163 $2,632
hrs $16.14 S3 $1,340
hrs $18.46 1,190 $21,964
Cat 637 Scraper
Cat 637 Scraper Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 14H Motorgrader
Cat 14G Motorgrader Operator
Soil Samples
Survey Crew
Sample Crew
Equipment Maintenance (Butler)
Total Windblown Cleanup
Quality Control
Resource Description
Units Cost/Unit Task Units
$259,864
Task Cost
Quality Control Contractor
Total Quality Control
Total Cleanup Windblown Contamination
hrs $62.00 2,080 $128,960
$128,960
I $541,4301
Conventional Ore Disposal
Resource Description Units Cost/Unit Task Units Task Cost
Cat 770 Haul Truck (3)
Truck Drivers (3)
Cat 988 Loader
Cat 988 Loader Operator
Cat 651 Watenwagon
Cat 651 Watenvagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Conventional Ore Disposal
hrs $95.11 378 $35,946
hrs $16.67 378 $6,302
hrs $134.11 126 $16,895
hrs $17.21 126 $2,169
hrs $113.30 126 $14,273
hrs $18.16 126 $2,288
hrs $71.34 25 $1,783
hrs $20.62 25 $516
hrs $18.46 655 $12,087
Total Quantity
$92,2581
74,074 Cubic Yards*
196 Cubic Yards per Truck per hour
378 Truck Hours
* 100,000 tons maximum projected for March 2012
Loose (In-truck) material unit weight assumed as 100 lb/cubic foot
Alternate Feed Disposal
Cabot and FMRI Material
Resource Description Units Cost/Unit Task Units Task Cost
Cat 770 Haul Truck (3)
Truck Drivers (3)
Cat 988 Loader
Cat 988 Loader Operator
Cat 651 Waterwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
hrs $95.11 39 $3,705
hrs $16.67 39 $650
hrs $134.11 13 $1,742
hrs $17.21 13 $224
hrs $113.30 13 $1,471
hrs $18.16 13 $236
hrs $71.34 10 $713
hrs $20.62 10 $206
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Equipment Maintenance (Butler)
Total Cabot & FMRI Material
hrs $18.46 75 $1,383
$10,330
Total Quantity 7,636 Cubic Yards* (projected to 03/01/2012)
196 Cubic Yards per Truck per hour
39 Truck Hours
* Includes Cabot and FMRI
Cameco Barrels and Honeywell Barrels
Resource Description Units Cost/Unit Task Units Task Cost
Equipment Operators hrs $16.67 427 $7,126
Flat Bed Trailer and Tractor* hrs $55.00 427 $23,505
Fork Lift (2) hrs $18.00 855 $15,385
Equipment Maintenance (Butler) hrs $18.46 427 $7,888
Total Cameco and honeywell Barrels
* Includes operator
$53,903
42,735 Barrels (projected to 03/01/2012)
40 Barrels per load
0.4 Hours per load
427 Truck Hours
Tons lbs, per barrel No. Drums
CaF2
Calcined
Regen
KF
UF4
1,686 727 4,636
3,842 320 24,013
551 406 2,714
1,756 309 11,366
2 547 7
7,837 42,735
Sub-Total Alternate Feed Disposal $64,232
TOTAL MILL DECOMMISSIONING I $2,058,3981
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
WMM ALTERNATE FEED Ending Inventory, tons & barrels
Projection to March 2012
Cabot
Fansteel/FMRI
Prior Year
Ending
Balance
6,157
11,177
17,334
2011 YTD
Received
488
proiecteg
deliveries less
Processed processing to
2011 March 2012
6,645
1,369
500
488
Ending
miaterial
Balance
tons
500
9,808
10,308
CaF2- Honeywell
Calcined Product- Cameco
KF Product- Cameco
Regen Product- Cameco
UF4 Material- Cameco
tons
1,083
2,349
1,455
324
2
tons
2,315
1,493
216
162
tons tons
1,712
tons
85
65
1,686
3,842
1,756
551
2
5,213 4,186 1,712 7,837
12/1/2011 -1:49 PM-WMM Rec Plan Est December 2011 Rev 4.7.xls
Denison Mines (USA) Corp.
White Mesa Mill
DENISO
November 1, 2011
Denison Mines (USA) Corp.
1050 17th Street, Suite 950
Denver, CO 80265
USA
Tel: [phone]
Fax: [phone]
www.denisonmines.com
VIA E-MAIL AND OVERNIGHT DELIVERY
IVIr. Rusty Lundberg
Utah Department of Environmentai Quality
195 Nortii 1950 West
P.O. Box 144850
Salt Lake City, UT 84114-4850
Re: Updated Surety Estimate and Response to Utah Division of Radiation Control ("DRC") September
14, 2011 Request for Information ("RFI")
Dear Mr. Lundberg:
This letter transmits Denison Mines (USA) Corp's ("Denison's") Updated Surety Estimate and response to
DRC's September 14, 2011 Request for Information ("RFI"). This transmittal includes two hard copies of
Surety Estimate Revision 4.6. A pdf version has been transmitted via email.
For ease of review, the comments from DRC's September 14, 2011 RFI are provided verbatim below in
/fa//cs. Denson's responses follow each comment.
1. General Comment: Haul routes and times are sometimes referred to in various sections ofthe estimate.
Please provide a detailed table and maps, which describe the haul routes, the haul route numbers,
distances, materials, and the total round trip haul times, which include the loading and unloading times, for
the various routes and materials to be transported. Adjust any affected costs resulting from the new table
values.
Denison Response: The requested information has been provided in the enclosed map of Haul Routes A
through F, and the Haul Route Summary Table and its supporting tables. Affected costs have been adjusted
accordingly.
2. Mill Decommissioning Section. The "Conventional Ore Disposal" table in this section estimates the
stockpiled weight of the ore on site at 100 lbs. /cubic foot. This seems to be a low weight for the
conventional ore we have observed stockpiled on site. Please document the current average stockpiled
weight ofthe conventional ore on site, and apply this value in the "Conventional Ore Disposal" portion ofthe
estimate.
Denison Response: Denison feels the 100 lbs/cubic foot is a conservative value and has left it unchanged.
3. Cell 1 Section.
In the table ofthe title "Place Lower Random Fill" in this section, scraper, compactor, D8 dozer, and D7
dozer operator labor costs have been omitted in the portion of the table provided. Please provide
completed missing information for review.
N:\Surety Estimate\Rec Plan response to DRC Ltr 09.14.11 and Updated cost estimateM 1.03.11 Surety update and
responsetoDRC09.14.11ltr.doc
Letter to Mr. Rusty Lundberg
Revised Surety Estimate and Response to RFI
November 1, 2011
Page 2
Denison Response: The scraper, compactor, D8 dozer and D7 dozer operator labor costs have been added to
the table as requested.
4. Cell 2 Section.
a. The table of the title "Upper Random Fill" in this section, the table does not provide operator labor
costs for most of the power equipment operators. Please include the missing information in the
table.
Denison Response: The labor costs for power equipment operators have been added as requested.
b. A table of the title, "Rock Armor and Rip Rap Filter in this section, did not provide the extended
labor operation costs for the D7 dozer, waterwagon and motorgrader operators. Please include
these missing labor costs in this table.
Denison Response: The labor costs for the D7 dozer, waterwagon, and motorgrader operators have been
added as requested.
5. Cell 3 Section.
a. The table of the title "Clay Layer" in this section does not have the operator labor costs shown for
most of the power equipment operators. Please include the missing information in the table.
Denison Response: The labor costs for power equipment operators have been added as requested.
b. The table ofthe title "Upper Random Fill" in this section, as submitted, did not provide operator
labor costs for most of the power equipment operators. Please include the missing information in
the table.
Denison Response: The labor costs for power equipment operators have been added as requested.
c. A table of the titie, "Rock Armor and Rip Rap Filter in this section, did not provide the extended
labor costs forthe dozer, waterwagon and motorgrader operators. Please include these missing
labor costs in this table.
Denison Response: The labor costs for the D7 dozer, waterwagon, and motorgrader operators have been
added as requested.
6. Miscellaneous Section.
a. In the Slimes Drain Evaporation Pond table, a 960,000 square foot pond is contemplated.
However, there is no budget for equipment orlabor to install the liner, per se. I.e. labor and
equipment to roll out, cut, seam, trim, patch, weld and test the liner Please include this cost in the
estimate.
Denison Response: The costs for installation of the liner have been added as requested.
b. Equipment Mobilization Table and the "Equipment Costs" Spread Sheet:
DENISO
MINES
Letter to Mr. Rusty Lundberg
Revised Surety Estimate and Response to RFI
November 1, 2011
Page 3
(i) . The "Equipment Costs" spread sheet, under the primary Mob/Demob column, do not list the
corresponding current freight charges, as shown in "Attachment A" ofthe Feb. 16, 2011
letter from NCRL Leasing. This appears to total $$348,850.
Denison Response: The freight charges have been amended as requested.
(ii) : The "Equipment Costs" spread sheet. The "Mobilization" cost for maintenance support
personnel is $35,600 each way for a total of $71,200, per the Feb. 16, 2011 letter from
NCRL Leasing. This cost, and the amount from the above item, total $420,050. This sum
should appear on the first line of the Equipment Mobilization Table, in the miscellaneous
section of the estimate.
Denison Response: The sum has been added to the Equipment Mobilization Table as requested.
c. In the Management Support table, there are two line items, one for a part-time Environmental
Technician and one for Environmental Monitoring Lab Costs. In addition to these budgeted
amounts for environmental monitonng, the total should include any separate unique monitoring
costs required by the Annual Technical Evaluation Report (ATER), the tailings cell dewatering
elevations, surface water elevations and freeboard monitoring as required by the DMT and BAT
O&M plans, and other unique monitoring outlined section 2.3 of approved Reclamation Plan 3.2. A
single part-time technician will be unable to perform all of these tasks without assistance. Please
breakdown these costs to demonstrate that all these monitoring costs (including all necessary
technician labor hours) are covered in the surety estimate.
Denison Response: The cost breakdown has been added as requested.
Please contact me if you have any questions or require any further information.
Yours very truly,
DENISON MINES (USA) CORP.
Jo Ann Tischler
Director, Compliance and Permitting
cc: David C. Frydenlund
Harold R. Roberts
David E. Turk
K. Weinel
Central files
DENISO
MINES
Cost Summary
WHITE MESA MILL RECLAMATION COST ESTIMATE
October 2011
Revision 4.5
Mill Decommissioning $1,988,110
Cell 1 $1,671,808
Cell 2 $1,704,415
Cells $2,106,627
Cell 4A $1,360,123
Cell 4B $1,387,762
Miscellaneous $3,637,667
Subtotal Direct Costs $13,856,513
Profit Allowance 10.00% $1,385,651
Contingency 15.00% $2,078,477
Licensing & Bonding 2.00% $277,130
UDEQ Contract Administration 4.00% $554,261
Contractors Equipment Floater $82,250
Automobile and General Liability Insurance $284,600
Long Term Care Fund $809,376
Total Reclamation $19,328,258
Revised Bond Amount $19,328,258
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Mill Decommissioning
MILL DECOMMISSIONING
MILL DECOMMISSIONING
Mill Building Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Gat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Mili Building Demolition
Ore Feed Demolition
Resource Description
hrs $16.77 640 $10,736
hrs $12.51 320 $4,002
hrs $1.35 960 $1,296
hrs $95.11 640 $60,872
hrs $16.67 640 $10,671
hrs $134.11 160 $21,458
hrs $17.21 160 $2,754
hrs $130.25 160 $20,840
hrs $20.65 160 $3,304
hrs $147.18 160 $23,548
hrs $20.65 160 $3,304
hrs $103.61 160 $16,577
hrs $15.76 160 $2,522
hrs $65.24 80 $5,219
hrs $15.76 80 $1,261
hrs $18.46 1,360 $25,102
sf $3.30 37,500 $123,750
Units Cost/Unit Task Units
$337,218
Task Cost
hrs $16.77 64 $1,074
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $95.11 64 $6,087
hrs $16.67 64 $1,067
hrs $134.11 16 $2,146
hrs $17.21 16 $275
hrs $130.25 16 $2,084
hrs $20.65 16 $330
hrs $147.18 16 $2,355
hrs $20.65 16 $330
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 112 $2,067
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Total Ore Feed Demolition
SX Building Demolition
Resource Description Units Cost/Unit Task Units
$18,346
Task Cost
hrs $16.77 320 $5,368
hrs $12.51 160 $2,001
hrs $1.35 480 $648
hrs $95.11 320 $30,436
hrs $16.67 320 $5,336
hrs $134.11 80 $10,729
hrs $17.21 80 $1,377
hrs $130.25 80 $10,420
hrs $20.65 80 $1,652
hrs $147.18 80 $11,774
hrs $20.65 80 $1,652
hrs $103.61 0 $0
hrs $15.76 0 $0
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 560 $10,336
sf $3.30 55,970 $184,701
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total SX Building Demolition $276,430
11/1/2011 - 1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA)-Corp.
White Mesa Mill
MILL DECOMMISSIONING
CCD Circuit Removal
Resource Description
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metai Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total CCD Circuit Removal
Units Cost/Unit Task Units Task Cost
hrs $16.77 120 $2,013
hrs $12.51 60 $750
hrs $1.35 180 $243
hrs $95.11 120 $11,414
hrs $16.67 120 $2,001
hrs $134.11 30 $4,023
hrs $17.21 30 $516
hrs $130.25 30 $3,908
hrs $20.65 30 $620
hrs $147.18 30 $4,415
hrs $20.65 30 $620
hrs $103.61 30 $3,108
hrs ' $15.76 30 $473
hrs $65.24 15 $979
hrs $15.76 15 $236
hrs $18.46 255 $4,707
sf $3.30 15,000 $49,500
$89,525
Sample Plant Removal
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Sample Plant Removal
Temporary Storage Building Removal
Resource Description
hrs $16.77 32 $537
hrs $12.51 16 $200
hrs $1.35 48 $65
hrs $95.11 32 $3,044
hrs $16.67 32 $534
hrs $134.11 8 $1,073
hrs $17.21 8 $138
hrs $130.25 8 $1,042
hrs $20.65 8 $165
hrs $147.18 8 $1,177
hrs $20.65 8 $165
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 56 $1,034
sf $3.30 4,200 $13,860
Units Cost/Unit Task Units
$23,033
Task Cost
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Temporary Storage Building Removal
hrs $12.51 8 $100
hrs $1.35 8 $11
hrs $95.11 2 $190
hrs $16.67 2 $33
hrs $134.11 2 $268
hrs $17.21 2 $34
hrs $18.46 4 $74
sf $3.30 600 $1,980
$2,691
Truck Shop Removal
Resource Description
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Units Cost/Unit Task Units Task Cost
hrs $16.77 32 $537
hrs $12.51 16 $200
hrs $1.35 48 $65
hrs $95.11 24 $2,283
hrs $16.67 24 $400
hrs $134.11 8 $1,073
hrs $17.21 8 $138
hrs $130.25 8 $1,042
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6 White Mesa Mill
MILL DECOMMISSIONING
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Truck Shop Removal
hrs $20.65 8 $165
hrs $147.18 8 $1,177
hrs $20.65 8 $165
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 48 $886
sf $3.30 4,200 $13,860
$21,991
Boiler Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
hrs $16.77 160 $2,684
hrs $12.51 80 $1,000
hrs $1.35 240 $324
hrs $95.11 160 $15,218
hrs $16.67 160 $2,668
hrs $134.11 40 $5,364
hrs $17.21 40 $689
hrs $130.25 40 $5,210
hrs $20.65 40 $826
hrs $147.18 40 $5,887
hrs $20.65 40 $826
hrs $103.61 0 $0
hrs $15.76 0 $0
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 280 $5,168
sf $3.30 2,900 $9,570
Total Boiler Demolition $55,435
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA)" Corp.
White Mesa Mill
MILL DECOMMISSIONING
Vanadium Oxidation Circuit Removal
Resource Description Units Cost/Unit Task Units Task Cost
hrs $16.77 64 $1,074
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $95.11 64 $6,087
hrs $16.67 64 $1,067
hrs $134.11 16 $2,146
hrs $17.21 16 $275
hrs $130.25 16 $2,084
hrs $20.65 16 $330
hrs $147.18 16 $2,355
hrs $20.65 16 $330
hrs $103.61 0 $0
hrs $15.76 0 $0
hrs $65.24 0 $0
hrs $15.76 0 $0
hrs $18.46 112 $2,067
sf $3.30 1.200 $3,960
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
60 Ton Crane
60 Ton Crane Operator
30 Ton Crane
30 Ton Crane Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Vanadium Oxidation Circuit Removal $22,306
Main Shop/Warehouse Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Main Shop/Warehouse Demolition
hrs $16.77 128 $2,147
hrs $12.51 64 $800
hrs $1.35 192 $259
hrs $95.11 128 $12,174
hrs $16.67 128 $2,134
hrs $134.11 32 $4,292
hrs $17.21 32 $551
hrs $130.25 32 $4,168
hrs $20.65 32 $661
hrs $147.18 32 $4,710
hrs $20.65 32 $661
hrs $18.46 224 $4,134
sf $3.30 19,300 $63,690
$100,382
Decon Pads (2) Demolition
Resource Description Units Cost/Unit Task Units Task Cost
hrs $16.77 64 $1,074
hrs $12.51 32 $400
hrs $1.35 96 $130
hrs $95.11 64 $6,087
hrs $16.67 64 $1,067
hrs $134.11 16 $2,146
hrs $17.21 16 $275
hrs $130.25 16 $2,084
hrs $20.65 16 $330
hrs $147.18 16 $2,355
hrs $20.65 16 $330
hrs $18.46 112 $2,067
sf $3.30 1,350 $4,455
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Decon Pads (2) Demolition $22,801
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Office Building Demolition
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Office Building Demolition
hrs $16.77 96 $1,610
hrs $12.51 48 $600
hrs $1.35 144 $194
hrs $95.11 96 $9,131
hrs $16.67 96 $1,601
hrs $134.11 24 $3,219
hrs $17.21 24 $413
hrs $130.25 24 $3,126
hrs $20.65 24 $496
hrs $147.18 24 $3,532
hrs $20.65 24 $496
hrs $18.46 168 $3,101
sf $1.25 12,100 $15,125
$42,644
Septic Tanks and Drain Fields
Resource Description Units Cost/Unit Task Units Task Cost
hrs $16.77 0 $0
hrs $12.51 16 $200
hrs $1.35 32 $43
hrs $95.11 16 $1,522
hrs $16.67 16 $267
hrs $134.11 8 $1,073
hrs $17.21 8 $138
hrs $130.25 8 $1,042
hrs $20.65 8 $165
hrs $147.18 0 $0
hrs $20.65 0 $0
hrs $18.46 32 $591
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Total Septic Tanks and Drain Fields $5,040
Misc. Tankage & Spare Parts Removal
Resource Description Units Cost/Unit Task Units Task Cost
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Total Misc. Tankage & Spare Parts Removal
hrs $16.77 48 $805
hrs $12.51 24 $300
hrs $1.35 72 $97
hrs $95.11 48 $4,565
hrs $16.67 48 $800
hrs $134.11 12 $1,609
hrs $17.21 12 $207
hrs $130.25 12 $1,563
hrs $20.65 12 $248
hrs $147.18 12 $1,766
hrs $20.65 12 $248
hrs $18.46 84 $1,550
$13,759
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) COrp.
White Mesa Mill
MILL DECOMMISSIONING
Alternate Feed Circuit and Reagent Storage Building
Resource Description Units Cost/Unit Task Units Task Cost
hrs $16.77 50 $839
hrs $12.51 50 $625
hrs $1.35 96 $130
hrs $95.11 50 $4,756
hrs $16.67 50 $834
hrs $134.11 34 $4,560
hrs $17.21 34 $585
hrs $130.25 34 $4,429
hrs $20.65 34 $702
hrs $147.18 52 $7,653
hrs $20.65 52 $1,074
hrs $18.46 170 $3,138
sf $3.30 3,500 $11,550
Mechanics
Laborers
Small Tools
Cat 770 Haul Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat 365 Excavator
Cat 365 Excavator Operator
PC 300 w/metal Shears
PC 300 Operator
Equipment Maintenance (Butler)
Concrete Removal
Total Alternate Feed Circuit and Reagent Storage Building $40,874
Mill Yard Decontamination
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper hrs $210.35 257 $54,060
Cat 637 Scraper Operator hrs $19.31 257 $4,962
Cat 988 Loader hrs $134.11 65 $8,717
Cat 988 Loader Operator hrs $17.21 65 $1,119
Cat DSN Dozer With Ripper hrs $95.82 65 $6,228
Cat D8N Dozer Operator hrs $20.65 65 $1,342
Cat D7 Dozer hrs $81.27 65 $5,283
Cat D7 Dozer Operator hrs $20.65 65 $1,342
Cat 651 Waterwagon hrs $113.30 65 $7,364
Cat 651 Waterwagon Operator hrs $18.16 65 $1,180
Cat 14G Motorgrader hrs $71.34 65 $4,637
Cat 14G Motorgrader Operator hrs $20.62 65 $1,340
Equipment Maintenance (Butler) hrs $18.46 582 $10,742
Total Mill Yard Decontamination $108,319
Ore Storage Pad Decontamination
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper hrs $210.35 189 $39,757
Cat 637 Scraper Operator hrs $19.31 189 $3,649
Cat 988 Loader hrs $134.11 48 $6,437
Cat 988 Loader Operator hrs $17.21 48 $826
Cat D8N Dozer With Ripper hrs $95.82 48 $4,599
Cat DSN Dozer Operator hrs $20.65 48 $991
Cat D7 Dozer hrs $81.27 48 $3,901
Cat D7 Dozer Operator hrs $20.65 48 $991
Cat 651 Wate nwagon hrs $113.30 48 $5,438
Cat 651 Waterwagon Operator hrs $18.16 48 $872
Cat 14G Motorgrader hrs $71.34 48 $3,424
Cat 14G Motorgrader Operator hrs $20.62 48 $990
Equipment Maintenance (Butler) hrs $18.46 429 $7,918
Total Ore Storage Pad Decontamination $79,794
Equipment Storage Area Cleanup
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper hrs $210.35 68 $14,304
Cat 637 Scraper Operator hrs $19.31 68 $1,313
Cat 988 Loader hrs $134.11 17 $2,280
Cat 988 Loader Operator hrs $17.21 17 $293
Cat DSN Dozer With Ripper hrs $95.82 17 $1,629
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
hrs $20.65 17 $351
hrs $81.27 17 $1,382
hrs $20.65 17 $351
hrs $113.30 17 $1,926
hrs $18.16 17 $309
hrs $71.34 17 $1,213
hrs $20.62 17 $351
hrs $18.46 153 $2,824
Total Equipment Storage Area Cleanup $28,524
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Mill Decommissioning
1) Removal of contaminated material from Mill Yard
Assume:
--18 inches (1.5 feet) will have to be removed
- Area (from CAD takeoff) = 1,643,453 sq. feet
37.7 acres
Reviewed 02/11/11
91,303 cubic yards
(use 91,300)
Therefore: Volume moved = [ 1,643,453 x 1.5]/27 =
91,300 / 355 cubic yards per hour = 257 machine hours
Haul route H
2) Removal of contaminated material from Ore Pad
Assume:
~ 18 inches (1.5 feet) will have to be removed
~ Area (from CAD takeoff) = 976,780 sq. feet
22.4 acres
Haul route H
54,266 cubic yards
(use 54,300)
Therefore: Volume moved = [ 976,780 x 1.5 ] / 27 =
54,300 / 287 cubic yards per hour = 189 machine hours
3) Demolition Equipment
~ Kamatsu PL4G0 (or Cat equivalent) with LaBounty Sheers (hydraulic)
~ Cat 365 Trackhoe with Grapples
- Cat 769 Rock Trucks (4 each)
-- Cat 988 Loader (1 each)
4) Demolition Crew
- Heavy Equipment Operators - PC400, Cat 365, Cat 988
- Dust Control - 2 Laborers
-- Mechanics - Cut debris to reduce/avoid oversize and voids - 4 each
~ Truck Drivers - 4 each
Mill Decommissioning Volumes Rev 4.6 October 2011
Mill Decommissioning (con't) page 2
5) Tool and Expendable Allowance, covering the following items:
- Safety gear and supplies
~ Hand tools
~ Bottled Gases and Torches
~ Allow $1.30 per man-hour for all but Heavy Equipment Operators and Truck Drivers
6) Demolition Time Estimates
~ Mill Building 20 Days
~ Ore Bin 2 Days
- SX Building 10 Days
- CCD, Pre-Leach,
Claricone 5 Days
~ Sample Plant 1 Day
~ Boiler House 5 Days
- Vanadium EMF/Ox 2 Days
- Shop/Warehouse 4 Days
- Office/Lab Building 3 Days
- Misc. & Bone Yard 4 Days
~ Decon Pads (2) 2 Days
7) Foundation Demolition
Assume area of structure times $3.30 per square foot
Areas by building as follows:
Area, sq ft $ Cost
Mill Building 37,500 $123,750
SX Building 55,970 $184,701
CCD, Pre-Leach,
Claricone 15,000 $ 49,500
Shop/Warehouse 19,300 $ 63,690
Office* 12,100 $ 15,125
Sample Plant 4,200 $ 13,860
Vanadium EMF/Ox 1,200 $ 3,960
Boiler house 2,900 $ 9,570
Decon Pads 1,350 $ 4,455
Labor at $2.75, Equipment at $0.55
* Labor at $0.70, Equipment at $0.55
Mill Decommissioning Volumes Rev 4.6 October 2011
Mill Decommissioning (con't) page 3
8) Revegetation
Assume:
Mill Yard Area
Ore Pad Area
1,643,453 sq. feet
976,780 sq. feet
Place 6 inches of Topsoil
Cat 637 Scrapper, Haul Route I
[ 1,643,453 976,780 ] sq.feet x 0.5 feet] / [27 cubic feet / cubic Yard]
Use 48,600 Cubic Yards
48,600 / 279 cu yds per hour = 174 Scraper hours
48,523 cu yds
Mill Decommissioning Volumes Rev 4.6 October 2011
MILL DECOMMISSIONING'
Revegetate Mill Yard & Ore Pad
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 174 $36,601
hrs $19.31 174 $3,360
hrs $134.11 0 $0
hrs $17.21 0 $0
hrs $95.82 33 $3,162
hrs $20.65 33 $682
hrs $81.27 33 $2,682
hrs $20.65 33 $682
hrs $113.30 0 $0
hrs $18.16 0 $0
hrs $71.34 33 $2,354
hrs $20.62 33 $681
Acre $322.50 50 $16,125
hrs $18.46 273 $5,039
Cat 637 Scraper
Cat 637 Scraper Operator
Cat 988 Loader
Cat 988 Loader Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenvagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Seed Mix
Equipment Maintenance (Butler)
Total Revegetate Mill Yard & Ore Pad
Total Demolition and Decontamination
$71,366
I $1,360,477|
CLEANUP OF WINDBLOWN CONTAMINATION
Scoping Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 100 $5,000
Survey Crew hrs $16.14 752 $12,140
Sample Crew hrs $16.14 1,312 $21,181
Total Scoping Survey $38,322
Characterization Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 472 $23,600
Sample Crew hrs $16.14 1,136 $18,340
Total Characterization Survey $41,940
Final Status Survey
Resource Description Units Cost/Unit Task Units Task Cost
Soil Samples each $50.00 300 $15,000
Sample Crew hrs $16.14 3,552 $57,344
Total Final Status Survey $72,344
11/1/2011 - 1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Windblown Cleanup
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 14H Motorgrader
Cat 14G Motorgrader Operator
Soil Samples
Survey Crew
Sample Crew
Equipment Maintenance (Butler)
Total Windblown Cleanup
Quality Control
Resource Description
hrs $210.35 680 $143,039
hrs $19.31 680 $13,129
hrs $95.82 170 $16,289
hrs $20.65 170 $3,511
hrs $81.27 170 $13,817
hrs $20.65 170 $3,511
hrs $71.34 170 $12,127
hrs $20.62 170 $3,506
each $50.00 500 $25,000
hrs $16.14 163 $2,632
hrs $16.14 83 $1,340
hrs $18.46 1,190 $21,964
Units Cost/Unit Task Units
$259,864
Task Cost
Quality Control Contractor
Total Quality Control
Total Cleanup Windblown Contamination
hrs $62.00 2,080 $128,960
$128,960
$541,430|
Conventional Ore Disposal
Resource Description Units Cost/Unit Task Units Task Cost
Cat 770 Haul Truck (3)
Truck Drivers (3)
Cat 988 Loader
Cat 988 Loader Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Conventional Ore Disposal
hrs $95.11 117 $11,143
hrs $16.67 117 $1,953
hrs $134.11 39 $5,237
hrs $17.21 39 $672
hrs $113.30 39 $4,425
hrs $18.16 39 $709
hrs $71.34 25 $1,783
hrs $20.62 25 $516
hrs $18.46 220 $4,065
$30,505
Total Ouantity 22,963 Cubic Yards*
196 Cubic Yards per Truck per hour
117 Truck Hours
* 31,000 tons maximum projected for December 2011
Loose (in-truck) material unit weight assumed as 100 lb/cubic foot
Alternate Feed Disposal
Cabot and FMRI Material
Resource Description Units Cost/Unit Task Units Task Cost
hrs $95.11 67 $6,406
hrs $16.67 67 $1,123
hrs $134.11 22 $3,011
hrs $17.21 22 $386
hrs $113.30 22 $2,544
hrs $18.16 22 $408
hrs $71.34 10 $713
hrs $20.62 10 $206
Cat 770 Haul Truck (3)
Truck Drivers (3)
Cat 988 Loader
Cat 988 Loader Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
11/1/2011 - 1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
MILL DECOMMISSIONING
Equipment Maintenance (Butler)
Total Cabot & FMRI Material
hrs $18.46 122 $2,257
$17,054
Total Quantity 13,201 Cubic Yards* (as of 01/31/2011)
196 Cubic Yards per Truck per hour
67 Truck Hours
* Includes Linde, Cabot and FMRI
Cameco Barrels and Honeywell Barrels
Resource Description
Equipment Operators
Flat Bed Trailer and Tractor*
Fork Lift (2)
Equipment Maintenance (Butler)
Total Cameco and honeywell Barrels
* includes operator
Units Cost/Unit Task Units Task Cost
hrs $16.67 306 $5,109
hrs $55.00 306 $16,851
hrs $18.00 613 $11,030
hrs $18.46 306 $5,655
$38,644
30,638 Barrels (as of 01/31/2011)
40 Barrels per load
0.4 Hours per load
306 Truck Hours
Tons lbs. per barrel No. Drums
CaF2 1,083 727 2,978
Calcined 2,622 320 16,388
Regen 337 406 1,660
KF 1,484 309 9,605
UF4 2 547 7
5,528 30,638
Sub-Total Alternate Feed Disposal $55,698|
TOTAL MILL DECOMMISSIONING I $1,988,I7D|
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Celll
RECLAMATION OF CELL 1
RECLAMATION OF CELL 1
Dewatering of Cell 1
Resource Description Units Cost/Unit Task Units Task COST
Dewatering of Cell 1
Total Dewatering of Cell 1
Crystal Removal
Resource Description
hrs $0.48 62,400 $30,000
Units Cost/Unit Task Units
$30,000
Task Cost
hrs $95.11 2,157 $205,159
hrs $16.67 2,157 $35,966
hrs $134.11 539 $72,286
hrs $17.21 539 $9,278
hrs $95.82 539 $51,646
hrs $20.65 539 $11,132
hrs $130.25 539 $70,206
hrs $20.65 539 $11,132
hrs $113.30 539 $61,068
hrs $18.16 539 $9,789
hrs $71.34 539 $38,450
hrs $20.62 539 $11,115
hrs $18.46 4,852 $89,554
Cat 770 Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat 365 Excavator
Cat 365 Excavator Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Crystal Removal
Contammated Materials Removal
Resource Description Units Cost/Unit Task Units
$676,779
Task Cost
Cat 637 Scraper
Cat 637 Scraper Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat 825C Compactor
Cat 825C Compactor Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motprgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Contaminated Materials Removal
hrs $210.35 308 $64,788
hrs $19.31 308 $5,947
hrs $95.82 77 $7,378
hrs $20.65 77 $1,590
hrs $97.64 77 $7,519
hrs $14.22 77 $1,095
hrs $113.30 77 $8,724
hrs $18.16 77 $1,398
hrs $71.34 77 $5,493
hrs $20.62 77 $1,588
hrs $18.46 616 $11,370
$116,889
11/1/2011 - 1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mili
RECLAMATION OF CELL 1
Topsoil Application
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Topsoil Application
Construct Channel
Resource Description
hrs $210.35 61 $12,831
hrs $19.31 61 $1,178
hrs $95.82 40 $3,833
hrs $20.65 40 $826
hrs $113.30 40 $4,532
hrs $18.16 40 $726
hrs $71.34 40 $2,853
hrs $20.62 40 $825
hrs $18.46 181 $3,341
Units Cost/Unit Task Units
$30,945
Task Cost
hrs $210.35 348 $73,202
hrs $19.31 348 $6,719
hrs $95.11 404 $38,426
hrs $16.67 404 $6,736
hrs $134.11 170 $22,799
hrs $17.21 170 $2,926
BCY $2.25 67,000 $151,050
hrs $71.34 120 $8,560
hrs $20.62 120 $2,475
hrs $95.82 120 $11,498
hrs $20.65 120 $2,478
hrs $18.46 1,162 $21,447
Cat 637 Scraper
Cat 637 Scraper Operator
Cat 770 Truck
Truck Drivers
Cat 988 Loader
Cat 988 Loader Operator
Drilling & Blasting Contractor
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Equipment Maintenance (Butler)
Total Construct Channel $348,317
Place Clay Liner
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 980 Loader
Cat 980 Loader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Highway Trucks
Truck Drivers
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Clay Liner
hrs $210.35 0 $0
hrs $19.31 0 $0
hrs $97.64 60 $5,859
hrs $14.22 60 $853
hrs $95.82 60 $5,749
hrs $20.65 60 $1,239
hrs $81.27 0 $0
hrs $20.65 0 $0
hrs $113.30 60 $6,798
hrs $18.16 60 $1,090
hrs $93.97 60 $5,638
hrs $17.21 60 $1,033
hrs $65.95 30 $1,978
hrs $18.16 30 $545
hrs $83.33 435 $36,247
hrs $16.67 435 $7,253
hrs $71.34 85 $6,063
hrs $20.62 85 $1,753
hrs $18.46 355 $6,552
$88,650
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 1
Place Lower Random Fill
Resource Description
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Lower Random Fill
Clay Cap
Resource Description
Units Cost/Unit Task Units Task Cost
hrs $210.35 131 $27,556
hrs $19.31 131 $2,529
hrs $97.64 86 $8,397
hrs $14.22 86 $1,223
hrs $81.27 86 $6,990
hrs $20.65 86 $1,776
hrs $71.34 86 $6,135
hrs $20.65 86 $1,776
hrs $113.30 86 $9,744
hrs $18.16 86 $1,562
hrs $71.34 86 $6,135
hrs $20.62 86 $1,774
hrs $18.46 561 $10,354
Units Cost/Unit Task Units
$85,950
Task Cost
hrs $210.35 0 $0
hrs $19.31 0 $0
hrs $97.64 55 $5,370
hrs $14.22 55 $782
hrs $95.82 55 $5,270
hrs $20.65 55 $1,136
hrs $81.27 Q $0
hrs $20.65 0 $0
hrs $113.30 55 $6,231
hrs $18.16 55 $999
hrs $71.34 55 $3,923
hrs $20.62 55 $1,134
hrs $93.97 55 $5,168
hrs $17.21 55 $947
hrs $65.95 30 $1,978
hrs $18.16 30 $545
hrs $83.33 440 $36,663
hrs $16.67 440 $7,337
hrs $18.46 305 $5,629
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenivagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Cat 980 Loader
Cat 980 Loader Operator
5000 Gallon Water Truck
5000 Gallon Water Tmck Operator
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
Total Place Clay Cap $83,114
11/1/2011 - 1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 1
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 131 $27,556
hrs $19.31 131 $2,529
hrs $97.64 86 $8,397
hrs $14.22 86 $1,223
hrs $95.82 86 $8,240
hrs $20.65 86 $1,776
hrs $81.27 86 $6,990
hrs $20.65 86 $1,776
hrs $113.30 86 $9,744
hrs $18.16 86 $1,562
hrs $71.34 86 $6,135
hrs $20.62 86 $1,774
hrs $65.95 86 $5,671
hrs $18.16 86 $1,562
hrs $18.46 647 $11,942
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Equipment Maintenance (Butler)
Total Place Upper Random Fill
Rock Armor and Rip Rap Filter
Resource Description Units Cost/Unit Task Units
$96,877
Task Cost
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenrt/agon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Rock Cost Delivered
Equipment Maintenance (Butler)
Total Place Rock Armor and Rip Rap Filter
Quality Controi
Resource Description
hrs $81.27 30 $2,438
hrs $20.65 30 $620
hrs $113.30 30 $3,399
hrs $18.16 30 $545
hrs $71.34 30 $2,140
hrs $20.62 30 $619
CY $6.19 8,607 $53,264
hrs $18.46 90 $1,661
Units Cost/Unit Task Units
$64,685
Task Cost
Quality Control Contractor
Total Quality Control
hrs $62.00 800 $49,600
$49,600
TOTAL RECLAMATION OF CELL 1 I $1,671,808}
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Cell 2
RECLAMATION OF CELL 2
Obtain Permits for Clay Borrow Site - Section 16
. Resource Description Units Cost/Unit Task Units Task Cost
Permits & Licenses ea $10,000.00 $50,000
Total Obtain Permits for Clay Borrow Site - Section 16 $50,000
Place Remainder of Bridging (Platform) Lift
Resource Description
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Units Cost/Unit Task Units Task Cost
hrs $210.35 0 $0
hrs $19.31 0 $0
hrs $97.64 0 $0
hrs $14.22 0 $0
hrs $95.82 0 $0
hrs $20.65 0 $0
hrs $81.27 0 $0
hrs $20.65 0 $0
hrs $113.30 0 $0
hrs $18.16 0 $0
hrs $71.34 0 $0
hrs $20.62 0 $0
hrs $18.46 0 $0
Total Place Remainder of Bridging (Platform) Lift $0
Place Lower Random Fill (12")
Resource Description
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Lower Random Fill (12")
Units Cost/Unit Task Units Task Cost
hrs $210.35 480 $100,969
hrs $19.31 480 $9,268
hrs $97.64 100 $9,764
hrs $14.22 100 $1,422
hrs $81.27 100 $8,127
hrs $20.65 100 $2,065
hrs $71.34 100 $7,134
hrs $20.65 100 $2,065
hrs $113.30 too $11,330
hrs $18.16 100 $1,816
hrs $71.34 100 $7,134
hrs $20.62 100 $2,062
hrs $18.46 980 $18,088
$181,244
Clay Layer
Resource Description
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Units Cost/Unit Task Units Task Cost
hrs $97.64 325 $31,734
hrs $14.22 325 $4,621
hrs $95.82 300 $28,745
hrs $20.65 300 $6,196
hrs $81.27 0 $0
hrs $20.65 0 $0
hrs $113.30 300 $33,990
11/1/201 i -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 2
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Cat 980 Loader
Cat 980 Loader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
hrs $18.16 300 $5,448
hrs $71.34 300 $21,401
hrs $20.62 300 $6,187
hrs $93.97 300 $28,191
hrs $17.21 300 $5,164
hrs $65.95 175 $11,541
hrs $18.16 175 $3,178
hrs $83.33 2,400 $199,982
hrs $16.67 2,400 $40,018
hrs $18.46 1,700 $31,377
Total Place Ciay Layer $457,772
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 2
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 950 $199,834
hrs $19.31 950 $18,342
hrs $97.64 199 $19,431
hrs $14.22 199 $2,829
hrs $95.82 199 $19,068
hrs $20.65 199 $4,110
hrs $81.27 199 $16,174
hrs $20.65 199 $4,110
hrs $113.30 199 $22,546
hrs $18.16 199 $3,614
hrs $71.34 199 $14,196
hrs $20.62 199 $4,104
hrs $65.95 199 $13,124
hrs $18.16 199 $3,614
hrs $18.46 2,144 $39,572
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Equipment Maintenance (Butler)
Total Place Upper Random Fill $384,668
Rock Armor and Rip Rap Filter
. Resource Description Units Cost/Unit Task Units Task Cost
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 WatenA^agon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Rock Cost Delivered
Equipment Maintenance (Butler)
Total Place Rock Armor and Rip Rap Filter
hrs $81.27 300 $24,382
hrs $20.65 300 $6,196
hrs $113.30 300 $33,990
hrs $18.16 300 $5,448
hrs $71.34 300 $21,401
hrs $20.62 300 $6,187
CY $6.19 72,945 $451,417
hrs $18.46 900 $16,611
$565,631
Quality Control
Resource Description Units Cost/Unit Task Units Task Cost
Quality Control Contractor
Total Quality Control
TOTAL RECLAMATION OF CELL 2
hrs $62.00 1,050 $65,100
$65,100
I $1,704,4T5|
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Volume Calculation - Cell 2
1) AreaofCen 2 - 2,986,660 sqft = 68.56 acres
2) Area of Cell 2 still open as of February 21, 2008 (see Figure A)
Area totally covered Use
Reviewed 02/11/11
2?
//-OJ -//
sqft
0.0 acres
3) Assumptions
- Bridging layer is placed using random fill from piles west of Cell 2
- Cell will be graded to Design elevation utilizing finer materials in random fill stockpiles
and from "clay" stockpiles.
- Clay will be mined, blended, and hauled from borrow site location in Section 16 -
four miles south of the mill area, using belly dump trucks, clay layer on top of Cell only,
except on south slope common to Cell 3.
- The upper 1 foot of random fill will be placed utilizing the fine random fill and clay stockpiles
- Rock for side armor, top armor and toe aprons will come from an off-site gravel source
one (1) mile north of Blanding. Rock will be produced through screening, stockpiled and
trucked to the site at the time of use. Belly dump trucks will dump gravel ih windrows
on the top and sides of the Cell.
4) Bridging Layer ( Platform Fill) Remaining to be placed
sqft X 3 ft. / 27 cubic feet per cubic yard
Use [
cubic yards
cubic yards |
5) Bring Platform Fill up to Design elevation (Lower Random)
Assume full area of Cell X one (1) foot thick
2,986,660 sqft X 1 ft. / 27 cubic feet per cubic yard = 110,617 cubic yards
Use I 110,700 cubic yards |
6) Placement of Clay Layer ( One (1) foot thick on top of Cell only)
Assume full area of Cell X one (1) foot thick
2,986,660 sq ft X 1 ft. / 27 cubic feet per cubic yard = 110,617 cubic yards
Use} 110,700 cubic yards |
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 2
7) Upper Random Fill Volume - Top of Cell area
Assume full area of Cell X one (2) foot thick
2,986,660 sq ft X 2 ft. / 27 cubic feet per cubic yard = 221,234 cubic yards
Use I 221,300 cubic yards|
8) Armor Protection - Top of Cell
Assume full area of Cell X one-half (0.5) foot thick
2,986,660 sq ft X 0.5 ft. / 27 cubic feet per cubic yard = 55,309 cubic yards
Use I 55,400 cubic yards |
9) Cell 2 North Slope ( Slope #1 ) common with Cell 1-1
Average height
Length
12 feet
2600 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [12 X 12 X 5)/2 - (12 X 12 X 3)/2] X 2600
374,400 cubic feet/27
Remaining Random Fill
[15 X 15 X 5)/2 - (12 X 12 X 5)/2] X 2600
526,500 cubic feet/27
Total Random Fill North Slope
13,867 cubic yards
Use I 13,900 cubic yards |
19,500 cubic yards
Use I 19,500 cubic yards 1
I 33,400 cubic yards |
b) Rock Armor 8" thick - 0.67 feet
[15.67 X 15.67 X 5)/2 - (15 X 15 X 5)/2] X 2600
= 133,568 cubic feet/27 = 4,947 cubic yards
Use I 5,000 cubic yards |
c) Rip Rap Filter 6" thick - 0.5 feet
[15.5 X 15.5 X 5)/2 - (15 X 15 X 5)/2] X260O
= 99,125 cubic feet/27 = 3,671 cubic yards
Use I 3,700 cubic yards 1
Volume Calculation Cell 2 Rev 4.6 October 2011
d) Toe Apron
Volume Calculation - Cell 2 (con't) page 3
2X7X 2600/27 = 1,348 cubic yards
Use i 1,400 cubic yards |
Total Rock Armor Cell 2 north Slope I 6,400 cubic yards |
10) North Slope common with Mill yard ( Slope #2 )
Average height 1 feet
Length 900 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [1 X 1 X 5)/2 - (1X1 X 3)/2] X 900
900 cubic feet/27
Remaining Random Fill
[4 X 4 X 5)/2 - (1 X 1 X 5)/2] X 900
33,750 cubic feet/ 27
Total Random Fill North Slope
33 cubic yards
Use I 100 cubic yards |
1,250 cubic yards
Use I 1,300 cubic yards |
I 1,400 cubic yards |
b) Rock Armor 8" thick - 0.67 feet
[4.67 X 4.67 X 5)/2 - (4 X 4 X 5)/2] X 900
13,070 cubic feet/27 484 cubic yards
Use I 500 cubic yards ]
c) Rip Rap Filter 6" thick - 0.5 feet
[4.5 X 4.5 X 5)/2 - (4 X 4 X 5)/2] X 900
9,563 cubic feet/27 354 cubic yards
Use I 350 cubic yards 1
d) No Toe Apron on fill common with Mill Yard
Total Rock Armor on slope commmon to Mill Yard I 500 cubic yards |
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 4
11) Cell 2 West Dike ( Slope #3
Average height
Length
2 feet
500 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [2X2X5)/2 - (2X2X3)/2] X500
2,000 cubic feet/27 = ^ 74 cubic yards
Use I 100 cubic yards |
Remaining Random Fill
[2X2X5)/2 - (2X2X3)/2] X 500
2,000 cubic feet/ 27 74 cubic yards
Use I 100 cubic yards |
Total Random Fill North Slope I 200 cubic yards |
b) Rock Armor 8" thick - 0.67 feet
[5.67 X 5.67 X 5)/2 - (5 X 5 X 5)/2] X 500
8,936 cubic feet/27 331 cubic yards
Use I 400 cubic yards |
c) Rip Rap Filter 6" thick - 0.5 feet
[5.5 X 5.5 X 5)/2 - (5X5X5)/2] X 500
6,563 cubic feet/27 243 cubic yards
Use I 250 cubic yards |
d) Toe Apron Not required for slope 10 feet long - Drainage from Celt goes south to Cell 3
and then off of south slope of Cell 3
Total Rock Armor Cell 2 north Slope I 400 cubic yards |
12) Cell 2 East Dike ( Slope #4)
Average height
Length
a) Random Fill Wedge from #10
1 feet
1250 feet
1 cubic foot per linear foot X 1250 46 cubic yards
Use I 100 cubic yards |
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 5
b) Remaining Random Fill from #10
37.5 cubic foot per linear foot X 1250 / 27 1,736 cubic yards
Use I 1,800 cubic yards |
Total Random Slope #4 I 1,900 cubic yards |
c) Rock Armor 8" thick - 0.67 feet from #10 14.52 cubic feet per linear foot of dike
14.52 cubic foot per linear foot X 1250/27
18,150 cubic feet/27 = 672 cubic yards
Use I 675 cubic yards |
d) Rip Rap Filter 6" thick - 0.5 feet
9.075 cubic foot per linear foot X 1250 / 27
420 cubic feet/27 = 420 cubic yards
Use I 420 cubic yards |
e) Toe Apron Not required
Total Rock Armor Cell 2 north Slope I 675 cubic yards |
13) South Slope Cell 2 commom with Cell 3 ( Slope #5 )
Average height
Length
3 feet
3500 feet
a) Random fill to reduce slope from 3:1 to 5:1
Random Fill [3 X 3 X 5)/2 - (3 X 3 X 3)/2] X 3500
31,500 cubic feet/27
Random Fill Upper
[6 X 6 X 5)/2 - (4 X 4 X 5)/2] X 3500
175,000 cubic feet/27
1,167 cubic yards
Use I 1,200 cubic yards |
6,481 cubic yards
Use I 6,500 cubic yards |
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 6
b) Clay Layer
[4 X 4 X 5)/2 - (3 X 3 X 5)/2] X 3500
61,250 cubic feet/27 = 2,269 cubic yards
Use I 2,300 cubic yards |
c) Rock Armor 8" thick - 0.67 feet
[6.67 X 6.67 X 5)/2 - (6X6 X5)/2] X3500
74,278 cubic feet/27 = 2,751 cubic yards
Use I 2,800 cubic yards |
c) Rip Rap Filter 6" thick - 0.5 feet
[6.5 X 6.5 X 5)/2 - (6 X 6 X 5)/2] X 3500
54,688 cubic feet/27 2,025 cubic yards
Use I 2,050 cubic yards |
No Toe Apron
Total Rock Armor on slope Cell 2 Slope commmon to Cell 3 | 2,800 cubic yards |
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 7
Volume Summary - Cell 2
Top of Cell
North ( Slope #1 )
North ( Slope #2 )
West ( Slope #3 )
East (Slope #4)
South (Slope#5)
Totals
Bridging Layer
Lower
Random Clay
Upper
Random
Rock
Armor
Rip Rap
Filter
-110,700 110,700 221,300 55,400 0
13,900 19,500 6,400 3,700
100 1,300 500 350
100 100 400 250
100 1,800 675 420
1,200 2,300 6,500 2,800 2,050
126,100 113,000 250,500 66,175 6,770
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page S
Ceil 2 Reclamation
Cat 637 Resource Requirements
Volume Route Yds/hr % Equip. Hr.
Cell 2 Bridging Lift
Tailings Surface -E 263 100% 0.0
Cell 2 Lower Random Fill
Tailings Surface 110,700 E 263 67% 281.8
Tailings Surface 110,700 E 263 33% 138.8
Slope 1 13,900 E 263 100% 52.8
Slope 2 100 E 263 100% 0.4
Slope 3 100 E 263 100% 0.4
Slope 4 100 E 263 100% 0.4
Slope 5 1,200 E 263 100% 4.6
Total 479.1
Cell 2 Upper Random Fill
Tailings Surface 221,300 E 263 67% 563.3
Tailings Surface 221,300 E . 263 33% 277.5
Slope 1 19,500 E 263 100% 74.1
Slope 2 1,300 E 263 100% 4.9
Slope 3 100 E 263 100% 0.4
Slope 4 1,800 E 263 100% 6.8
Slope 5 6,500 E 263 100% 24.7
Total 951.7
Cell 2 Rock Armor and Rip Rap Filter -- use Highway Trucks
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 9
Clay Production Cell 2
( use same assumptions as Cell 3 )
Clay Volume = 113,000 Bank Cubic Yards (BCY)
0.8 Swell Factor
141,250 Loose Cubic Yards (LCY)
Trucking 475 LCY/hr 8 trucks plus one (1) Loader
150,000 LCY / 475 LCY/hr = 297 hours
use 300 hours |
300 X 8 Trucks = 2400 hours
980 Loader
DSN w/ ripper
Cat 651 WW
Cat 825 Comp.
14G Patrol
5000 gal WW
Hours
300
300
300
325
325
175
Volume Calculation Cell 2 Rev 4.6 October 2011
Volume Calculation - Cell 2 (con't) page 10
Rock Armor and Rip Rap Filter Production Cell 2
72,945 cubic yards (cy)
38 cy per hour times 8 trucks
304 cy per hour delivered
Assume 25% extra time for spreading, loading and screen wait
304 /1.25 243.2 cy per hour 300 Hours
Volume Calculation Cell 2 Rev 4.6 October 2011
Cell 3
RECLAMATION OF CELC ft
RECLAMATION OF CELL 3
Dewatering of Cell 3
Resource Description Units Cost/Unit Task Units Task Cost
Dewatering of Cell 3
Total Dewatering of Cell 3
Place Remainder of Bridging (Platform) Lift
Resource Description
hrs $0.48 62,400 $30,000
Units Cost/Unit Task Units
$30,000
Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
hrs $210.35 830 $174,592
hrs $19.31 830 $16,025
hrs $97.64 208 $20,261
hrs $14.22 206 $2,929
hrs $95.82 208 $19,882
hrs $20.65 206 $4,254
hrs $81.27 208 $16,864
hrs $20.65 206 $4,254
hrs $65.95 208 $13,684
hrs $18.16 206 $3,741
hrs $71.34 208 $14,802
hrs $20.62 206 $4,248
hrs $18.46 1,868 $34,469
Total Place Remainder of Bridging (Platform) Lift
Place Lower Random Fill (12")
Resource Description Units Cost/Unit Task Units
$330,007
Task Cost
hrs $210.35 485 $102,021
hrs $19.31 485 $9,364
hrs $97.64 194 $18,943
hrs $14.22 194 $2,758
hrs $81.27 194 $15,767
hrs $20.65 194 $4,007
hrs $71.34 194 $13,839
hrs $20.65 194 $4,007
hrs $65.95 194 $12,794
hrs $18.16 194 $3,523
hrs $71.34 194 $13,839
hrs $20.62 194 $4,001
hrs $18.46 1,455 $26,855
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Lower Random Fill (12") $231,717
Clay Layer
Resource Description Units Cost/Unit Task Units Task Cost
hrs $97.64 350 $34,175
hrs $14.22 350 $4,976
hrs $95.82 320 $30,662
hrs $20.65 320 $6,609
hrs $81.27 0 $0
hrs $20.65 0 $0
hrs $113.30 320 $36,256
hrs $18.16 320 $5,812
hrs $71.34 350 $24,967
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELV
Cat 14G Motorgrader Operator
Cat 980 Loader
Cat 980 Loader Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
hrs $20.62 350 $7,218
hrs $93.97 320 $30,070
hrs $17.21 320 $5,508
hrs $113.30 175 $19,827
hrs $18.16 175 $3,178
hrs $83.33 2,560 $213,315
hrs $16.67 2,560 $42,685
hrs $18.46 1,835 $33,869
Total Place Clay Layer $499,127
11/1/2011 - 1 .-40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 840 $176,696
hrs $19.31 840 $16,218
hrs $97.64 249 $24,338
hrs $14.22 249 $3,540
hrs $95.82 249 $23,883
hrs $20.65 249 $5,143
hrs $81.27 249 $20,258
hrs $20.65 249 $5,143
hrs $113.30 249 $28,240
hrs $18.16 249 $4,522
hrs $71.34 249 $17,780
hrs $20.62 249 $5,135
hrs $65.95 249 $16,437
hrs $18.16 249 $4,522
hrs $18.46 2,336 $43,106
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Equipment Maintenance (Butler)
Total Place Upper Random Fill $394,960
Rock Armor and Rip Rap Filter
Resource Description Units Cost/Unit Task Units Task Cost
hrs $81.27 290 $23,569
hrs $20.65 290 $5,989
hrs $113.30 290 $32,857
hrs $18.16 290 $5,267
hrs $71.34 290 $20,687
hrs $20.62 290 $5,980
CY $6.19 70,455 $436,008
hrs $18.46 870 $16,058
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Rock Cost Delivered
Equipment Maintenance (Butler)
Total Place Rock Armor and Rip Rap Filter
Quality Control
Resource Description Units Cost/Unit Task Units
$546,415
Task Cost
Quality Control Contractor
Total Quality Control
TOTAL RECLAMATION OF CELL 3
hrs $62.00 1,200 $74,400
$74,400
I $2,106,6271
11/1/2011 - 1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Volume Calculation - Cell 3
1) Area of Cell 3 - 3,234,252 sqft = 74.25 acres
2) Area of Cell 3 still open as of February 24,2011 (see Figure A)
48.7 acres from ground survey Use 2,121,372 sqft
I Updated 02/24/11 |
//•oi-ii
3) Assumptions
- Bridging layer is placed using random fill from piles east and west of Cell 3
- Cell will be graded to Design elevation utilizing finer materials in random fill stockpiles
and from "clay" stockpiles.
- Clay will be mined, blended, and hauled from borrow site location in Section 16 -
four miles south of the mill area, using belly dump trucks, clay layer on top of Cell only.
- The upper 1 foot of random fill will be placed utilizing the fine random fill and clay stockpiles
- Rock for side armor, top armor and toe aprons will come from an off-site gravel source
one (1) mile north of Blanding. Rock will be produced through screening, stockpiled and
trucked to the site at the time of use. Belly dump trucks will dump gravel in windrows
on the top and sides of the Cell.
4) Bridging Layer (Platform Fill) Remaining to be placed
2,121,372 sq ft X 3 ft. / 27 cubic feet per cubic yard 235,708 cubic yards
Use I 236,000 cubic yards |
5) Bring Piatfonm Fill up to Design elevation (Lower Random)
Assume full area of Cell X one (1) foot thick
3,234,252 sq ft X 1 ft. / 27 cubic feet per cubic yard = 119,787 cubic yards
Use I 120,000 cubic yards~|
6) Placement of Clay Layer (One (1) foot thick on top of Cell only)
Assume full area of Cell X one (1) foot thick
3,234,252 sq ft X 1 ft. / 27 cubic feet per cubic yard = 119,787 cubic yards
Use I 120,000 cubic yardr
Volume Calculation Cell 3 Rev 4.6 October 2011
Volume Calculation - Cell 3 (con't) page 2
7) Upper Random Fill Volume - Top of Cell area
Assume full area of Cell X one (2) foot thick
3,234,252 sq ft X 2 ft. / 27 cubic feet per cubic yard =
8) Armor Protection - Top of Cell
Assume full area of Cell X one-half (0.5) foot thick
3,234,252 sq ft X 0.5 ft. / 27 cubic feet per cubic yard =
239,574 cubic yards
Use I 240,000 cubic yards^
59,894 cubic yards
Use I 60,000 cubic yards |
9) Cell 3 North Slope (Slope #6) common with Cell 2 No clay on slopes. Toe apron only at base of
long slope or where drainage is directed.
Average height
Length
2 feet
110O feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [2 X 2 X 5)/2] X 1100
11,000 cubic feet/27 =
Remaining Random Fill
[5 X 5 X 5)/2 - (2 X 2 X 5)/2] X 1100
57,750 cubic feet/27 =
Total Random Fill North Slope
407 cubic yards
Use I 410 cubic yards"
2,139 cubic yards
Use I 2,200 cubic yards"
2,610 cubic yards
b) Rock Armor 8" thick - 0.67 feet
[5.67 X 5.67 X 5)/2 - (5 X 5 X 5)/2] X 1100
- 19,659 cubic feet/27 = 728 cubicyards
Use I 730 cubicyards |
c) Rip Rap Filter 6" thiols - 0.5 feet
[5.5 X 5.5 X 5)/2 - (5 X 5 X 5)/2] X 1100
14,438 cubic feet/27 =
Use
535 cubicyards
550 cubic yards
d) Toe Apron No rock required
Total Rock Armor Cell 3 north Slope 730 cubicyards
Volume Calculation Cell 3 Rev 4.6 October 2011
Volume Calculation - Cell 3 (con't) page 3
10) Cell 3 South Dike, west end (Slope #7)
Average height
Length
16 feet
1750 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [16 X 16 X 5)/2 - (16 X 16 X 3)/2] X 1750
448,000 cubic feet/27 =
Remaining Random Fill
[19X19X5)/2 - (16X16X5)/2] X1750
459,375 cubic feet/27 =
16,593 cubicyards
Use I 16,600 cubicyards
17,014 cubicyards
Use I 17,100 cubicyards j
Total Random Fill North Slope I 33,700 cubicyards]
b) RockAnnor 8" thick - 0.67 feet
[19.67 X 19.67 X5)/2 - (19X19X5)/2] X 1750
113,351 cubic feet/27 = 4,198 cubicyards
Use I 4,200 cubic yards |
c) Rip Rap Filter 6" thicl( - 0.5 feet
[19.5 X 19.5 X5)/2 - (519 X 19 X 5)/2] X 1750
84,219 cubic feet/27 =
Use
3,119 cubicyards
3,200 cubic yards
d) Rock Apron at toe of slope [2ft X 7ft wide X 1750 long] / 27 = 907
Use I 1,000 cubic yards |
Total Rock Armor Slope #7 5,200 cubicyards
11) Cell 3 South Dike ( Slope #8 ) VOLUME DELETED. AREA FILLED WITH CELL 4A TAILINGS
Average height
Length
0 feet
0 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge
Use
cubic yards
cubic yards |
Volume Calculation Cell 3 Rev 4.6 October 2011
Remaining Random Fill
Volume Calculation - Cell 3 (con't) page 4
Use
cubic yards
cubicyards |
Total Random Fill North Slope cubic yards |
b) Rock Armor 8" thick - 0.67 feet
Use
cubicyards
cubicyards |
c) Rock Apron at toe of slope
Use cubic yards
Total Rock Armor Cell 3 South Dike I - cubic yards f
12) Cell 3 East Slope (Slope #9)
Average height
Length
4 feet
800 feet
a) Random Fill No existing Dike [(4X4X5)/2]X800/27 = 1185 cubicyards
Use I 1,200 cubic yard^n
Total Random Slope #4 I 1,200 cubicyards |
b) Rock Armor 8" thick - 0.67 feet 14.52 cubic feet per linear foot of dike
14.52 cubic foot per linear foot X 800 / 27
430 cubic feet/27 = 430 cubic yards
Use I 450 cubicyards f
c) Rip Rap Filter 6" thick - 0.5 feet
10.84 cubic foot per linear foot X 800/27
321 cubic feet/27 =
Use
d) Toe Apron Not required
321 cubic yards
325 cubic yards
Total Rock Amnor Cell 3 East Slope 450 cubicyards |
Volume Calculation Cell 3 Rev 4.6 October 2011
Volume Calculation - Cell 3 (con't) page 5
Volume Summary - Cell 3
Top of Cell
West (Slope #6)
South (Slope #7)
South (Slope#8)
East (Slope#9)
Totals
Bridging Layer
Lower
Random Clay
Upper
Random
Rock
Armor
Rip Rap
Filter
236,000 120,000 120,000 240,000 60,000 0
410 2,200 730 550
16,600 17,100 5,200 3,200
1,200 450 325
236,000 137,010 120,000 260,500 66,380 4,075
Volume Calculation Cell 3 Rev 4.6 October 2011
Volume Calculation - Cell 3 (con't) page 6
Cell 3 Reclamation
Cat 637 Resource Requirements
Volume Route Yds/hr % Equip. Hr.
Cell 3 Bridging Lift
Tailings Surface 236,000 C 285 100% 829.0
Cell 3 Lower Random Fill
Tailings Surface 120,000 C 285 100% 421.5
Slope 6 410 C 285 100% 1.4
Slope 7 16,600 C 285 100% 58.3
Slope 8 -C 285 100% 0.0
Slope 9 -C 285 100% 0.0
Total 481.3
Cell 3 Upper Random Fill
Tailings Surface 154,990 C 285 100% 544.4
tailings Surface 85,010 D 358 100% 237.7
Slope 6 2,200 D 358 100% 6.2
Slope 7 17,100 D 358 100% 47.8
Slope 8 -D 358 100% 0.0
Slope9 1,200 D 358 100% 3.4
Total 839.4
Cell 3 Rock Armor ~ use Highway Trucks
Volume Calculation Cell 3 Rev 4.6 October 2011
Volume Calculation - Cell 3 (con't) page 7
Clay Production Cell 3
( use same assumptions as Cell 2 )
Clay Volume = 120,000 Bank Cubic Yards (BCY)
0.8 Swell Factor
150,000 Loose Cubic Yards (LCY)
Trucking 475 LCY/hr 8 trucks plus one (1) Loader
150,000 LCY / 475 LCY/hr = 316 hours
r~" use 320 hours T
980 Loader
D8N w/ ripper
Cat 651 WW
Cat 825 Comp.
14G Patrol
5000 gal WW
320 X 8 Trucks = 2560 hours
Hours
320
320
320
350
350
175
Rock Armor and Rip Rap Filter Production Cell 3
70,455 cubic yards (cy)
38 cy per hour times 8 trucks
304 cy per hour delivered
Assume 25% extra time for spreading, loading and screen wait
304 /1.25 243.2 cy per hour 290 Hours
Volume Calculation Cell 3 Rev 4.6 October 2011
Cell 4A
RECLAMATION OF CELL 4A
RECLAMATION OF CELL 4A
Dewatering of Cell 4A
Resource Description Units Cost/Unit Task Units Task Cost
Dewatering of Cell 4A
Total Dewatering of Cell 4A
Place Bridging (Platform) Lift
Resource Description
hrs $0.48 62,400 $30,000
Units
$30,000
Cost/Unit Task Units Task Cost
hrs $210.35 554 $116,634
hrs $19.31 554 $10,706
hrs $97.64 139 $13,535
hrs $14.22 139 $1,971
hrs $95.82 139 $13,282
hrs $20.65 139 $2,863
hrs $81.27 139 $11,266
hrs $20.65 139 $2,863
hrs $113.30 139 $15,705
hrs $18.16 139 $2,517
hrs $71.34 139 $9,888
hrs $20.62 139 $2,859
hrs $18.46 1,248 $23,026
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Bridging (Platform) Lift
Place Lower Random Fill
Resource Description Units
$227,115
Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Lower Random Fill
Clay Layer
Resource Description
hrs $210.35 461 $97,068
hrs $19.31 461 $8,910
hrs $97.64 115 $11,265
hrs $14.22 115 $1,640
hrs $81.27 115 $9,376
hrs $20.65 115 $2,383
hrs $71.34 115 $8,230
hrs $20.65 115 $2,383
hrs $113.30 115 $13,071
hrs $18.16 115 $2,095
hrs $71.34 115 $8,230
hrs $20.62 115 $2,379
hrs $18.46 1,038 $19,164
Units
$186,192
Cost/Unit Task Units Task Cost
hrs $210.35 0 $0
hrs $19.31 0 $0
hrs $97.64 200 $19,529
hrs $14.22 200 $2,844
hrs $95.82 180 $17,247
hrs $20.65 180 $3,717
hrs $81.27 0 $0
hrs $20.65 0 $0
hrs $113.30 180 $20,394
hrs $18.16 98 $1,780
hrs $71.34 200 $14,267
hrs $20.62 200 $4,124
hrs $93.97 150 $14,095
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat DSN Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Cat 980 Loader
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 4A
Cat 980 Loader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
hrs $17.21 150 $2,582
hrs $65.95 150 $9,892
hrs $18.16 150 $2,724
hrs $38.33 1,440 $55,189
hrs $16.67 1,440 $24,011
hrs $18.46 1,060 $19,564
Total Place Clay Layer $211,960
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rey 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 4A
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 569 $119,755
hrs $19.31 569 $10,992
hrs $97.64 142 $13,897
hrs $14.22 142 $2,024
hrs $95.82 142 $13,637
hrs $20.65 142 $2,939
hrs $81.27 142 $11,567
hrs $20.65 142 $2,939
hrs $113.30 142 $16,125
hrs $18.16 118 $2,143
hrs $71.34 142 $10,153
hrs $20.62 142 $2,935
hrs $65.95 142 $9,386
hrs $18.16 142 $2,585
hrs $18.46 1,423 $26,269
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Equipment Maintenance (Butler)
Total Place Upper Random Fill
Rock Armor and Filter Layer
Resource Description Units
$247,348
Cost/Unit Task Units Task Cost
hrs $81.27 240 $19,506
hrs $20.65 240 $4,957
hrs $113.30 240 $27,192
hrs $18.16 240 $4,359
hrs $71.34 240 $17,120
hrs $20.62 240 $4,949
CY $6.19 48,695 $301,347
hrs $18.46 720 $13,289
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Rock Cost Delivered
Equipment Maintenance (Butler)
Total Place Rock Armor and Filter Layer
Quality Control
Resource Description Units
$392,718
Cost/Unit Task Units Task Cost
Quality Control Contractor
Total Quality Control
TOTAL RECLAMATION OF CELL 4A
hrs $62.00 1,045 $64,790
$64,790
I $1,360,1231
11/1/2011 - 1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELL 4A
Volume Route Yds/ Hr %
Cell 4 Bridging Lift
Tailings Surface
Cell 4A Lower Random Fill
Tailings Surface
Tailings Surface
South Slope
East Slope
Cell 4A Upper Random Fill
Tailings Surface
South Slope
East Slope
Equip Hours
198,500
37,500
28,500
77,000
1,200
132,000
34,000
6,500
1 358 100% 554.5
2 303 100% 123.8
1 358 100% 79.6
2 303 100% 254.1
2 303 100% 4.0
461.5
2 303 100% 435.6
2 303 100% 112.2
2 303 100% 21.5
569.3
Rock Armor
Rip Rap
Filter
100%
100%
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Volume Calculation - Cell 4A
1) Area of Cell 4A - 1,785,960 sqft = 41.00 acres
Updated 02/24/11
2) Assumptions
- Bridging layer is placed using random fill from piles east of Cell 4A
- Ceil will be graded to Design elevation utilizing finer materials in random fill stockpiles
and from "clay" stockpiles.
- Clay will be mined, blended, and hauled from borrow site location in Section 16 -
four miles south of the mill area, using belly dump trucks, clay layer on top of Cell only.
- The upper 1 foot of random fill will be placed utilizing the fine random fill and clay stockpiles
- Rock for side armor, top armor and toe aprons will come from an off-site gravel source
one (1) mile north of Blanding. Rock will be produced through screening, stockpiled and
trucked to the site at the time of use. Belly dump trucks will dump gravel in windrows
on the top and sides of the Cell.
3) Bridging Layer ( Platform Fill) Remaining to be placed
1,785,960 sqft X 3 ft. / 27 cubic feet per cubic yard 198,440 cubicyards
Use I 198,500 cubicyards |
4) Bring Platform Fill up to Design elevation (Lower Random)
Assume full area of Cell X one (1) foot thick
1,785,960 sq ft X 1 ft. / 27 cubic feet per cubic yard = 66,147 cubicyards
Use I 66,000 cubic yards |
5) Placement of Clay Layer ( One (1) foot thick on top of Cell only)
Assume full area of Cell X one (1) foot thick
1,785,960 sq ft X 1 ft. / 27 cubic feet per cubic yard = 66,147 cubicyards
Use I 66,000 cubic yards |
Volume Calculation Cell 4A Rev 4.6 October 2011
Volume Calculation - CelUA (con't) page 2
6) Upper Random Fill Volume - Top of Cell area
Assume full area of Cell X one (2) foot thick
1,785,960 sqft X 2 ft. / 27 cubic feet per cubic yard = 132,293 cubic yards
Use I 132,500 cubicyards^
7) Armor Protection - Top of Cell
Assume full area of Cell X one-half (0.5) foot thick
1,785,960 sqft X 0.5 ft. / 27 cubic feet per cubic yard = 33,073 cubicyards
Use I 33,000 cubic yards |
8) Cell 4A South Dike, ( Slope #1 )
Average height
Length
36 feet
1600 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [36 X 36 X 5)/2 - (36 X 36 X 3)/2] X 1600
= 2,073,600 cubic feet/27
Remaining Random Fill
[39 X 39 X 5)/2 - (36 X 36 X 5)/2] X 1600
= 900,000 cubic feet/27
Total Random Fill South Slope
76,800 cubicyards
Use I 77,000 cubic yards~|
33,333 cubic yards
Use I 34,000 cubicyards |
I 111,000 cubic yards |
b) Rock Armor 8" thick - 0.67 feet
[39.67 X 39.67 X 5)/2 - (39 X 39 X 5)/2] X 1600
= 210,836 cubic feet/27 = 7,809 cubic yards
Use I 7,800 cubicyards |
Volume Calculation Cell 4A Rev 4.6 October 2011
Volume Calculation - CelUA (con't) page 3
c) Rip Rap Filter 6" thick - 0.5 feet
[39.5 X 39.5 X 5)/2 - (39 X 39 X 5)/2] X 1600
157,000 cubic feet/27 =
Use
5,815 cubicyards
6,000 cubic yards
d) Rock Apron at toe of slope
Total Rock Armor South Slope
[2ft X 7ft wide X 1600 long] / 27 = 830
Use I 850 cubicyards |
I 8,650 cubicyards |
9) Cell 4A East Slope (Slope #2)
Average height
Length
8 feet
1200 feet
a) Random fiH to reduce slope from 3:1 to 5:1
First Wedge [8 X 8 X 5)/2 - (8 X 8 X 3)/2] X 1200
= 76,800 cubic feet/27 = 1185 cubic yards
Use I 1,200 cubicyards |
Remaining Random Fill
[11 X 11 X 5)/2 - (8 X 8 X 5)/2] X 1200
171,000 cubic feet/27
Total Random Slope #3
6,333 cubicyards
Use I 6,500 cubic yards |
I 7,700 cubic yards |
b) Rock Armor 8" thick - 0.67 feet 14.52 cubic feet per linear foot of dike
14.52 cubic foot per linear foot X 1200 / 27
645 cubic feet/ 27 =
Use [
24 cubic yards
25 cubic yards
c) Rip Rap Filter 6" thick - 0.5 feet
10.84 cubic foot per linear foot X 1200 / 27
Volume Calculation Cell 4A Rev 4.6 October 2011
Volume Calculation - Cell 4A (con't) page 4
482 cubic feet/27 =
Use
18 cubicyards
20 cubicyards
c) Toe Apron Not required
Total Rock Armor Cell 4A East Slope I 25 cubic yards |
Volume Summary - Cell 4A
Top of Cell
South ( Slope #1 )
East ( Slope #2 )
Totals
Bridging Layer
Lower
Random Clay
Upper
Random
Rock
Armor
Rip Rap
Filter
198,500 66,000 66,000 132,500 33,000 0
77,000 34,000 8,650 6,000
1,200 6,500 25 20
198,500 144,200 66,000 173,000 41,675 6,020
Volume Calculation Cell 4A Rev 4.6 October 2011
Volume Calculation - Cell 4A (con't) page 5
Cell 4A Reclamation
Cat 637 Resource Requirements
Volume Route Yds/hr % Equip. Hr.
Cell 4A Bridging Lift
Tailings Surface 198,500 A 358 100% 554.9
Cell 4A Lower Random Fill
Tailings Surface 37,500 B 303 100% 123.7
Tailings Surface 28,500 A 358 100% 79.7
Slope 1 77,000 B 303 100% 253.9
Slope 2 1,200 B 303 100% 4.0
Total 461.2
Cell 4A Upper Random Fill
Tailings Surface 132,500 B 303 100% 436.9
Slope 1 34,000 B 303 100% 112.1
Slope 2 6,500 B 303 100% 21.4
Total 570.5
Cell 4A Rock Armor ~ use Highway Trucks
Volume Calculation Cell 4A Rev 4.6 October 2011
Volume Calculation - CelUA (con't) page 6
Clay Volume =
Clay Production Cell 4A
( use sanne assumptions as Cell 2 )
66,000 Bank Cubic Yards (BCY)
0.8 SweH Factor
82,500 Loose Cubic Yards (LCY)
Trucking 475 LCY/hr 8 trucks plus one (1) Loader
85,000 LCY / 475 LCY/hr =
use
174 hours
180 hours I
180 X 8 Trucks = 1,440 hours
Machine Hours
980 Loader 180
DSN w/ ripper 180
Cat 651 WW 180
Cat 825 Comp. 200
14G Patrol 200
5000 gal WW 150
Rock Armor and Filter Layer Production Cell 4A
47,695 cubic yards (cy)
38 cy per hour times 8 trucks
304 cy per hour delivered
Assume 25% extra time for spreading, loading and screen wait
304 /1.25 243.2 cy per hour 196 Hours
Volume Calculation Cell 4A Rev 4.6 October 2011
Cell 48
RECLAMATION OF CELU
RECLAMATION OF CELL 4B
Dewatering of Cell 4B
Resource Description Units Cost/Unit Task Units Task Cost
Dewatering of Cell 4B
Total Dewatering of Ceil 4B
hrs $0.48 62,400 $30,000
$30,000
Place Bridging (Platform) Lift
Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 655 $137,781
hrs $19.31 655 $12,647
hrs $97.64 164 $15,989
hrs $14.22 164 $2,328
hrs $95.82 164 $15,690
hrs $20.65 164 $3,382
hrs $81.27 164 $13,309
hrs $20.65 164 $3,382
hrs $113.30 164 $18,553
hrs $18.16 164 $2,974
hrs $71.34 164 $11,681
hrs $20.62 164 $3,377
hrs $18.46 1,474 $27,201
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Bridging (Platform) Lift
Place Lower Random Fill
Resource Description
$268,293
Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenrt/agon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Equipment Maintenance (Butler)
Total Place Lower Random Fill
hrs $210.35 480 $100,969
hrs $19.31 480 $9,268
hrs $97.64 120 $11,717
hrs $14.22 120 $1,706
hrs $81.27 120 $9,753
hrs $20.65 120 $2,478
hrs $71.34 120 $8,560
hrs $20.65 120 $2,478
hrs $113.30 98 $11,103
hrs $18.16 98 $1,780
hrs $71.34 98 $6,991
hrs $20.62 98 $2,021
hrs $18.46 1,036 $19,122
$187,946
11/1/2011 -1:40 PM-WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELLilb
Clay Layer
. Resource Description Units Cost/Unit Task Units Task Cost
hrs $210.35 0 $0
hrs $19.31 0 $0
hrs $97.64 200 $19,529
hrs $14.22 200 $2,844
hrs $95.82 180 $17,247
hrs $20.65 180 $3,717
hrs $81.27 0 $0
hrs $20.65 0 $0
hrs $113.30 180 $20,394
hrs $18.16 98 $1,780
hrs $71.34 200 $14,267
hrs $20.62 200 $4,124
hrs $93.97 150 $14,095
hrs $17.21 150 $2,582
hrs $65.95 150 $9,892
hrs $18.16 150 $2,724
hrs $38.33 1,440 $55,189
hrs $16.67 1,440 $24,011
hrs $18.46 1,060 $19,564
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenftfagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Cat 980 Loader
Cat 980 Loader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Highway Trucks
Truck Drivers
Equipment Maintenance (Butler)
Total Place Clay Layer
$211,960
Upper Random Fill
Resource Description Units Cost/Unit Task Units Task Cost
Cat 637 Scraper
Cat 637 Scraper Operators
Cat 825 Compactor
Cat 825 Compactor Operator
Cat D8N Dozer With Ripper
Cat D8N Dozer Operator
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Watenwagon
Cat 651 Watenwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
5000 Gallon Water Truck
5000 Gallon Water Truck Operator
Equipment Maintenance (Butler)
Total Place Upper Random Fill
hrs $210.35 570 $119,901
hrs $19.31 570 $11,005
hrs $97.64 143 $13,914
hrs $14.22 143 $2,026
hrs $95.82 143 $13,654
hrs $20.65 143 $2,943
hrs $81.27 143 $11,582
hrs $20.65 143 $2,943
hrs $113.30 143 $16,145
hrs $18.16 98 $1,780
hrs $71.34 143 $10,165
hrs $20.62 143 $2,939
hrs $65.95 143 $9,397
hrs $18.16 143 $2,588
hrs $18.46 1,425 $26,301
$247,283
Rock Armor and Filter Layer
Resource Description Units Cost/Unit Task Units Task Cost
hrs $81.27 200 $16,255
hrs $20.65 200 $4,131
hrs $113.30 200 $22,660
hrs $18.16 200 $3,632
hrs $71.34 200 $14,267
hrs $20.62 200 $4,124
CY $6.19 48,695 $301,347
hrs $18.46 600 $11,074
Cat D7 Dozer
Cat D7 Dozer Operator
Cat 651 Waterwagon
Cat 651 Waterwagon Operator
Cat 14G Motorgrader
Cat 14G Motorgrader Operator
Rock Cost Delivered
Equipment Maintenance (Butler)
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
Denison Mines (USA) Corp.,
White Mesa Mill
RECLAMATION OF CELL 40
Total Place Rock Armor and Filter Layer
Quality Controi
Resource Description
$377,490
Units Cost/Unit Task Units Task Cost
Quality Control Contractor
Total Quality Control
TOTAL RECLAMATION OF CELL 4B
hrs $62.00 1,045 $64,790
$64,790
I $1,387,762|
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4=6
Denison Mines (USA) Corp.
White Mesa Mill
RECLAMATION OF CELC
Cell 4B Bridging Lift
Tailings Surface
Cell 4B Lower Random Fill
Tailings Surface
South Slope
West Slope
Volume Route Yds/ Hr % Equip Hours
198,500
66,000
77,000
1,200
303
303
303
303
100%
100%
100%
100%
655.1
217.8
254.1
4.0
475.9
Cell 4B Upper Random Fill
Taiiings Surface
South Slope
West Slope
132,000
34,000
6,500
303
303
303
100%
100%
100%
435.6
112.2
21.5
569.3
Rock Armor
Rip Rap
Filter
100%
100%
11/1/2011 -1:40 PM - WMM Rec Pian Est October 2011 Rev 4.6
Denison Mines (USA) Corp.
White Mesa Mill
Volume Calculation - CelUB
1) Area of CelUB - 1,785,960 sqft = 41 acres
[Updated 02/24/11
2) Assumptions
- Bridging layer is placed using random fill from piles west of Cell 4B
- Cell will be graded to Design elevation utilizing finer materials in random fill stockpiles
and from "clay" stockpiles.
- Clay will be mined, blended, and hauled from borrow site location in Section 16 -
four miles south of the mill area, using belly dump trucks, clay layer on top of Cell only.
- The upper 1 foot of random fill will be placed utilizing the fine random fill and clay stockpiles
- Rock for side armor, top armor and toe aprons will come from an off-site gravel source
one (1) mile north of Blanding. Rock will be produced through screening, stockpiled and
trucked to the site at the time of use. Belly dump trucks will dump gravel in windrows
on the top and sides of the Cell.
3) Bridging Layer ( Platform Fill) Remaining to be placed
1,785,960 sqft X 3 ft. / 27 cubic feet per cubic yard 198,440 cubicyards
Use I 198,500 cubic yards^
4) Bring Platform Fill up to Design elevation (Lower Random)
Assume full area of Cell X one (1) foot thick
1,785,960 sqft X 1 ft. / 27 cubic feet per cubic yard = 66,147 cubicyards
Use I 66,000 cubic yards |
5) Placement of Clay Layer (One (1) foot thick on top of Cell only)
Assume full area of Cell X one (1) foot thick
1,785,960 sq ft X 1 ft. / 27 cubic feet per cubic yard = 66,147 cubicyards
Use I 66,000 cubicyards |
Volume Calculation Ceir4B Rev 4.6 October 2011
Volume Calculation - Cell 4B (con't) page 2
6) Upper Random Fill Volume - Top of Cell area
Assume full area of Cell X one (2) foot thick
1,785,960 sq ft X 2 ft. / 27 cubic feet per cubic yard = 132,293 cubicyards
Use I 132,000 cubic yards^
7) Armor Protection - Top of Cell
Assume full area of Cell X one-half (0.5) foot thick
1,785,960 sqft X 0.5 ft. / 27 cubic feet per cubic yard = 33,073 cubicyards
Use I 33,000 cubicyards |
8) Cell 4A South Dike, ( Slope #1 )
Average height
Length
36 feet
1600 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [36 X 36 X 5)/2 - (36 X 36 X 3)/2] X 1600
= 2,073,600 cubic feet/27
Remaining Random Fill
[39 X 39 X 5)/2 - (36 X 36 X 5)/2] X 1600
900,000 cubic feet/27
Total Random Fill South Slope
76,800 cubic yards
Use I 77,000 cubic yards |
33,333 cubic yards
Use I 34,000 cubicyards |
I 111,000 cubicyards |
b) Rock Armor 8" thick - 0.67 feet
[39.67 X 39.67 X 5)/2 - (39X39 X5)/2] X1600
210,836 cubic feet/27 = 7,809 cubic yards
Use I 7,800 cubic yards |
Volume Calculation Cell 4B Rev 4.6 October 2011
Volume Calculation - Cell 4B (con't) page 3
c) Rip Rap Filter 6" thick - 0.5 feet
[39.5 X 39.5 X 5)/2 - (39 X 39 X 5)/2] X 1600
157,000 cubic feet/27 =
Use
5,815 cubicyards
6,000 cubicyards
d) Rock Apron at toe of slope [2ft X 7ft wide X 1600 long] / 27 = 830
Use I 850 cubic yards |
Total Rock Armor South Slope I 8,650 cubicyards |
9) CelUB West Slope ( Slope #2 )
Average height
Length
8 feet
1200 feet
a) Random fill to reduce slope from 3:1 to 5:1
First Wedge [8 X 8 X 5)/2 - (8 X 8 X 3)/2] X 1200
76,800 cubic feet/27 = 1185 cubic yards
Use I 1,200 cubic yard^n
Remaining Random Fill
[11 X 11 X 5)/2 - (8 X 8 X 5)/2] X 1200
171,000 cubic feet/27 6,333 cubicyards
Use I 6,500 cubic yards |
Total Random Slope #3 I 7,700 cubicyards |
b) Rock Armor 8" thick - 0.67 feet 14.52 cubic feet per linear foot of dike
14.52 cubic foot per linear foot X 1200/27
645 cubic feet/27 = 24 cubicyards
Use I 25 cubic yards |
c) Rip Rap Filter 6" thick - 0.5 feet
10.84 cubic foot per linear foot X 1200 / 27
Volume Calculation Cell 4B Rev 4.6 October 2011
Volume Calculation - Cell 4B (con't) page 4
482 cubic feet/27 =
Use
18 cubjc yards
20 cubicyards
c) Toe Apron Not required
Total Rock Armor Cell 4B West Slope I 25 cubicyards |
Volume Summary - Cell 4B
Top of Cell
South (Slope #1
West (Slope #3
Totals
Bridging Layer
Lower
Random Clay
Upper
Random
Rock
Armor
Rip[ Rap
Filter
198,500 66,000 66,000 132,000 33,000 0
77,000 34,000 8,650 6,000
1,200 6,500 25 20
198,500 144,200 66,000 172,500 41,675 6,020
Volume Calculation Cell 4B Rev 4.6 October 2011
Volume Calculation - Cell 4B (con't) page 5
Ceil 48 Reclamation
Cat 637 Resource Requirements
Volume Route Yds/hr % Equip. Hr.
Cell 4B Bridging Lift
Tailings Surface 198,500 B 303 100% 654.6
Cell 4B Lower Random Fill
Tailings Surface 66,000 B 303 100% 217.6
Slope 1 77,000 B 303 100% 253.9
Slope 2 1,200 B 303 100% 4.0
Total 475.5
Cell 4B Upper Random Fill
Tailings Surface 132,000 B 303 100% 435.3
Slope 1 34,000 B 303 100% 112.1
Slope 2 6,500 B 303 100% 21.4
Total 568.8
Cell 4B Rock Armor -- use Highway Trucks
Volume Calculation Cell 4B Rev 4.6 October 2011
Volume Calculation - Cell 4B (con't) page 6
Clay Volume =
Clay Production Cell 4B
( use same assumptions as Cell 2 )
66,000 Bank Cubic Yards (BCY)
0.8 Swell Factor
82,500 Loose Cubic Yards (LCY)
Trucking 475 LCY/hr 8 trucks plus one (1) Loader
85,000 LCY / 475 LCY/hr =
use
174 hours
180 hours I
180 X 8 Trucks = 1,440 hours
Machine Hours
980 Loader 180
DSN w/ ripper 180
Cat 651 WW 180
Cat 825 Comp. 200
14G Patrol 200
5000 gal WW 150
Rock Armor and Filter Layer Production Cell 46
47,695 cubic yards (cy)
38 cy per hour times 8 trucks
304 cy per hour delivered
Assume 25% extra tirtie for spreading, loading and screen wait
304/1.25 243.2 cy per hour 196 Hours
Volume Calculation Cell 4B Rev 4.6 October 2011
Miscellaneous
MISCELLANEOUS ITEMS
MISCELLANEOUS ITEMS
Equipment Mobilization
Resource Description Units Cost/Unit Task Units Task Cost
Butler Machinery Mobilization LS $386,600 1 $386,600
other Equipment Mobilization LS $4,550 1 $4,550
Cranes LS $2,700 2 $5,400
Total Equipment Mobilization $396,550
Office Facilities
Resource Description Units Cost/Unit Task Units Task Cost
Install New Powerline LS $15,000 1 $15,000
Utilities for Offices months $1,000 36 $36,000
Temporary Office Trailer months $1,500 3 $4,500
Temporary Office Trailer, mob, demob & setup LS $3,000 1 $3,000
Total Office Facilities $58,500
Decontamination Pad
Resource Description Units Cost/Unit Task Units Task Cost
Laborers hrs $13 8,320 $104,046
Construct Wheel Wash Facility LS $180,000 1 $180,000
Total Decontamination Facilities
Facilities constructed in 2000 & 2008 ($180,000)
$104,046
Plug and Abandon WW2
Resource Description Units Cost/Unit Task Units Task Cost
Laborers hrs $0 8,320 $0
Contract Services LS $20,000 1 $20,000
Total Plug and Abandon WW2 $20,000
Slimes Drain Evaporation Pond
Resource Description Units Cost/Unit Task Units Task Cost
60 mil HDPE Liner, installed sq. ft. $0.58 960,000 $556,800
Cat 637 Scraper hrs $210.35 100 $21,035
Cat 637 Scraper Operator hrs $19.31 100 $1,931
Cat 825 Compactor hrs $97.64 25 $2,441
Cat 825 Compactor Operator hrs $14.22 25 $355
Cat D7 Dozer hrs $81.27 25 $2,032
Cat D7 Dozer Operator hrs $20.65 25 $516
Cat 651 Waterwagon hrs $113.30 25 $2,832
Cat 651 Watenwagon Operator hrs $18.16 25 $454
Cat 14G Motorgrader hrs $71.34 25 $1,783
Cat 14G Motorgrader Operator hrs $20.62 25 $516
Equipment Maintenance (Butler) hrs $18.46 200 $3,691
Total Slimes Drain Evaporation Pond $594,388
MANAGEMENT/SUPPORT
Resource Description Units Cost/Unit Task Units Task Cost
Manager/Engineer hrs $59.06 6,240 $368,561
Radiation Safety Officer hrs $46.15 6,240 $287,969
Secretary hrs $18.66 6,240 $116,465
Clerk hrs $15.36 4,866 $74,726
Environmental Technician (3/4 time, 4.5 years) hrs $25.99 7,300 $189,714
Maintenance Foreman hrs $33.86 6,240 $211,308
Chemist hrs $27.17 2,080 $56,513
Security hrs $10.00 18,720 $187,229
Safety Engineer hrs $25.99 4,160 $108,111
Misc. Materials & Supplies hrs $36.45 6,240 $227,448
Health Physics Costs hrs $64.81 2,080 $134,800
Environmental Monitoring Costs, Laboratory years $71,620.00 7.0 $501,340
Total Management/Support $2,464,184
TOTAL MISCELLANEOUS ITEMS 1 $3,637,667|
11/1/2011 -1 ;40 PM - WMM Rac Plan Est October 2011 Rsv 4.6
Dsnison Mines (USA) Corp.
White Mesa MHl
Rock Production
ROCK PRODUCTION COST
Assumptions:
Rock is obtained from gravel source north of Blanding, Utah. BLM Public Pit
Rip Rap Rock is processed by screening only, no crushing is required, 1.25 CY of feed for 1 CY of product
Filter material is produced from Rip Rap reject
Rock is produced and stockpiled at the site
Site is 7 road miles from the mill; 6 miles of which is paved public highway
Rock will be hauled in 22 CY bellydump trucks, contract haulers ($100.00/hr)
Rock will be dumped in windrows on Tailings Cells by trucks, spread by grader, and spread by D7 Dozer
Trucks can average 30 MPH (1.75 rounds/hr)
Plant
Product Material Feed Throughput
Required (CY) Reject Factor to Plant (CY) (CY/hr)
Rip Rap matrial fed to plant 189,000 25.0% 236,250 122
Filter material fed to plant 25,500 10.0% 28,050 122
214,500
Plant
Operating
Hours
1,900
200
2,100
PRODUCTION OF RIPRAP
Resource Description Units Cost/Unit Task Units Task Cost
Laborer
Cat DSN Dozer With Ripper
Cat DSN Dozer Operator
Cat 980 Loader
Cat 980 Loader Operator
Screening Plant w/conveyors*
BLM Usiage Fee
Contract Highway Trucks - Bellydumps**
Equipment Maintenance (Butler)
Total Production of RipRap
RIPRAP COST PER CUBIC YARD DELIVERED
hrs $12.51 2,100 $26,262
hrs $95.82 375 $35,932
hrs $20.65 375 $7,745
hrs $93.97 2,100 $197,337
hrs $17.21 2,100 $36,149
hrs $64.13 2,100 $134,670
CY $0.60 214,500 $128,700
hrs $100.00 5,571 $557,143
hrs $18.46 2,475 $45,681
$1,169,618
$6.19|
Cost Quoted from Power Motive Corporation, Denver, Colorado updated February 21, 2011
$7,000 plus $3,700 for conveyors, 176 hours per month for one month, plus screen set up at $2,000.
Mob and Demob - $ 5,000.00
Cost quoted from Dennis Cosby, Cosby Trucking, Inc., Blanding, Utah, Updated February 25, 2011
(includes ownership expense, fuel, maintanence and operator)
11/1/2011 -1:40 PM - WMM Rec Plan Est October 2011 Rev 4.6
International Uranium (USA) Corp.
White Mesa Mill
Equipment Costs
EQUIPMENT COSTS
WHITE MESA MILL RECLAMATION COST
HOURLY EQUIPMENT COSTS 2011 DOLLARS
Actual equipment rates quoted from North Central Rental & Leasing, LLC, 12 month rental period
February 16, 2011
637E Scraper
D8R Dozer
D7R Dozer
825H Compactor
980 H Loader
988 H Loader
770 Haul Truck
365BL Excavator
651 Water Wagon
5000 gal Water Truck
14H/Ripper Motor Grader
Units
4
RATE MTCE FUEL FUELe Tirei and QET TOTAL Mob/Oemob Mob/Demob Operating Hrs
MONTHLY 1 HOURLY 1 Eicess Hours. | NHourMlieks EXPENDABLES USAGE «2.392 COST per machine Totals per Month
27,500 156.25 79.00 140.80 9,50 23,5 54.80 5.25 $210,35 $25,600 $102,400 880
13,650 77.58 39.00 69 85 5,10 8,5 19.82 1.05 $95,82 $17,050 $17,050 220
11,550 65.63 34.00 59.30 4,60 7,0 16.32 1.05 $81,27 $15,100 $15,100 220
12,150 69.03 35.00 62.23 4,60 13.0 30.32 0,50 $97,64 $15,750 $15,750 220
12,250 69.80 35.00 62,68 5.05 9,0 20.99 5,25 $93,97 $15,500 $15,500 220
18,900 107.39 54.00 96.71 6.50 11,0 25.65 5.25 $134,11 $18,700 $18,700 220
12,450 70.74 36.00 63.79 7.40 8,5 1982 4,10 $95,11 $16,100 $64,400 880
17,850 101.42 51.00 91.34 7.55 13.0 30.32 1,05 $130.25 $29,050 $29,050 220
12,750 72.44 37.00 65.35 6.20 17.0 39.64 2.10 $113.30 $17,350 $17,350 220
7,200 40.91 21.00 36.93 3.60 10.0 23.32 2.10 $65.95 $7,800 $7,800 220
9,550 54.26 2800 49,01 4,25 5.5 12.83 5,25 $71;34 $12,300 $12,300 220
Replacement Cost
$ 1,940,000
$ 650,000
$ 550,000
$ 250,000
$ 300,000
$ 345,000
$ 2,000,000
$ 425,000
$ 250,000
$ 175,000
$ 265,000
$315,4001
Equipment Rental Rate Quoted by Worldwide Rental Services (02/19/2011) for PC 300 Excavator with Shear
PC300w/Shear 19,500.00 110,80 57,00 100.04
Small tools allocation - Demolition -
$1.35/mechanic labor hour for
oxygen/acetylene, expendables
$147 181
Butler Equipment Maintenance Cost
Crane Rental Rates
60 ton Hydraulic Crane
30 ton Hydraulic Crane
Butler
Maintained Planned
Equipment Operating Total
Monthly Planned hours/month Operating Fuel Cost per
Maintenance Operating (other hours per Fuel Usage month, 21
Flat Rate Hours/month equipment month per day, gal. days
$68,050 3,740 570 4,310 20 $ 979.44 1
RATE MTCE FUEL FUEL a TOTAL
MONTHLY 1 HOURLY EXPENDABLES USAGE $2,332 COST
11,700
7,000
66,48
39.77
2.15
2.15
15.0
10.0
34.98
23 32
$103.61 11,700
7,000
66,48
39.77
2.15
2.15
15.0
10.0
34.98
23 32 $65.24
Rental Rates updated from Honnen Equipment, 02/14/2011
Maintenance
Cost per
Operating
Hour Mob/Demob
1 $18.46 $ 71,200
2,000
700
Power Motive - Screen deck and conveyors
$ 250,000
$ 175,000
$ 200,000
$ 8,225,000
$ 82,250
11/1/2011 - 2:18 PM - WMM Rec Ptan Eat October 2011 Rev 4 6
Haul Roads
LV>«rignH)niftliig\atantf-A-H>j)ENSOH MieSVn3-9wtt $glV2<m-10-Z9 HAUL RanES\1O0B74O HAUL
L-\Pnign-Dri(llii«\aiartB-A-HV)aflSCN MNESV>13-Shnt 9(t\^1-IO-29 HAUL RCVIES^IOOtTW HAUL
HAUL ROUTE SUMMARY
Travel Time Fixed Time Total Cycle 1 rips per worK Bank Cubic
Haul Route (min) (min) Time (min) Hour ^ Yards per Hour
A 2.7 1.2 3.9 12.8 358
B 3.4 1.2 4.6 10.9 303
C 3.7 1.2 4.9 10.2 285
D 2.7 1.2 3.9 12.8 358
E 4.1 1.2 5.3 9.4 263
F 2.4 1.2 3.6 13.9 388
G 2.2 1.2 3.4 14.7 410
H 2.4 1.2 3.6 13.9 388
1 3.8 1.2 5 10.0 279
J 4.4 1.2 5.6 8.9 249
50 minute work hour (83.3% efficiency)
HAUL ROUTE DESCRIPTION S
Haul
Route Material Source Material Type Material Destination
in-btockpile Uuantity
(cy) Notes
A E8 random fill
Tailings Surface and Outslopes
of Cells 4A and 4B 227,000 227,000 cy (all) from E8
B W8 random fill
Tailings Surface of Cells 4A and
4B 803,900 803,900 cy (89%) from W8
C E2, E3, E4, E5, E6, E7, random fill
Cell 3 Tailings Surface and
Outslopes 420,000 All of stockpiles E2-E7
D W5 random fill
Cell 3 Tailings Surface and
Outslopes 213,600 213,600 (22%) from W5
E W5 random fill
Cell 2 Tailings Surface and
Outslopes 376,600 376,600 cy (39%) from W5
F W2 random fill Celll 101,593 101,600 cy (18%) from W2
G W4 topsoil Cell 1 25,000 25,000 cy (29%) of W4
H
Mill Site (Contaminated
Soils) Celt 1 N/A
\ W3 topsoil Mill Site 48,600 48,600 cy (57%) of Stockpile W3
J
Cell 1 Contaminated
Material Cell 4B N/A
IN-PLACE VOLUM ES
Erosion Rip Rap Random Fill
Protection Compacted Bedding Rip Rap Subtotal
Cell Bridging Layer Lower Random Clay Upper Random Layer Topsoil Rocl< Mulch Outslope Fill Layer Armor (cy)
1 0 50,556 25,615 51,037 25,000 101,593
2 0 126,100 113,000 250,500 0 0 0 0 6,770 66,175 376,600
3 236,000 137,010 120,000 260,500 0 0 0 0 4,075 66,380 633,510
4a 198,500 144,200 66,000 173,000 0 0 0 0 6,020 41,675 515,700
4b 198,500 144,200 66,000 172,500 0 0 0 0 6,020 41,675 515,200
Mill 0 0 0 0 0 48,600 0 0 0 0 0
Subtotal: 633,000 602,066 390,615 907,537 0 73,600 0 0 22,885 215,905 2,142,603
TOTAL: 2,142,603
IN-STOCKPILE VOLUMES
Erosion Rip Rap Random Fill
Protection Compacted Bedding Rip Rap Subtotal
Cell Bridging Layer Lower Random Clay Upper Random Layer Topsoil Rocl< Mulch Outslope Fill Layer Armor (cy)
1 0 50,556 28,629 51,037 0 25,000 N/A 0 N/A N/A 101,593
2 0 126,100 126,294 250,500 0 0 N/A 0 N/A N/A 376,600
3 236,000 137,010 134,118 260,500 0 0 N/A 0 N/A N/A 633,510
4a 198,500 144,200 73,765 173,000 0 0 N/A 0 N/A N/A 515,700
4b 198,500 144,200 73,765 172,500 0 0 N/A 0 N/A N/A 515,200
Mill 0 0 0 0 48,600 N/A N/A 0
Subtotal: 633,000 602,066 436,570 907,537 0 73,600 0 0 0 0 2,142,603
TOTAL: 2,143,000
Relative Compaction in Stockpiles: 85%
TRAVEL TIMES
LOADED
Segment 1 Segment 2
Travel Travel
Haul Length Time Length Time
Route (ft) GR TR (%) (min) (ft) GR TR (%) (min)
A 420 -7% -2% 0.3 1,590 0% 5% 1.1
B 760 -1% 4% 0.6 1,810 0% 5% 1.2
c 810 0% 5% 0.8 1,870 0% 5% 1.3
D 2,470 0% 5% 1.7
E 800 1% 6% 0.9 2,320 0% 5% 1.5
F 570 0% 5% 0.5 1,340 -1% 4% 0.8
G 1,440 0% 5% 1
H 2,030 -1% 4% 1.1
1 1,695 -2% 3% 0.9 1,695 2% 7% 1.4
J 1,980 0% . 5% 1.3 1,620 -1% 4% 1
EMPTY
Segment 2 Segment 1 TOTAL
Total Maneuver Total
Travel Travel Travel Load and Cycle
Haul Length Time Length Time Time Time Spread Tirne
Route (ft) GR TR (%) (min) (ft) GR TR (%) (min) (min) (min) ^ Time (min) (min)
A 1,590 0% 5% 0.9 420 7% 12% 0.4 2.7 0.6 0.6 3.9
B 1,810 0% 5% 1.1 760 1% 6% 0.5 3.4 0.6 0.6 4.6
c 1,870 0% 5% 1.1 810 0% 5% 0.5 3.7 0.6 0.6 4.9
D 2,470 0% 5% 1 2.7 0.6 0.6 3.9
E 2,320 0% 5% 1.2 800 -1% 4% 0.5 4.1 0.6 0.6 5.3
F 1,340 1% 6% 0.8 570 0% 5% 0.3 2.4 0.6 0.6 3.6
G 1,440 0% 5% 1.2 2.2 0.6 0.6 3.4
H 2,030 1% 6% 1.3 2.4 0.6 0.6 3.6
1 1,695 -2% 3% 0.6 1,695 2% 7% 0.9 3.8 0.6 0.6 5.0
J 1,620 1% 6% 1 1,980 0% 5% 1.1 4.4 0.6 0.6 5.6
^ Loaded using 1 D8
HAUL ROUTE DISTANCES > AND GRADES (LOADED)
Haul Segment 1 Segment 2
Route Length (ft) initial El. Final El. Grade (%) Length (ft) Initial El. Final El. Grade (%)
A 420 5,610 5,581 -6.9% 1,590 5,581 5,581 0.0%
B 760 5,624 5,617 -0.9% 1,810 5,617 5,613 -0.2%
C 810 5,620 5,619 -0.1% 1,870 5,619 5,620 0.1%
D 2,470 5,612 5,620 0.3%
E 800 5,612 5,620 1.0% 2,320 5,620 5,625 0.2%
F 570 5,625 5,627 0.4% 1,340 5,627 5,620 -0.5%
G 1,440 5,624 5,620 -0.3%
H 2,030 5,637 5,622 -0.7%
1 1,695 5,640 5,610 -1.8% 1,695 5,610 5,637 1.6%
J 1,980 5.610 5,616 0.3% 1,620 5,616 5,605 -0.7%
Haul
Route
HAUL ROUTE DISTANCES AND GRADES (EMPTY)
Haul
Route
Segment 2 Segment 1 Haul
Route Length (ft) Initial El. Final El. Grade (%) Length (ft) Initial El. Final B. Grade (%)
A 1,590 5,581 5,581 0.0% 420 5,581 5,610 6.9%
B 1,810 5,613 5,617 0.2% 760 5,617 5,624 0.9%
C 1,870 5,620 5,619 -0.1% 810 5,619 5,620 0.1%
D 2,470 5,620 5,612 -0.3%
E 2,320 5,625 5,620 -0.2% 800 5,620 5,612 -1.0%
F • 1,340 5,620 5,627 0.5% 570 5,627 5,625 -0.4%
G 1,440 5,620 5,624 0.3%
H 2,030 5,622 5,637 0.7%
1 1,695 5,637 5,610 -1.6% 1,695 5,610 5,640 1.8%
J 1,620 5,605 5,616 0.7% 1,980 5,616 5,610 -0.3%
Cat 637G
Estimated
Load Load
(LCY) Factor
31
Payload (BCY)
0.9 27.9
Assume 1 BCY =
Machine Weight (Empty) =
Payload =
Machine Weight (Loaded) =
3,200 Ib
114,744 lb
89,280 Ib
204,024 Ib
Calculate Usable Pull (Traction Limitation)
Percentage of Weight on Driving Wheels (Loaded) = 49%
Percentage of Weight on Driving Wheels (Empty)= 59%
Usable Pull = Traction Factor * Weight on Driving Wheels
Traction Factor (med. firm earth) =
Usable Pull (Loaded) =
Usable Pull (Empty) =
Altitude Deration Factor @ 5,600 ft amsl =
Rolling Resistance (rutted/flexing dirt roadway w/ little
maintenance and no water) =
0.5 page 27-2
49,986 Ib
33,849 Ib
1 page 27-8
5% page 27-1
Evaporation Pond Liner
Phone Call Summarv
From: Steve McManus (MWH Americas, Inc.)
To: Kit Hawkins (Northwest Linings and Geotextile Products, Inc.)
Phone #: [phone]
Date: September 26, 2011 12:35pm (MDT)
Conversation:
Steve inquired about a unit rate estimate for an evaporation pond liner (installed). 900,000-
1,000,000 square feet of liner, 4:1 side slopes, 60-mil smooth HDPE, public wages.
Kit Hawkins estimated $0.55 - 0.58 per square foot of liner (installed).