Amendments to Spreadsheet

Version Sheet Change Made

V1.6 UG_Metal Infrastructure Change Coal Prep Plant to Mill Area
V1.6 UG_Metal Infrastructure Changed reference to thickener tank to leach tank
V1.6 UG_Metal Tailings & Rejects (1-3) Removed reference to coal fines
V1.6 Summary Report Updated reference in summary sheet to include sheet (2) of each group in calculations. Inclusion of Third
Party Project Management items in total
V1.7 Rate Change Justification Added justification sheet for rates change
V1.7 Summary Report Inclusion of tick box to state that proposed rehabilitation design is generally consistent with the development
consent for the project
V1.7 Summary Report Removed GST from total cost estimate
V1.7 UG_Metal Infrastructure Total for Hardstand/Laydown Areas now calculates all cells within the management precinct
V1.7 Cost Schedule Drill and blast highwall costs updated. Initial number was typographical error.
V1.7 Quarry Infrastructure Admin Buildings/Disconnect and Terminate Services - Value linked to cost schedule
V1.7 Management & Contingencies Project Management and Surveying contingency changed to 10% as per ESB20 Guideline
V1.7 Infrastructure Domains Added line item - Deconstruct Small Tanks (e.g. thickener or leach)
V1.7 Various 'Other' Pages Added line item - construct/deconstruct bridges/crossings and construction of fencing
V1.7 Cost Schedule Altered page to allow global changes to be made to line item costs
V1.7 Cost Schedule Added line items: "shaft capping/sealing" and "shaft filling"
V1.8 Cost Schedule Re-Ajusted with current CPI at http://www.ato.gov.au/taxprofessionals/PrintFriendly.aspx?ms=taxprofessionals&doc=/content/1566.htm
(Note: This document refers to ABS figures)

V1.8 Cost Schedule Altered figure for Drill and Blast Highwall (to rectify error in previous version)
V1.9 Cost Schedule Altered figures for Unit Rates to rectify a calculation error in previous version
V1.10 Cost Schedule Re-ajusted with current CPI at http://www.abs.gov.au/ausstats/abs@.nsf/mf/6401.0. Amended incorrect calculation for creek diversion
and reset care and maintenance of historical items to 0. Updated logo on Rate Change Justification form.
V1.11 Cost Schedule Re-ajusted using December 2012 CPI at http://www.abs.gov.au/ausstats/abs@.nsf/mf/6401.0.
V1.12 Cost Schedule Re-ajusted using March and July 2013 CPI at http://www.abs.gov.au/ausstats/abs@.nsf/mf/6401.0.
Date Cell
6/14/2006 A12
6/14/2006 B20
6/14/2006 B14
6/14/2006 J38

7/20/2006 NA
7/20/2006 NA

7/20/2006 J50
7/20/2006 F70
8/10/2006 F35
8/10/2006 F34
10/9/2006 C16
NA
NA
NA
1/15/2006 NA
10/10/2012

8/14/2012 D36
10/17/2012 NA
11/5/2012 NA

2/8/2013 Cost Schedule

2/8/2013 Cost Schedule
 DRE Schedule of Rehabilitation Costs
Reference Data
V1.12

Note: Cells in yellow can be changed and will make a global change to the values in the spreadsheet. Unit prices
may also be edited on an individual basis within the appropriate domain worksheet where applicable.

Activity / Description Unit Unit Prices

8/7/2013

Termination of Services and Demolition Works

Disconnect and terminate services (CHPP, process plant, mill) @ $31,933.23
Disconnect and terminate services (quarry workshops, rock crusher, product stockpile) @ $12,773.29

Disconnect and terminate services (admin buildings, workshops) @ $6,386.65

Disconnect and terminate services (sewerage plants, water treatment plants) @ $3,193.32
Disconnect and terminate powerlines (based on cost to construct) m2 $14,050.62
Demolish and remove small buildings / tanks m2 $89.41
Demolish and remove industrial buildings m2 $204.37
Demolish and remove CHPP m2 $204.37
Demolish and remove Mill / Processing Plant m2 $204.37
Demolish and remove conveyors & gantries (includes overland conveyors) m $70.25
Demolish / relocate crushers @ $12,773.29
Deconstruct Large Tanks (e.g.thickener or leach) @ $191,599.38
Deconstruct Small Tanks (e.g.thickener or leach) @ $60,883.94
Removal of UG tank (including pipes, bunds, etc) (include all facilities on site) @ $95,799.69
Remove concrete pads, footings and bitumen m2 $12.77
Rail Infrastructure
Remove rail loop and spur m $7.66
1. Reshape rail spur and load out area Ha $6,386.65
2. Reshape deep rip and ameliorate sealed unsealed roads
3. Reshape walls / buttress around the dam / emplacement - earthworks only
4. Reshape, deep rip, ameliorate and seed highwall / internal access roads and tracks

Contaminated Materials
1. Remove contaminated material from workshop and hardstand areas for disposal in m3 $2.55
the decline void
2. Remove contaminated material from areas for disposal (ie. chemical spillage in /
around storage sheds)
3. Remove contaminated material from areas for disposal (ie. chemical/hydrocarbon
spillage in the hard stand area)

Remove contaminated material (spillage or otherwise) from footprint of the Mill / Process m3 $3.19
Plant, ROM Stockpiles, conveyors and workshops
On site remediation of contaminated soil (<1000m3) m3 $63.87
On site remediation of contaminated soil (1000-10,000m3) m3 $51.09
On site remediation of contaminated soil (>10,000m3) m3 $38.32
Mining and Exploration Works
Active pit area - benches blasted and doze to < 18o m3 $1.41
Drill & Blast Highwall m3 $0.89
Security fence around steep section of highwall m $63.87
High wall treatment - (trench + safety berm) m $73.45
Seal Portal / Decline Entry @ $28,101.24
Shaft filling m3 $24.35
Shaft capping/sealing @ $12,176.79
Seal & rehabilitate ventilation fans. @ $31,933.23
De-watering Bores (pluggers) @ $3,831.99
Cap exploration holes @ $319.33
Structural Works
Apply engineered treatment as required (i.e. capping, capillary breaks, etc) - design in Ha $57,479.81
accordance with the MOP commitments.
1. Structural works, banks waterways Ha $1,788.26
2. Structural works, banks, rock lined waterways
Major bulk pushing to achieve grades nominated in the MOP (i.e. < 18o) m3 $1.41
Construction / deconstruction of bridges and crossings quote $0.00
Construction of fencing - general m $63.87
Water Management
Clean water dams to be retained after mine closure -make safe and minor earthworks. @ $2,554.66

Dirty Water Dams (Drain and remove sediments to make dam clean water) m3 $4.09
Creek Diversions
Creek diversion - Channel maintenance through spoil / backfill (20% of estimated m $1,915.99
diversion construction costs due to unknown in landform stability)
Creek diversion - Channel maintenance insitu (10% of estimated construction cost for m $1,915.99
diversion)
Creek diversion - Vegetation maintenance m2 $0.38
Heritage Items
The restoration and care and maintenance of items that have historical significance and @ $25,546.58
are to be retained after the cessation of mining
Rehabilitation
Areas cleared ahead of mining - re-establish vegetation commensurate with surrounding Ha $2,682.39
vegetation
1. Remove carbonaceous material (spillage or otherwise) from footprint of the CHPP, m3 $3.32
ROM & Product stockpiles, conveyors and workshops
2. Remove carbonaceous material from roadways (coal / rejects spillage)
Reshaping, capping, sealing of material presenting environmental difficulties (AMD, Ha $57,479.81
Hydrocarbon material, etc)
Source, cart and spread topsoil (@ 20cm). m3 $1.53
1. Source, cart and spread suitable material to cap the tailings emplacement (cap m3 $2.55
thickness determined by MOP)
2. Source, cart and spread suitable material to cap the coarse rejects emplacement (cap
thickness determined by MOP)
3 .Source, cart and spread topsoil
4. Areas topsoil stripped ahead of mining - source cart and respread topsoil

1. Spoil amelioration and supply and spread seed and fertiliser Ha $4,726.12
2. Spoil amelioration and supply and spread / tree pasture seed and fertiliser
3. Reshape, deep rip, ameliorate and seed exploration lines / areas
1. Final trim, rock rake & deep rip Ha $638.66
2. Minor pushing, final trim, rock rake & deep rip
3. Deep rip hard stand / laydown areas
Maintenance of Rehabilitated Areas (up to 5 years)
Maintenance of established rehabilitated areas Ha $830.26
Maintenance of Shaped Topsoiled and Seeded Areas Ha $830.26
Minor earthworks and maintenance of mine subsidence areas Ha $1,277.33
Other
DRE Tender Preparation and Assessment 1 $6,386.65
Development of Unplanned Closure Plan 1 $31,933.23
Third Party Project Management and Contingencies
Contingency Total 10%
Mobilisation and Demobilisation (third party contractor rates apply) Total 1%
Post Closure Environmental Monitoring Total 5%
Project Management & Surveying Total 10%

Department of Primary Industries Mineral Resources Page 3 of 75 Security Calculation Spreadsheet

Environment Branch Cost Schedule
ESB26: DPI-MR Rehabilitation Cost Calculation Tool
CPI values have been obtained from the Australian Bureau of Statistics

The objective of this "tool" is to provide mine operators with general guidance in calculating an appropriate Rehabilitation Estimate for the wide
The objective of this "tool" is to provide mine operators with general guidance in calculating an appropriate Rehabilitation Estimate for the wide
range of Mining Operations in NSW. It is acknowledged that the calculation of an appropriate Rehabilitation Estimate varies across the wide
range of Mining Operations in NSW. It is acknowledged that the calculation of an appropriate Rehabilitation Estimate varies across the wide
range of mine types in the State of NSW. With this in mind the intent of this "workbook" approach is to work towards a consistent approach in
range of mine types in the State of NSW. With this in mind the intent of this "workbook" approach is to work towards a consistent approach in
estimating Rehabilitation Costs in NSW.
estimating Rehabilitation Costs in NSW.
For this reason this workbook is based on the principle that the most effective basis for unit costs is dependant on the specific rehabilitation
For this reason this workbook is based on the principle that the most effective basis for unit costs is dependant on the specific rehabilitation
approach nominated by the individual mine. Importantly, while the mine has the opportunity to nominate unit rates, they MUST be based on a
approach nominated by the individual mine. Importantly, while the mine has the opportunity to nominate unit rates, they MUST be based on a
THIRD PARTY cost as it is assumed that if the mine defaults on their responsibility to rehabilitate the mine site, a contractor will be engaged.
THIRD PARTY cost as it is assumed that if the mine defaults on their responsibility to rehabilitate the mine site, a contractor will be engaged.
Notwithstanding this the mine operator is to ensure that the appropriate consideration of individual site variations and complexities is given.
Notwithstanding this the mine operator is to ensure that the appropriate consideration of individual site variations and complexities is given.
This workbook is also useful for determining mine closure costings and in this instance site specific unit rates can be used as it is assumed the
This workbook is also useful for determining mine closure costings and in this instance site specific unit rates can be used as it is assumed the
mining company will undertake the mine closure and decommissioning works.
mining company will undertake the mine closure and decommissioning works.
The framework of the workbook has been developed along a tiered approach which establishes the level of detail required based on the scale
The framework of the workbook has been developed along a tiered approach which establishes the level of detail required based on the scale
and type of the mine operation. In order to best address the complexity of different land uses across the site, the mine operation is divided into
and type of the mine operation. In order to best address the complexity of different land uses across the site, the mine operation is divided into
a series of domains. Each domain represents a unique area of the operating mine and comprises a number of precincts. By selecting the
a series of domains. Each domain represents a unique area of the operating mine and comprises a number of precincts. By selecting the
relevant type of mining operation (below), followed by the ENTER button, the relevant domain worksheets will be activated. A worksheet must
relevant type of mining operation (below), followed by the ENTER button, the relevant domain worksheets will be activated. A worksheet must
be completed for each domain to calculate the total mine closure costs.
be completed for each domain to calculate the total mine closure costs.
Note: Quarterly changes to the CPI (as announced by the Australian Bureau of Statistics) will be regularly applied and updates made to the
Note: Quarterly changes to the CPI (as announced by the Australian Bureau of Statistics) will be regularly applied and updates made to the
spreadsheet as necessary.
spreadsheet as necessary.

Step 1: Step 2:
Type of Mining Operations

● Open Cut Coal Mine

Underground Coal Mine
Open Cut AND Underground Coal Mine
Open Cut Metals Mine
Underground Metals Mine NOTE: Following selection of the ENTER button, the
relevant worksheets are opened. Each time the
Open Cut AND Underground Metals Mine workbook is opened, the type of mining operation (Step
Hard Rock, Alluvial & Other Quarry Operations 1) must first be selected following the ENTER button
(Step 2) to re-open active worksheets.
1
 Site Registration

Complete the following fields prior to calculating the security bond.

Mine Name:

Lease(s)

Mine Owner

Mine Operator

Expiry of MOP

Current Security Date of last Security Bond review

Mine Contact

Position

Address

Phone e-mail

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Registration
 Site Description

The following site specific information is requested to provide background information in the context of calculating
the security bond.

Summary of Mine Activities Environmental Sensitivities

Total annual production (tonnes): Surrounding land use (tick all that apply):

Cropping
Mine lease area (ha):
Pasture
Area of extraction (ha):
Forest
Area of disturbance (ha): Undisturbed habitat

Rehabilitation in progress (ha): Urban

Rehabilitation complete (ha): Environmental Issues affecting site (tick all that apply)

Estimate based on Plan(s): Threatened flora

include version and date Threatened fauna
Cultural heritage items
Plan(s) outlining Domain Areas Natural heritage
include version and date features
Mine subsidence
Plan(s) attached
Surface water pollution
Ground water pollution

NOTE:
Hydrocarbon contamination
Ensure rehabilitation cost calculation reflects all
environmental issues affecting the lease. Contingencies Methane drainage/venting
should be allocated where costs have
not been incorportated elsewhere in the estimation.
Spontaneous combustion
Acid Mine Drainage
Within drinking water catchment

Other (describe below)

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Registration
Summary Rehabilitation Cost Calculation

Note: Sections of this page are automatically filled in from the registration page

Mine Name: 0

Lease(s): 0

Mine Owner: 0

Mine Operator: 0

Expiry of MOP: 30/12/1899

Current Security: $ - Date of Last Security Bond Review: 12/30/1899

Mine Contact: 30/12/1899

Position: 30/12/1899

Address: 0
0
0

Phone: 0 email: 0

Domain Security Deposit

Domain 1: Infrastructure Areas $47,899.84
Domain 2: Tailings & Rejects Emplacements (1) $0.00
Domain 2: Tailings & Rejects Emplacements (2) $0.00
Domain 2: Tailings & Rejects Emplacements (3) $0.00
Domain 3: Overburden & Waste Dumps $0.00
Domain 4: Active Mine & Voids $0.00
Domain 5: Other $0.00

Sub-Total (Domains and Sundry Items) $47,899.84

Contingency $9,340.47
Third Party Project Management $45,504.85

Total Security Deposit for the Mining Project (excl. of GST) $102,745.17

Note: GST is not included in the above calculation or as part of rehabilitation security deposits required by the Department

Alterations have been made to unit prices within this spreadsheet. (Attach a separate sheet providing details of changes)
The proposed rehabilitation design is generally consistent with the development consent for the project
This Registration Form, Summary Report and calculation pages are to be printed and attached as an appendix the AEMR.

This mine security calculation has been estimated using the best available information at the time.
It is a true and accurate reflection of the total rehabilitation liability held by this mine.

Signature Print Name Date:

General Manager

Signature Print Name Date:

Accepted: DRE Reporting Officer

395123303.xls
Domain 1: Infrastructure Areas
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Coal Handling and Preparation Plant Disconnect and terminate services 1 @ $31,933.23 $31,933.23 This item includes disconnecting and terminating all services such as
(CHPP) power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.
Demolish and remove small buildings m 2
$89.41 $0.00 Enter the total area of small buildings and offices in the CHPP area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the CHPP area.

Demolish and remove CHPP m2 $204.37 $0.00 Enter the total surface area of the CHPP. If the CHPP is multi-story
the entry should be the sum of the surface area for all floors.

Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas of conveyor from hoppers
feeding back to the CHPP.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total area of the CHPP, workshops and buildings.
Deconstruct Large Tanks (e.g. Thickener) @ $191,599.38 $0.00 Enter the number of Thickener tanks to be removed from the site.
Deconstruct Small Tanks (e.g. Thickener) @ $60,883.94 $0.00
Remove carbonaceous material (spillage or m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
otherwise) from footprint of the CHPP, ROM & for disposal.
Product stockpiles, conveyors and workshops UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire area of the CHPP.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $31,933.23

Rail Line and Loop
Remove Rail Loop and spur
Reshape rail spur and load out area
m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Calculated as a lineal metre
Ha $6,386.65 $0.00 Enter the total area of the rail line footprint required to be covered with
fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Infrastructure
 Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Main Workshop Area Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m2
Demolish and remove industrial buildings m2
Remove Concrete pads, Footings and bitumen (car m2
park) for dumping in a void on the site
Remove contaminated material from workshop and m3
hardstand areas for disposal in the decline void
AND/OR
Reshaping, capping, sealing of material Ha
presenting environmental difficulties (AMD,
Hydrocarbon material, etc)
$89.41 $0.00 Enter the total area of small buildings and offices in the workshop
area. It should not include demountables which can be removed from
site. It does not include workshops (they are industrial).
$204.37 $0.00 Enter the total area of workshop facilities in the area. Include all
remote or field based workshop areas.
$12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
any bitumen car parks (or similar). It would also include vehicle
washdown pads, bulk fuel bunding area and refueling areas (i.e. all
concrete areas in the workshop precinct)
$2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
$57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
Where assessments have already been made and the
presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de

Removal of UG tank (including pipes, bunds, etc) @ $95,799.69 $0.00 A default rate per UGT is to be utilised.
(include all facilities on site)
On site remediation of contaminated soil m3 $63.87 $0.00 where an assessment of the volume of contaminated soil has been
(<1000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
On site remediation of contaminated soil m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
(1000-10,000m3) been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 3000m3 per fuel
storage facility is to be used.
On site remediation of contaminated soil m3 $38.32 $0.00 where an assessment of the volume of contaminated soil has been
(>10,000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program. It is assumed that the
entire workshop area will require ripping.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire workshop area
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $6,386.65

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Infrastructure
 Admin Buildings
Access & Haul Roads
Sewerage / Water Treatment Plant
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the admin area.
Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) any bitumen car parks (or similar)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the admin area and car parks, etc.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
seed and fertiliser. with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Precinct Security Deposit $6,386.65
Remove carbonaceous material from roadways m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
(coal / rejects spillage) for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshape deep rip and ameliorate sealed unsealed Ha $6,386.65 $0.00 Enter the total area of the road footprint requiring to be covered with
roads fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends on the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the sewerage & water treatment plant area.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $3,193.32
Certified Correct:_________(initial)
395123303.xls OC_Coal Infrastructure
 Hardstand /Laydown Areas Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover all hardstand and laydown areas.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $47,899.84

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Infrastructure
Domain 2: Tailings & Rejects Emplacements (1)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Tailings & Rejects (1)
 Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Tailings & Rejects (1)
Domain 2: Tailings & Rejects Emplacements (2)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Tailings & Rejects (2)
 Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Tailings & Rejects (2)
Domain 2: Tailings & Rejects Emplacements (3)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Tailings & Rejects (3)
 Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Tailings & Rejects (3)
Domain 3: Overburden & Waste Dumps
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Successful Rehabilitation
Shaped Overburden Dumps
Unshaped Overburden Dumps
(minor reshaping required)
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Maintenance of Established Revegetated Area (up Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
to 5 years) established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
Areas (up to 5 years) and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the shaped overburden dumps.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area that has been shaped, topsoiled and
seeded and requires subsequent fertiliser application. It assumes
maintenance for a period of (5) years after establishment, including
application of fertiliser twice during this time.
Precinct Security Deposit $0.00
Certified Correct:_________(initial)
395123303.xls OC_Coal Overburden & Waste
 Unshaped Overburden Dumps
(major earthworks required) - this
excludes Low walls
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area that has been shaped, topsoiled and
seeded and requires subsequent fertiliser application. It assumes
maintenance for a period of (5) years after establishment, including
application of fertiliser twice during this time.
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls OC_Coal Overburden & Waste
Domain 4: Active Mine & Voids
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct
Active Pit
(including the voids and any internal
benches or mine strips)
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Major bulk pushing of the low wall to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate
Active pit area - benches blasted and doze to < 18o m3 $1.41 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped areas
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread / tree Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
pasture seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Ramps Major bulk pushing of the low wall to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping.
grades nominated in the MOP (i.e. < 18o)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped areas
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped ramps
Spoil amelioration and supply and spread pasture / Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
tree seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Highwall treatment
Drill & Blast Highwall m3 $0.89 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Major bulk pushing of the high wall to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Active Mine & Voids
 Highwall treatment

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Source, cart and spread topsoil (at 20cm) m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped area.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Security fence around steep section of highwall m $63.87 $0.00 This item includes the erection of a 2m security fence (lineal metre)
around the void and other dangerous areas.

Disturbance ahead of Mining + water
management structures
High wall treatment - (trench + safety berm) m $73.45
Precinct Security Deposit
Areas cleared ahead of mining - re-establish Ha $2,682.39
vegetation commensurate with surround vegetation
$0.00 This item includes the construction of a safety berm and rill (lineal
metre) around the highwall to stop all vehicles, act accidentally driving
over haul road (engineered control).
$0.00
$0.00 This includes the direct application of seed to restore the vegetation
that was disturbed as part of clearing operations ahead of the mine.

Areas topsoil stripped ahead of mining - source m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
cart and respread topsoil topsoil to cover the that have been disturbed

Reshape, deep rip, ameliorate and seed highwall / Ha $6,386.65 $0.00 This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Reshape, deep rip, ameliorate and seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Clean water dams to be retained after mine closure @ $2,554.66 $0.00 This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. ensuring the integrity of the dam wall, etc.

Dirty Water Dams (Drain and remove sediments to m3 $4.09 $0.00 This item includes draining the dam and removing 500mm of
make dam clean water) potentially contaminated (saline) sediments to be buried in the pit.
UNIT RATE: must consider the distance from the dam to the disposal
area.

Precinct Security Deposit $0.00

River & Creek Diversions
Creek diversion - Channel maintenance through
spoil / backfill (20% of estimated diversion
construction costs due to unknown in landform
stability)
m $383.20 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through unconsolidated overburden. This will
include earthworks repairs and stabilisation following flow events. It
assumes a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Channel maintenance insitu
(10% of estimated construction cost for diversion)
m $191.60 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through unnatural ground. This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Vegetation maintenance m2 $0.38 $0.00 This item includes the ongoing maintenance of vegetation within the
diversion channel & batters.
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Active Mine & Voids
 Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Active Mine & Voids
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining money to enable the ongoing care and maintenance of the structure (if
not the responsibility of any another stakeholder i.e. council, historical
society)

Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site

Construction / Deconstruction of Bridges and $0.00 $0.00 Value to be provided by company

crossings

Construction of Fencing - general $63.87 $0.00 Includes general fencing around site or site works
Other 5 <insert> $0.00 This item includes <<to be added by the operator>>

Other 6 <insert> $0.00 This item includes <<to be added by the operator>>
Other 7 <insert> $0.00 This item includes <<to be added by the operator>>
Other 8 <insert> $0.00 This item includes <<to be added by the operator>>
Other 9 <insert> $0.00 This item includes <<to be added by the operator>>
Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Coal Other
Domain 1: Infrastructure Areas
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Coal Handling and Preparation Plant Disconnect and terminate services 1 @ $31,933.23 $31,933.23 This item includes disconnecting and terminating all services such as
(CHPP) power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.

Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the CHPP area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the CHPP area.

Demolish and remove CHPP m2 $204.37 $0.00 Enter the total surface area of the CHPP. If the CHPP is multi-story
the entry should be the sum of the surface area for all floors.

Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas of conveyor from hoppers
feeding back to the CHPP.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total area the CHPP, workshops and buildings.
Deconstruct Large Tanks (e.g. Thickener) @ $191,599.38 $0.00 Enter the number of tanks to be removed from the site.
Deconstruct Small Tanks (e.g.Thickener) @ $60,883.94 $0.00 Enter the number of tanks to be removed from the site.
Remove carbonaceous material (spillage or m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
otherwise) from footprint of the CHPP, ROM & for disposal.
Product stockpiles, conveyors and workshops UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the areas requiring minor reshaping, rock raking
and deep ripping to enhance revegetation program. This would
include the entire CHPP area.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the CHPP area
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $31,933.23

Rail Line and Loop Remove Rail Loop and spur m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Calculated as a lineal metre
Reshape rail spur and load out area Ha $6,386.65 $0.00 This item includes the areas requiring reshaping once the rail line,
sleepers and ballast has been removed.

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Infrastructure
 Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Main Workshop Area Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m2
Demolish and remove industrial buildings m2
Remove Concrete pads, Footings and bitumen (car m2
park) for dumping in a void on the site
Remove contaminated material from workshop and m3
hardstand areas for disposal in the decline void
AND/OR
Reshaping, capping, sealing of material Ha
presenting environmental difficulties (AMD,
Hydrocarbon material, etc)
$89.41 $0.00 Enter the total area of small buildings and offices in the workshop
area. It should not include demountables which can be removed from
site. It does not include workshops.
$204.37 $0.00 Enter the total area of workshop facilities in the area. Include all
remote or field based workshop areas.
$12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
any bitumen car parks (or similar). It would also include vehicle
washdown pads, bulk fuel bunding area and refuelling areas (i.e. all
concrete areas in the workshop precinct)
$2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
$57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
Where assessments have already been made and the
presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de

Removal of UG tank (including pipes, bunds, etc)
(include all facilities on site)
On site remediation of contaminated soil
(<1000m3)
On site remediation of contaminated soil
(1000-10,000m3)
On site remediation of contaminated soil
(>10,000m3)
Final trim, rock rake & deep rip
@ $95,799.69 $0.00 A default rate per UGT is to be utilised.
m3 $63.87 $0.00 where an assessment of the volume of contaminated soil has been
made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 3000m3 per fuel
storage facility is to be used.
m3 $38.32 $0.00 where an assessment of the volume of contaminated soil has been
made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the workshop area.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $6,386.65

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Infrastructure
 Admin Buildings
Access Roads & Haul Roads
Sewerage / Water Treatment Plant
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the admin area.
Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) any bitumen car parks (or similar)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the admin area.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
seed and fertiliser. with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Precinct Security Deposit $6,386.65
Remove carbonaceous material from roadways m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
(coal / rejects spillage) for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshape deep rip and ameliorate sealed / Ha $6,386.65 $0.00 Enter the total area of the road footprint requiring to be covered with
unsealed roads fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the access roads & haul roads.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the sewerage / water treatment plant
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $3,193.32
Certified Correct:_________(initial)
395123303.xls UG_Coal Infrastructure
 Hardstand /Laydown Areas
the entire site)
(across Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Deep rip hard stand / laydown areas Ha $638.66 $0.00 This item includes ripping hard stand and lay down areas to enhance
the rehabilitation program.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the hard stands and lay down areas
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Underground Infrastructure Seal Portal / Decline Entry @ $28,101.24 $0.00 This includes sealing the portal to make safe and ensure access can
not be obtained. The number of portals for the whole mine is to be
included
Seal & rehabilitate of ventilation fans. @ $31,933.23 $0.00 This includes sealing & rehabilitation of the ventilation fans to make
safe. The number of ventilation fans for the whole mine is to be
included.
Shaft filling m3 $24.35 $0.00 This includes filling of shafts using onsite material.
Shaft capping/sealing @ $12,176.79 $0.00 Simple capping/sealing to DRE standards
De-watering Bores @ $3,831.99 $0.00 This includes sealing & rehabilitation of the dewatering bores to make
safe. The total number of dewatering bores for the whole mine is to be
included.
Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Minor earthworks and maintenance of mine Ha $1,277.33 $0.00 This includes undertaking surface drainage works, etc as required to
subsidence areas remediate areas affected by Mine subsidence (outside the jurisdiction
of the mine subsidence board)
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $47,899.84

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Infrastructure
Domain 2: Tailings & Rejects Emplacements (1)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Tailings & Rejects (1)
 Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Tailings & Rejects (1)
Domain 2: Tailings & Rejects Emplacements (2)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Tailings & Rejects (2)
 Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Tailings & Rejects (2)
Domain 2: Tailings & Rejects Emplacements (3)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Tailings & Rejects (3)
 Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Tailings & Rejects (3)
Domain 3: Overburden & Waste Dumps
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Successful Rehabilitation Maintenance of Established Revegetated Area Ha $830.26 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment

Precinct Security Deposit $0.00

Shaped Overburden Dumps Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped area.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped dump.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment

Precinct Security Deposit $0.00

Unshaped Overburden Dumps Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
(minor reshaping required) deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped area.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped dump.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment

Precinct Security Deposit $0.00

Unshaped Overburden Dumps Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
(major earthworks required) the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped dump.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

r

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Overburden Dumps
Domain 4: Surface Disturbance
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Initial Boxcuts & Other Voids
Disturbance ahead of Mining + water
management structures
Dams & Water Holding Structures
River & Creek Diversions
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Drill & Blast Highwall This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
m3 $0.89 $0.00 RATE: drill & blast + dozer push
Major bulk pushing of the high wall are to achieve This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e < 18o) and deep ripping (only as required) to enhance revegetation program
m3 $1.41 $0.00 UNIT RATE: dozer push rate
Final trim, rock rake & deep rip This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Ha $638.66 $0.00
Source, cart and spread topsoil (at 20cm) This includes sourcing, carting and spreading of a suitable volume of
m3 $1.53 $0.00 topsoil to cover the reshaped areas
Spoil amelioration and supply and spread pasture This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Ha $4,726.12 $0.00
Security Fence around steep section highwall This item includes the erection of a 2m security fence (lineal metre)
m $63.87 $0.00 around the void and other dangerous areas.
High wall treatment - (trench + safety berm) This item includes the construction of a safety berm and rill (lineal
metre) around the highwall to stop all vehicles, etc accidentally driving
m $73.45 $0.00 over haul road (engineered control).
Precinct Security Deposit $0.00
Areas cleared on the surface - re-establish
vegetation commensurate with surrounding This includes the direct application of seed to restore the vegetation
that was disturbed as part of clearing operations ahead of the mine.
vegetation Ha $2,682.39 $0.00
Areas topsoil stripped on the surface - source cart This includes sourcing, carting and spreading of a suitable volume of
and respread topsoil m3 $2.55 $0.00 topsoil to cover the reshaped areas
Reshape, deep rip, ameliorate and seed highwall / This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime or gypsum prior to the application of grass / tree seed and
Ha $6,386.65 $0.00 fertiliser
Reshape, deep rip, ameliorate and seed This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime or gypsum prior to the application of grass / tree seed and
Ha $4,726.12 $0.00 fertiliser
Precinct Security Deposit $0.00
Clean water dams to be retained after mine closure This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. @ $2,554.66 $0.00 ensuring the integrity of the dam wall, etc.
Dirty Water Dams (Drain and remove sediments to This item includes draining the dam and removing 500mm of
make dam clean water) potentially contaminated (saline) sediments to be buried in the pit.
UNIT RATE: must consider the distance from the dam to the disposal
m 3
$4.09 $0.00 area.
Precinct Security Deposit $0.00
Creek diversion - Channel maintenance through This item includes the length (m) of diversion requiring ongoing
spoil / backfill (20% of estimated diversion maintenance (constructed through unconsolidated overburden). This
construction costs due to unknown landform will include earthworks repairs and stabilisation following flow events.
stability) It assumes a suitably qualified engineer has designed and signed off
m $383.20 $0.00 on construction of the diversion
Creek diversion - Channel maintenance insitu This item includes the length (m) of diversion requiring ongoing
(10% of estimated construction cost for diversion) maintenance (constructed through natural ground). This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
m $191.60 $0.00 construction of the diversion
Creek diversion - Vegetation maintenance This item includes the ongoing maintenance of vegetation within the
m2 $0.38 $0.00 diversion channel & batters.
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls UG_Coal Surface Disturbance
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining money to enable the ongoing care and maintenance of the structure (if
not the responsibility of any another stakeholder i.e. council, historical
society)

Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Construction / Deconstruction of Bridges and @ $0.00 $0.00 Value to be provided by company
crossings
Construction of Fencing - general @ $63.87 $0.00 Includes general fencing around site or site works
Other 5 <insert> $0.00 This item includes <<to be added by the operator>>
Other 6 <insert> $0.00 This item includes <<to be added by the operator>>
Other 7 <insert> $0.00 This item includes <<to be added by the operator>>
Other 8 <insert> $0.00 This item includes <<to be added by the operator>>
Other 9 <insert> $0.00 This item includes <<to be added by the operator>>
Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Coal Other
Domain 1: Infrastructure & Roads
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Coal Handling and Preparation Plant
(CHPP)
Rail Line and Loop
Main Workshop Area
Admin Buildings
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Disconnect and terminate services 1 @ $31,933.23 $31,933.23 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.
Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the CHPP area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the CHPP area.
Demolish and remove CHPP m2 $204.37 $0.00 Enter the total surface area of the CHPP. If the CHPP is multi-story
the entry should be the sum of the surface area for all floors.
Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas of conveyor from hoppers
feeding back to the CHPP.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total area the CHPP, workshops and buildings.
Deconstruct Large Tanks (e.g. Thickener) @ $191,599.38 $0.00 Enter the number of tanks to be removed from the site.
Deconstruct Small Tanks (e.g. Thickener) @ $60,883.94 $0.00 Enter the number of tanks to be removed from the site.
Remove carbonaceous material (spillage or m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
otherwise) from footprint of the CHPP, ROM & for disposal.
Product stockpiles, conveyors and workshops UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire area of the CHPP.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $31,933.23
Remove Rail Loop and spur m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Calculated as a lineal metre
Reshape rail spur and load out area Ha $6,386.65 $0.00 Enter the total area of the rail line footprint requiring to be covered with
fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the workshop
area. It should not include demountables which can be removed from
site. It does not include workshops (they are industrial).
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the area. Include all
remote or field based workshop areas.
Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) for dumping in a void on the site any bitumen car parks (or similar). It would also include vehicle
washdown pads, bulk fuel bunding area and refueling areas (i.e. all
concrete areas in the workshop precinct)
Remove contaminated material from workshop and m3 $2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
hardstand areas for disposal in the decline void for disposal.
AND/OR UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshaping, capping, sealing of material Ha $57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
presenting environmental difficulties (AMD, Where assessments have already been made and the
Hydrocarbon material, etc) presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de
Removal of UG tank (including pipes, bunds, etc) @ $95,799.69 $0.00 A default rate per UGT is to be utilised.
(include all facilities on site)
On site remediation of contaminated soil m 3
$63.87 $0.00 where an assessment of the volume of contaminated soil has been
(<1000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
On site remediation of contaminated soil m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
(1000-10,000m3) been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 3000m3 per fuel
storage facility is to be used.
On site remediation of contaminated soil m3 $38.32 $0.00 where an assessment of the volume of contaminated soil has been
(>10,000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program. It is assumed that the
entire workshop area will require ripping.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire workshop area
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $6,386.65
Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the admin area.
Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) any bitumen car parks (or similar)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the admin area and car parks, etc.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
seed and fertiliser. with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Precinct Security Deposit $6,386.65
Certified Correct:_________(initial)
395123303.xls Coal Infrastructure
 Access & Haul Roads Remove carbonaceous material from roadways m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
(coal / rejects spillage) for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshape deep rip and ameliorate sealed unsealed Ha $6,386.65 $0.00 Enter the total area of the road footprint requiring to be covered with
roads fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Sewerage / Water Treatment Plant Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the sewerage & water treatment plant area.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $3,193.32

Hardstand /Laydown Areas (across
entire site)
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover all hardstand and laydown areas.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Underground Infrastructure Seal Portal / Decline Entry @ $28,101.24 $0.00 This includes sealing the portal to make safe and ensure access can
not be obtained. The number of portals for the whole mine is to be
included
Seal & rehabilitate of ventilation fans. @ $31,933.23 $0.00 This includes sealing & rehabilitation of the ventilation fans to make
safe. The number of ventilation fans for the whole mine is to be
included.
De-watering Bores @ $3,831.99 $0.00 This includes sealing & rehabilitation of the dewatering bores to make
safe. The total number of dewatering bores for the whole mine is to be
included.
Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Minor earthworks and maintenance of mine Ha $1,277.33 $0.00 This includes undertaking surface drainage works, etc as required to
subsidence areas remediate areas affected by Mine subsidence (outside the jurisdiction
of the mine subsidence board)
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $47,899.84

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Coal Infrastructure
Domain 2: Tailings & Rejects Emplacements (1)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Coal Tailings & Rejects (1)
Domain 2: Tailings & Rejects Emplacements (2)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Coal Tailings & Rejects (2)
Domain 2: Tailings & Rejects Emplacements (3)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Coarse Rejects Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the coarse rejects emplacement (cap thickness material to cap the coarse rejects emplacement. The material must
determined by MOP) have appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

$0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Coal Tailings & Rejects (3)
Domain 3: Overburden & Waste Emplacements
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Successful Rehabilitation
Shaped Overburden Dumps
Unshaped Overburden Dumps
(minor reshaping required)
Unshaped Overburden Dumps
(major earthworks required) - this
excludes Low walls
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Maintenance of Established Revegetated Area Ha $830.26 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
Areas and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the shaped overburden dumps.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump/cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshape dump/tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls Coal Overburden & Waste
Domain 4: Active Mine, Voids & Surface Disturbance
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Active Pit Major bulk pushing of the low wall to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
(including the voids and any internal grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
benches or mine strips) UNIT RATE: dozer push rate

Active pit area - benches blasted and doze to < 18o m3 $1.41 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped areas
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread / tree Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
pasture seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Ramps Major bulk pushing of the low wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping.
grades nominated in the MOP (i.e. < 18o)

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped areas
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped ramps
Spoil amelioration and supply and spread pasture / Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
tree seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Highwall treatment, Initial Boxcuts &
Other Voids
Drill & Blast Highwall OR m3 $0.89 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Major bulk pushing of the high wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Source, cart and spread topsoil (at 20cm) m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped area.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Disturbance ahead of Mining + water
management structures
Security Fence around steep section highwall m $63.87
High wall treatment - (trench + safety berm) m $73.45
Precinct Security Deposit
Areas cleared ahead of mining - re-establish Ha $2,682.39
vegetation commensurate with surround vegetation
$0.00 This item includes the erection of a 2m security fence (lineal metre)
around the void and other dangerous areas.
$0.00 This item includes the construction of a safety berm and rill (lineal
metre) around the highwall to stop all vehicles, act accidentally driving
over haul road (engineered control).
$0.00
$0.00 This includes the direct application of seed to restore the vegetation
that was disturbed as part of clearing operations ahead of the mine.

Areas topsoil stripped ahead of mining - source m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
cart and respread topsoil topsoil to cover the that have been disturbed

Reshape, deep rip, ameliorate and seed highwall / Ha $6,386.65 $0.00 This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Reshape, deep rip, ameliorate and seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime of gypsum prior to the application of grass / tree seed and
fertiliser
Clean water dams to be retained after mine closure @ $2,554.66 $0.00 This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. ensuring the integrity of the dam wall, etc.

Dirty Water Dams (Drain and remove sediments to m3 $4.09 $0.00 This item includes draining the dam and removing 500mm of
make dam clean water) potentially contaminated (saline) sediments to be buried in the pit.
UNIT RATE: must consider the distance from the dam to the disposal
area.

Precinct Security Deposit $0.00

River & Creek Diversions
Creek diversion - Channel maintenance through
spoil / backfill (20% of estimated diversion
construction costs due to unknown in landform
stability)
m $383.20 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through unconsolidated overburden. This will
include earthworks repairs and stabilisation following flow events. It
assumes a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Channel maintenance insitu
(10% of estimated construction cost for diversion)
m $191.60 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through unnatural ground. This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Vegetation maintenance m2 $0.38 $0.00 This item includes the ongoing maintenance of vegetation within the
diversion channel & batters.
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Coal Active Mine, Voids & Surfa
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining money to enable the ongoing care and maintenance of the structure
(if not the responsibility of any another stakeholder i.e. council,
historical society)

Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration
holes around the site
Construction / Deconstruction of Bridges and @ $0.00 $0.00 Value to be provided by company
crossings
Construction of Fencing - general @ $63.87 $0.00 Includes general fencing around site or site works
Other 5 <insert> $0.00 This item includes <<to be added by the operator>>
Other 6 <insert> $0.00 This item includes <<to be added by the operator>>
Other 7 <insert> $0.00 This item includes <<to be added by the operator>>
Other 8 <insert> $0.00 This item includes <<to be added by the operator>>
Other 9 <insert> $0.00 This item includes <<to be added by the operator>>
Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Coal Other
Domain 1: Infrastructure Areas
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Process Plant / Mill Disconnect and terminate services 1 @ $31,933.23 $31,933.23 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.

Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the Mill /
Processing Plant area. It should not include demountables which can
be removed from site. It does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the Mill / Processing Plant
area.

Demolish and remove Mill / Processing Plant m2 $204.37 $0.00 Enter the total surface area of the Mill / processing plant. If the Mill /
processing plant is multi-story the entry should be the sum of the
surface area for all floors.
Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas of conveyor from hoppers
feeding back to the Mill / processing plant.
Demolish / relocate crushers @ $12,773.29 $0.00 This includes the cost to dismantle the crusher and relocate from the
site.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total area the Mill / processing plant workshops and
buildings.
Remove contaminated material (spillage or m3 $3.19 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
otherwise) from footprint of the Mill / Process Plant, for disposal.
ROM Stockpiles, conveyors and workshops UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the total area the Process Plan / Mill requiring minor
reshaping, rock raking and deep ripping to enhance revegetation
program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire Mill / Processing Plant area.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $31,933.23

Rail Line and Loop Remove Rail Loop and spur m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Enter as a lineal metres.
Reshape rail spur and load out area Ha $6,386.65 $0.00 This item includes the total area of rail loop requiring reshaping and
re=profiling once the rail line, sleepers and ballast has been removed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Main Workshop Area Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the workshop
area. It should not include demountables which can be removed from
site. It does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the area. Include all
remote or field based workshop areas.
Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) for dumping in a void on the site any bitumen car parks (or similar). It would also include vehicle
washdown pads, bulk fuel bunding area and refueling areas (i.e. all
concrete areas in the workshop precinct)
Remove contaminated material from workshop and m3 $2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
hardstand areas for disposal in the decline void for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshaping, capping, sealing of material Ha $57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
presenting environmental difficulties (AMD, Where assessments have already been made and the
Hydrocarbon material, etc) presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de

Removal of UG tank (including pipes, bunds, etc) @ $95,799.69 $0.00 A default rate per UGT is to be utilised.
(include all facilities on site)
On site remediation of contaminated soil m3 $63.87 $0.00 Where an assessment of the volume of contaminated soil has been
(<1000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:36.
On site remediation of contaminated soil m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
(1000-10,000m3) been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 3000m3 per fuel
storage facility is to be used.
On site remediation of contaminated soil m3 $38.32 $0.00 where an assessment of the volume of contaminated soil has been
(>10,000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:36.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping. It is assumed that the entire work shop area including
hard stands and trafficable areas will require ripping prior to the
establishment of vegetation.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire workshop area.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $6,386.65

Admin Buildings Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m 2

$89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m 2
$204.37 $0.00 Enter the total area of workshop facilities in the admin area.

Remove Concrete pads, Footings and bitumen m2 $12.77 $0.00 Enter the total area of buildings. Include the area of any bitumen
(carpark) carparks (or similar)

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the admin and carpark areas.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
seed and fertiliser. with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)

Precinct Security Deposit $6,386.65

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metal Infrastructure
 Access & Haul Roads Remove carbonaceous material from roadways m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
(coal / rejects spillage) for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshape deep rip and ameliorate sealed unsealed Ha $6,386.65 $0.00 This item includes the area requiring minor reshaping, rock raking and
roads deep ripping. It is assumed that the entire length of roads will require
ripping prior to the establishment of vegetation.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the length of access and haul roads
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Sewerage / Water Treatment Plant Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the sewerage and water treatment areas.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $3,193.32

Hardstand /Laydown Areas (include
hardstands / laydown areas that are
remote to the main workshop area)
Remove contaminated material from areas for m3 $2.00 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m 3

$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the hard stand and laydown areas
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $47,899.84

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metal Infrastructure
Domain 2: Tailings Emplacements (1)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of erosion rills and
pipes that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metal Tailings (1)
Domain 2: Tailings Emplacements (2)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metal Tailings (2)
Domain 2: Tailings Emplacements (3)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metal Tailings (3)
Domain 3: Overburden & Waste Dumps
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Successful Rehabilitation
Shaped Waste Dumps
Unshaped Waste Dumps
(minor reshaping required)
Unshaped Waste Dumps
(major earthworks required)
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Maintenance of Established Revegetated Area Ha $830.26 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the areas of the dump that are already shaped.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of the dump that has been shaped,
topsoiled and seeded and requires subsequent fertiliser application. It
assumes application twice in the first five (5) years after establishment.
Precinct Security Deposit $0.00
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the dump once shaping has been completed.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of the dump that has been shaped,
topsoiled and seeded and requires subsequent fertiliser application. It
assumes application twice in the first five (5) years after establishment.
Precinct Security Deposit $0.00
Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the dump once shaping has been completed.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of the dump that has been shaped,
topsoiled and seeded and requires subsequent fertiliser application. It
assumes application twice in the first five (5) years after establishment.
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls OC_Metals Waste Rock Dumps
Domain 4: Active Mine & Voids
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Active Pit Major bulk pushing of the low wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
(including the area inside the mining void grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
incorporating any internal benches or UNIT RATE: dozer push rate
mine strips)
Active pit area - benches blasted and doze to < 18o m3 $1.41 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the areas requiring minor reshaping, rock raking
and deep ripping to enhance revegetation program
Structural works, banks and waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water.
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the areas that are re-shaped
Spoil amelioration and supply and spread / tree Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
pasture seed and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Highwall treatment
Drill & Blast Highwall OR m3 $0.89 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Major bulk pushing of the high wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the areas that are re-shaped
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime of gypsum prior to the application of grass seed and fertiliser

Disturbance ahead of mining + water
management structures
Security Fence around steep section highwall m $63.87
High wall treatment - (trench + safety berm) m $73.45
Precinct Security Deposit
Areas cleared ahead of mining - re-establish Ha $2,682.39
vegetation commensurate with surround vegetation
$0.00 This item includes the erection of a 2m security fence (lineal metre)
around the void and other dangerous areas.
$0.00 This item includes the construction of a safety berm and rill (lineal
metre) around the highwall to stop all vehicles, etc accidentally driving
over haul road (engineered control).
$0.00
$0.00 This includes the direct application of seed to restore the vegetation
(area) that was disturbed as part of clearing operations ahead of the
mine.

Areas topsoil stripped ahead of mining - source m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
cart and respread topsoil topsoil to cover the areas that are re-shaped

Reshape, deep rip, ameliorate and seed highwall / Ha $6,386.65 $0.00 This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime of gypsum prior to the application of grass / tree seed and
fertiliser
Reshape, deep rip, ameliorate and seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime of gypsum prior to the application of grass / tree seed and
fertiliser
Clean water dams to be retained after mine closure @ $2,554.66 $0.00 This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. ensuring the integrity of the dam wall, etc.

Dirty Water Dams (Drain and remove sediments to m 3

$4.09 $0.00 This item includes draining the dam and removing 500mm of
make dam clean water) potentially contaminated (saline / metals?) sediments to be buried in
the pit. UNIT RATE: must consider the distance from the dam to the
disposal area.

Precinct Security Deposit $0.00

River & Creek Diversions
Creek diversion - Channel maintenance through
spoil / backfill (20% of estimated diversion
construction costs due to unknown in landform
stability)
m $383.20 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through unconsolidated overburden. This will
include earthworks repairs and stabilisation following flow events. It
assumes a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Channel maintenance insitu
(10% of estimated construction cost for diversion)
m $191.60 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through natural ground. This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Vegetation maintenance m2 $0.38 $0.00 This item includes the ongoing maintenance of vegetation within the
diversion channel & batters.
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metals Active Mine & Voids
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining. money to enable the ongoing care and maintenance of the structure (if
not the responsibility of any another stakeholder i.e. council, historical
society)

Rehabilitation of Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Construction / Deconstruction of Bridges and @ $0.00 $0.00 Value to be provided by company
crossings
Construction of Fencing - general @ $63.87 $0.00 Includes general fencing around site or site works

Other 5 <insert> $0.00 This item includes <<to be added by the operator>>

Other 6 <insert> $0.00 This item includes <<to be added by the operator>>

Other 7 <insert> $0.00 This item includes <<to be added by the operator>>

Other 8 <insert> $0.00 This item includes <<to be added by the operator>>

Other 9 <insert> $0.00 This item includes <<to be added by the operator>>

Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls OC_Metal Other
Domain 1: Infrastructure Areas
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Mill Area Disconnect and terminate services 1 @ $31,933.23 $31,933.23 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.

Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the CHPP area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the CHPP area.

Demolish and remove CHPP m2 $204.37 $0.00 Enter the total surface area of the CHPP. If the CHPP is multi-story
the entry should be the sum of the surface area for all floors.

Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas of conveyor from hoppers
feeding back to the CHPP.
Demolish / relocate crushers @ $12,773.29 $0.00 This includes the cost to dismantle the crusher and relocate from the
site.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total area the CHPP, workshops and buildings.
Deconstruct Large Tanks (e.g. Leach) @ $191,599.38 $0.00 Enter the number of tanks to be removed from the site.
Deconstruct Small Tanks (e.g. Leach) @ $60,883.94 $0.00 Enter the number of tanks to be removed from the site.
Remove carbonaceous material (spillage or m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
otherwise) from footprint of the CHPP, ROM & for disposal.
Product stockpiles, conveyors and workshops UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $31,933.23

Rail Line and Loop
Remove Rail Loop and spur m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Calculated as a lineal metre
Reshape rail spur and loadout area Ha $6,386.65 $0.00 Enter the total area of the road footprint requiring to be covered with
fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Main Workshop Area Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m 2

Demolish and remove industrial buildings m2
Remove Concrete pads, Footings and bitumen m2
(carpark) for dumping in a void on the site
Remove contaminated material from workshop and m3
hardstand areas for disposal in the decline void
AND/OR
Reshaping, capping, sealing of material Ha
presenting environmental difficulties (AMD,
Hydrocarbon material, etc)
$89.41 $0.00 Enter the total area of small buildings and offices in the workshop
area. It should not include demountables which can be removed from
site. It does not include workshops.
$204.37 $0.00 Enter the total area of workshop facilities in the area. Include all
remote or field based workshop areas.
$12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
any bitumen carparks (or similar). It would also include vehicle
washdown pads, bulk fuel bunding area and refueling areas (i.e all
concrete areas in the workshop precinct)
$2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
$57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
Where assessments have already been made and the
presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de

Removal of UG tank (including pipes, bunds, etc). @ $95,799.69 $0.00 A default rate per UGT is to be utilised.
Include all facilities on site.
On site remediation of contaminated soil m 3
$63.87 $0.00 where an assessment of the volume of contaminated soil has been
(<1000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
On site remediation of contaminated soil m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
(1000-10,000m3) been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 3000m3 per fuel
storage facility is to be used.
On site remediation of contaminated soil m3 $38.32 $0.00 where an assessment of the volume of contaminated soil has been
(>10,000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:37.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m 3

$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $6,386.65

Admin Buildings Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m 2

$89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m 2
$204.37 $0.00 Enter the total area of workshop facilities in the admin area.

Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) any bitumen car parks (or similar)

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m 3

Spoil amelioration and supply and spread pasture
seed and fertiliser.
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)

Precinct Security Deposit $6,386.65

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Infrastructure
 Access Roads & Haul Roads Remove carbonaceous material from roadways m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
(coal / rejects spillage) for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshape deep rip and ameliorate sealed / Ha $6,386.65 $0.00 Enter the total area of the road footprint requiring to be covered with
unsealed roads fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Sewerage / Water Treatment Plant Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $3,193.32

Hardstand /Laydown Areas
the entire site)
(across Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Deep rip hard stand / laydown areas Ha $638.66 $0.00 This item includes ripping hard stand and lay down areas to enhance
the rehabilitation program.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the area requiring the addition of ameliorates such
as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Underground Infrastructure Seal Portal / Decline Entry @ $28,101.24 $0.00 This includes sealing the portal to make safe and ensure access can
not be obtained. The number of portals for the whole mine is to be
included
Seal & rehabilitate of ventilation fans. @ $31,933.23 $0.00 This includes sealing & rehabilitation of the ventilation fans to make
safe. The number of ventilation fans for the whole mine is to be
included.
Shaft filling m3 $24.35 $0.00 This includes filling of shafts using onsite material.
Shaft capping/sealing @ $12,176.79 $0.00 Simple capping/sealing to DPI standards
De-watering Bores @ $3,831.99 $0.00 This includes sealing & rehabilitation of the dewatering bores to make
safe. The total number of dewatering bores for the whole mine is to be
included.
Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Minor earthworks and maintenance of mine Ha $1,277.33 $0.00 This includes undertaking surface drainage works, etc as required to
subsidence areas remediate areas affected by Mine subsidence (outside the jurisdiction
of the mine subsidence board)
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $47,899.84

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Infrastructure
Domain 2: Tailings & Rejects Emplacements (1)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Tailings & Rejects (1)
Domain 2: Tailings & Rejects Emplacements (2)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Tailings & Rejects (2)
Domain 2: Tailings & Rejects Emplacements (3)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie.coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Tailings & Rejects (3)
Domain 3: Overburden & Waste Dumps
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Successful Rehabilitation Maintenance of Established Revegetated Area Ha $830.26 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment

Precinct Security Deposit $0.00

Shaped Overburden Dumps Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped area.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment

Precinct Security Deposit $0.00

Unshaped Overburden Dumps Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
(minor reshaping required) deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Unshaped Overburden Dumps Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
(major earthworks required) the MOP (i.e < 18o) and deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Overburden Dumps
Domain 4: Surface Disturbance
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Initial Boxcuts & Other Voids
Disturbance ahead of Mining + water
management structures
Dams & Water Holding Structures
River & Creek Diversions
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Drill & Blast Highwall m3 $0.89 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Major bulk pushing of the high wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil (at 20cm) m 3
$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Security Fence around steep section highwall m $63.87 $0.00 This item includes the erection of a 2m security fence (linier metre)
around the void and other dangerous areas.
High wall treatment - (trench + safety berm) m $73.45 $0.00 This item includes the construction of a safety berm and rill (linier
metre) around the highwall to stop all vehicles, ect accidentally driving
over haul road (engineered control).
Precinct Security Deposit $0.00
Areas cleared on the surface - re-establish Ha $2,682.39 $0.00 This includes the direct application of seed to restore the vegetation
vegetation commensurate with surrounding that was disturbed as part of clearing operations ahead of the mine.
vegetation
Areas topsoil stripped on the surface - source cart m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
and respread topsoil topsoil to cover the tailings dam / emplacement.
Reshape, deep rip, ameliorate and seed highwall / Ha $6,386.65 $0.00 This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Reshape, deep rip, ameliorate and seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Precinct Security Deposit $0.00
Clean water dams to be retained after mine closure @ $2,554.66 $0.00 This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. ensuring the integrity of the dam wall, etc.
Dirty Water Dams (Drain and remove sediments to m3 $4.09 $0.00 This item includes draining the dam and removing 500mm of
make dam water clean) potentially contaminated (saline) sediments to be buried in the pit.
UNIT RATE: must consider the distance from the dam to the disposal
area.
Precinct Security Deposit $0.00
Creek diversion - Channel maintenance through m $383.20 $0.00 This item includes the length (m) for ongoing maintenance of
spoil / backfill (20% of estimated diversion diversions constructed through unconsolidated overburden. This will
construction costs due to unknown in landform include earthworks repairs and stabilisation following flow events. It
assumes a suitably qualified engineer has designed and signed off on
stability) construction of the diversion
Creek diversion - Channel maintenance insitu m $191.60 $0.00 This item includes the length (m) for ongoing maintenance of
(10% of estimated construction cost for diversion) diversions constructed through unnatural ground. This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
construction of the diversion
Creek diversion - Vegetation maintenance m2 $0.38 $0.00 This item includes the ongoing maintenance of vegetation within the
diversion channel & batters.
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls UG_Metal Surface Disturbance
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining. money to enable the ongoing care and maintenance of the structure (if
not the responsibility of any another stakeholder i.e. council, historical
society).

Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Construction / Deconstruction of Bridges and @ $0.00 $0.00 Value to be provided by company
crossings
Construction of Fencing - general @ $63.87 $0.00 Includes general fencing around site or site works
Other 5 <insert> $0.00 This item includes <<to be added by the operator>>
Other 6 <insert> $0.00 This item includes <<to be added by the operator>>
Other 7 <insert> $0.00 This item includes <<to be added by the operator>>
Other 8 <insert> $0.00 This item includes <<to be added by the operator>>
Other 9 <insert> $0.00 This item includes <<to be added by the operator>>
Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls UG_Metal Other
Domain 1: Infrastructure Areas
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Process Plant / Mill Disconnect and terminate services 1 @ $31,933.23 $31,933.23 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.

Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the Mill /
Processing Plant area. It should not include demountables which can
be removed from site. It does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the Mill / Processing Plant
area.

Demolish and remove Mill / Processing Plant m2 $204.37 $0.00 Enter the total surface area of the Mill / processing plant. If the Mill /
processing plant is multi-story the entry should be the sum of the
surface area for all floors.
Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas of conveyor from hoppers
feeding back to the Mill / processing plant.
Demolish / relocate crushers @ $12,773.29 $0.00 This includes the cost to dismantle the crusher and relocate from the
site.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total area the Mill / processing plant workshops and
buildings.
Remove contaminated material (spillage or m3 $3.19 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
otherwise) from footprint of the Mill / Process Plant, for disposal.
ROM Stockpiles, conveyors and workshops UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the total area the Process Plan / Mill requiring minor
reshaping, rock raking and deep ripping to enhance revegetation
program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire Mill / Processing Plant area.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $31,933.23

Rail Line and Loop Remove Rail Loop and spur m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Enter as a lineal metres.
Reshape rail spur and load out area Ha $6,386.65 $0.00 This item includes the total area of rail loop requiring reshaping and
re=profiling once the rail line, sleepers and ballast has been removed.

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Main Workshop Area Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m 2

$89.41 $0.00 Enter the total area of small buildings and offices in the workshop
area. It should not include demountables which can be removed from
site. It does not include workshops.
Demolish and remove industrial buildings m 2
$204.37 $0.00 Enter the total area of workshop facilities in the area. Include all
remote or field based workshop areas.
Remove Concrete pads, Footings and bitumen (car m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
park) for dumping in a void on the site any bitumen car parks (or similar). It would also include vehicle
washdown pads, bulk fuel bunding area and refueling areas (i.e. all
concrete areas in the workshop precinct)
Remove contaminated material from workshop and m3 $2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
hardstand areas for disposal in the decline void for disposal.
AND/OR UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshaping, capping, sealing of material Ha $57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
presenting environmental difficulties (AMD, Where assessments have already been made and the
Hydrocarbon material, etc) presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de

Removal of UG tank (including pipes, bunds, etc) @ $95,799.69 $0.00 A default rate per UGT is to be utilised.
(include all facilities on site)
On site remediation of contaminated soil m3 $63.87 $0.00 Where an assessment of the volume of contaminated soil has been
(<1000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:36.
On site remediation of contaminated soil m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
(1000-10,000m3) been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 3000m3 per fuel
storage facility is to be used.
On site remediation of contaminated soil m3 $38.32 $0.00 where an assessment of the volume of contaminated soil has been
(>10,000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 3000m3 per fuel storage
facility is to be used in cell C:36.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping. It is assumed that the entire work shop area including
hard stands and trafficable areas will require ripping prior to the
establishment of vegetation.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the entire workshop area.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $6,386.65

Admin Buildings Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the admin area.

Remove Concrete pads, Footings and bitumen m2 $12.77 $0.00 Enter the total area of buildings. Include the area of any bitumen
(carpark) carparks (or similar)

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the admin and carpark areas.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
seed and fertiliser. with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)

Precinct Security Deposit $6,386.65

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metal Infrastructure
 Access & Haul Roads Remove carbonaceous material from roadways m3 $3.32 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
(coal / rejects spillage) for disposal.
UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Reshape deep rip and ameliorate sealed unsealed Ha $6,386.65 $0.00 This item includes the area requiring minor reshaping, rock raking and
roads deep ripping. It is assumed that the entire length of roads will require
ripping prior to the establishment of vegetation.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the length of access and haul roads
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Sewerage / Water Treatment Plant Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost

Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the sewerage and water treatment areas.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $3,193.32

Hardstand /Laydown Areas (include
hardstands / laydown areas that are
remote to the main workshop area)
Remove contaminated material from areas for m3 $2.00 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m 3

$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the hard stand and laydown areas
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Underground Infrastructure Seal Portal / Decline Entry @ $28,101.24 $0.00 This includes sealing the portal to make safe and ensure access can
not be obtained. The number of portals for the whole mine is to be
included
Seal & rehabilitate of ventilation fans. @ $31,933.23 $0.00 This includes sealing & rehabilitation of the ventilation fans to make
safe. The number of ventilation fans for the whole mine is to be
included.
De-watering Bores @ $3,831.99 $0.00 This includes sealing & rehabilitation of the dewatering bores to make
safe. The total number of dewatering bores for the whole mine is to be
included.
Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Minor earthworks and maintenance of mine Ha $1,277.33 $0.00 This includes undertaking surface drainage works, etc as required to
subsidence areas remediate areas affected by Mine subsidence (outside the jurisdiction
of the mine subsidence board)
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $47,899.84

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metal Infrastructure
Domain 2: Tailings & Rejects Emplacements (1)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of erosion rills and
pipes that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metal Tailings & Rejects (1)
Domain 2: Tailings & Rejects Emplacements (2)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of erosion rills and
pipes that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metal Tailings & Rejects (2)
Domain 2: Tailings & Rejects Emplacements (3)
Complete a separate sheet for each tailings dam/impoundment on the site.
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of erosion rills and
pipes that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metal Tailings & Rejects (3)
Domain 3: Overburden & Waste Dumps
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Successful Rehabilitation Maintenance of Established Revegetated Area Ha $830.26 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Shaped Waste Dumps/Overburden Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the areas of the dump that are already shaped.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of the dump that has been shaped,
topsoiled and seeded and requires subsequent fertiliser application. It
assumes application twice in the first five (5) years after establishment.

Precinct Security Deposit $0.00

Unshaped Waste Dumps/Overburden Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
Dumps deep ripping to enhance revegetation program
(minor reshaping required) Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the dump once shaping has been completed.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of the dump that has been shaped,
topsoiled and seeded and requires subsequent fertiliser application. It
assumes application twice in the first five (5) years after establishment.

Precinct Security Deposit $0.00

Unshaped Waste Dumps/Overburden Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
Dumps the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
(major earthworks required)
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the dump once shaping has been completed.

Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of the dump that has been shaped,
topsoiled and seeded and requires subsequent fertiliser application. It
assumes application twice in the first five (5) years after establishment.

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metals Waste Rock Dumps
Domain 4: Active Mine, Voids & Surface Disturbance
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Active Pit Major bulk pushing of the low wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
(including the area inside the mining void grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
incorporating any internal benches or UNIT RATE: dozer push rate
mine strips)
Active pit area - benches blasted and doze to < 18o m3 $1.41 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the areas requiring minor reshaping, rock raking
and deep ripping to enhance revegetation program
Structural works, banks and waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water.
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the areas that are re-shaped
Spoil amelioration and supply and spread / tree Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
pasture seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Highwall treatment/Initial Boxcuts & Drill & Blast Highwall OR m3 $0.89 $0.00 This item includes the total area of rehabilitation that have been
Other Voids established and require subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push

Major bulk pushing of the high wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e. < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m 3

$1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the areas that are re-shaped
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Disturbance ahead of mining + water
management structures
Security Fence around steep section highwall m $63.87
High wall treatment - (trench + safety berm) m $73.45
Precinct Security Deposit
Areas cleared ahead of mining - re-establish Ha $2,682.39
vegetation commensurate with surround vegetation
$0.00 This item includes the erection of a 2m security fence (lineal metre)
around the void and other dangerous areas.
$0.00 This item includes the construction of a safety berm and rill (lineal
metre) around the highwall to stop all vehicles, etc accidentally driving
over haul road (engineered control).
$0.00
$0.00 This includes the direct application of seed to restore the vegetation
(area) that was disturbed as part of clearing operations ahead of the
mine.

Areas topsoil stripped ahead of mining - source m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
cart and respread topsoil topsoil to cover the areas that are re-shaped

Reshape, deep rip, ameliorate and seed highwall / Ha $6,386.65 $0.00 This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Reshape, deep rip, ameliorate and seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Clean water dams to be retained after mine closure @ $2,554.66 $0.00 This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. ensuring the integrity of the dam wall, etc.

Dirty Water Dams (Drain and remove sediments to m3 $4.09 $0.00 This item includes draining the dam and removing 500mm of
make dam clean water) potentially contaminated (saline / metals?) sediments to be buried in
the pit. UNIT RATE: must consider the distance from the dam to the
disposal area.

Precinct Security Deposit $0.00

River & Creek Diversions
Creek diversion - Channel maintenance through
spoil / backfill (20% of estimated diversion
construction costs due to unknown in landform
stability)
m $383.20 $0.00 Enter the total area of material requiring capping or sealing.
Where assessments have already been made and the
presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a default rate per Ha is to be utilised.

Creek diversion - Channel maintenance insitu
(10% of estimated construction cost for diversion)
m $191.60 $0.00 This item includes the length (m) requiring ongoing maintenance of
diversions constructed through natural ground. This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
construction of the diversion

Creek diversion - Vegetation maintenance m2 $0.38 $0.00 This item includes the ongoing maintenance of vegetation within the
diversion channel & batters.
Precinct Security Deposit $0.00
Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metals Mine, Voids & Disurbance
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining money to enable the ongoing care and maintenance of the structure
(if not the responsibility of any another stakeholder i.e. council,
historical society)

Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration
holes around the site
Construction / Deconstruction of Bridges and @ $0.00 $0.00 Value to be provided by company
crossings
Construction of Fencing - general @ $63.87 $0.00 Includes general fencing around site or site works
Other 5 <insert> $0.00 This item includes <<to be added by the operator>>
Other 6 <insert> $0.00 This item includes <<to be added by the operator>>
Other 7 <insert> $0.00 This item includes <<to be added by the operator>>
Other 8 <insert> $0.00 This item includes <<to be added by the operator>>
Other 9 <insert> $0.00 This item includes <<to be added by the operator>>
Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Metal Other
Domain 1: Infrastructure Areas
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Workshops, Rock Crushing & Product Disconnect and terminate services
Stockpile area(s)
Rail Line and Loop (if applicable)
Admin Buildings
Access & Haul Roads
Sewerage / Water Treatment Plant
Hardstand /Laydown Areas
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
1 @ $12,773.29 $12,773.29 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Disconnect and terminate powerlines km $14,050.62 $0.00 This item includes the cost to terminate and remove powerlines, and is
based on the average cost to construct.
Demolish and remove small buildings m 2
$89.41 $0.00 Enter the total area of small buildings and offices (include weigh
bridge) at the quarry. It should not include demountables which can
be removed from site. It does not include workshops.
Demolish and remove industrial buildings m 2
$204.37 $0.00 Enter the total area of workshop facilities at the quarry
Demolish / relocate crushers @ $12,773.29 $0.00 This includes the cost to dismantle the crusher and relocate from the
site.
Demolish and remove conveyors & gantries m $70.25 $0.00 Enter the sum of the total length of conveyor and gantries. This
(includes overland conveyors) includes conveyor to rail load out areas.
Remove Concrete pads and Footings m2 $12.77 $0.00 Enter the total floor area the quarry workshops and buildings.
Remove contaminated material from workshop and m3 $2.55 $0.00 i) Enter the total volume (ie. area x depth of material) to be scalped off
hardstand areas for disposal in the void AND/OR for disposal.
UNIT RATE: Depends of the haulage distance to the point where the
material is to be disposed.
Reshaping, capping, sealing of material Ha $57,479.81 $0.00 Enter the total area of material requiring capping or sealing.
presenting environmental difficulties (AMD, Where assessments have already been made and the
Hydrocarbon material, etc) presence/absence of contaminated material is know (and quantified)
an alternative rate can be used. If this work has not been undertaken,
a de
Removal of UG tank (including pipes, bunds, etc). @ $95,799.69 $0.00 A default rate per UGT is to be utilised.
Include all facilities on site.
On site remediation of contaminated soil m 3
$63.87 $0.00 Where an assessment of the volume of contaminated soil has been
(<1000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 1000m3 per fuel
storage facility is to be used in cell C:22.
On site remediation of contaminated soil m3 $51.09 $0.00 where an assessment of the volume of contaminated material has
(1000-10,000m3) been made this volume is to be included. Where the volume in not
know or has not been quantified a default volume of 1000m3 per fuel
storage facility is to be used.
On site remediation of contaminated soil m3 $38.32 $0.00 Where an assessment of the volume of contaminated soil has been
(>10,000m3) made this volume is to be included. Where the volume in not known
or has not been quantified a default volume of 1000m3 per fuel storage
facility is to be used in cell C:22.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the Rock Crushing and Product stockpile areas and
workshop areas
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the rock crushing and product stockpile areas.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $12,773.29
Remove Rail Loop and spur m $7.66 $0.00 This item includes the pulling up and removal from site of railway line
and sleepers. Calculated as a lineal metre
Reshape rail spur and loadout area Ha $6,386.65 $0.00 Enter the total area of the rail line footprint requiring to be covered with
fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Disconnect and terminate services 1 @ $6,386.65 $6,386.65 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings m2 $89.41 $0.00 Enter the total area of small buildings and offices in the admin area. It
should not include demountables which can be removed from site. It
does not include workshops.
Demolish and remove industrial buildings m2 $204.37 $0.00 Enter the total area of workshop facilities in the admin area.
Remove Concrete pads, Footings and bitumen m2 $12.77 $0.00 Enter the total area the workshops and buildings. Include the area of
(carpark) any bitumen carparks (or similar)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the admin area and carparks.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 Enter the total area of the admin, etc footprint requiring to be covered
seed and fertiliser. with fertiliser (and/or lime & gypsum) prior to seeding
UNIT RATE: Depends the required rehabilitation commitment (ie.
Trees will be more expensive than grass)
Precinct Security Deposit $6,386.65
Reshape deep rip and ameliorate sealed unsealed Ha $6,386.65 $0.00 Enter the total area of the road footprint requiring reshaping and deep
roads ripping.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the roads
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Disconnect and terminate services 1 @ $3,193.32 $3,193.32 This item includes disconnecting and terminating all services such as
power, water and sewer. It is a "one off" cost
Demolish and remove small buildings / tanks m2 $89.41 $0.00 Enter the total area of small buildings and tanks.
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical spillage in / around storage for disposal.
sheds). UNIT RATE: Depends on the haulage distance to the point where the
material is to be disposed.
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the sewerage and water treatment areas.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $3,193.32
Remove contaminated material from areas for m3 $2.55 $0.00 Enter the total volume (ie. area x depth of material) to be scalped off
disposal (ie. chemical/hydrocarbon spillage in the for disposal.
hard stand area). UNIT RATE: Depends of the haulage distance to the point where the
material is to be disposed.
Certified Correct:_________(initial)
395123303.xls Quarry Infrastructure
 Hardstand /Laydown Areas

Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the hardstand laydown areas
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $22,353.26

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Quarry Infrastructure
Domain 2: Tailings & Rejects Emplacements (if applicable)
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Tailings Dam / Impoundment (Key Information):

Materials Stored (ie. coal fines, coarse or co-disposed)

Volume Stored (m3)
Maximum Embankment Height (m)
Maximum Embankment Length (m)
Year Dam / Emplacement Commissioned
Storage area (ha)
Catchment Area of Tailings Dam / Emplacement (ha)
Briefly describe embankment construction.
(earthen, clay /rejects core, etc)

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Tailings Dams / Emplacements Source, cart and spread suitable material to cap m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume
the tailings emplacement (cap thickness material to cap the tailings emplacement. The material must have
determined by MOP) appropriate chemical & physical properties.

Apply engineered treatment as required (i.e. Ha $57,479.81 $0.00 This includes the area that requires engineering treatment is required
capping, capillary breaks, etc) - design in to satisfy conditions of the MOP, This may include compaction or
accordance with the MOP commitments. addition of multiple layers and / or capillary breaks.

Reshape walls / buttress around the dam / Ha $6,386.65 $0.00 This includes the area that requires stabilisation and reshaping works
emplacement - earthworks only around the walls of the emplacement (i.e. removal of rills and pipes
that may present long term stability issues)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping (only as required) to enhance revegetation program

Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the cap.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser

Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of rehabilitation that has been
established and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment

Precinct Security Deposit $0.00

Other Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Quarry Tailings
Domain 3: Waste Rock Dumps
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Successful Rehabilitation
Shaped Waste Rock Dumps
Unshaped Waste Rock Dumps
(minor reshaping required)
Unshaped Waste Rock Dumps
(major earthworks required)
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Maintenance of Established Revegetated Area Ha $830.26 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Maintenance of Shaped Topsoiled and Seeded Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the shaped overburden dumps.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the dump.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment
Precinct Security Deposit $0.00
Major bulk pushing to achieve grades nominated in m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
the MOP (i.e < 18o) and deep ripping (only as required) to enhance revegetation program
Minor pushing, final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks, rock lined waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the dump to ensure that it
the water is shed off.
Source, cart and spread topsoil. m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Maintenance of rehabilitated areas (up to 5 years) Ha $830.26 $0.00 This item includes the total area of that have been shaped, topsoiled
and seeded and requires subsequent fertiliser application. It assumes
application twice in the first five (5) years after establishment
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls Quarry Waste Rock Dumps
Domain 4: Active Quarry & Voids
Detail of person filling out the Worksheet:
Name
Position
Department
Date
Management Precinct
Active Pit
(including the voids and any internal
benches or mine strips)
Ramps
Highwall treatment
Disturbance ahead of Mining + water
management structures
River & Creek Diversions
Other
Department of Primary Industries Mineral Resources - Environment Branch
Rehabilitation Cost Calculation Spreadsheet
Legend:
Item fixed no entry required
Input from site optional (if information available)
Input mandatory
Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Major bulk pushing of the low wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate
Active pit area - benches blasted and doze to < 18o m3 $1.41 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped areas
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the tailings dam / emplacement.
Spoil amelioration and supply and spread / tree Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
pasture seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Major bulk pushing of the low wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping.
grades nominated in the MOP (i.e < 18o)
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Structural works, banks waterways Ha $1,788.26 $0.00 This item includes the area requiring earthworks (banks, & drains, etc)
to manage all surface water on the top of the emplacement to ensure
that it is shed off the reshaped areas
Source, cart and spread topsoil. m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped ramps
Spoil amelioration and supply and spread pasture / Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
tree seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Precinct Security Deposit $0.00
Drill & Blast Highwall OR m3 $0.89 $0.00 This item includes the total area of rehabilitation that have been
established and require subsequent fertiliser application. It assumes
application twice on the first five (5) years after establishment UNIT
RATE: drill & blast + dozer push
Major bulk pushing of the high wall are to achieve m3 $1.41 $0.00 This item includes the volume requiring major reshaping, rock raking
grades nominated in the MOP (i.e < 18o) and deep ripping (only as required) to enhance revegetation program
UNIT RATE: dozer push rate
Final trim, rock rake & deep rip Ha $638.66 $0.00 This item includes the area requiring minor reshaping, rock raking and
deep ripping to enhance revegetation program.
Source, cart and spread topsoil (at 20cm) m3 $1.53 $0.00 This includes sourcing, carting and spreading of a suitable volume of
topsoil to cover the reshaped area.
Spoil amelioration and supply and spread pasture Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
seed and fertiliser. as lime or gypsum prior to the application of grass seed and fertiliser
Security Fence around steep section highwall m $63.87 $0.00 This item includes the erection of a 2m security fence (lineal metre)
around the void and other dangerous areas.
High wall treatment - (trench + safety berm) m $73.45 $0.00 This item includes the construction of a safety berm and rill (lineal
metre) around the highwall to stop all vehicles, act accidentally driving
over haul road (engineered control).
Precinct Security Deposit $0.00
Areas cleared ahead of mining - re-establish Ha $2,682.39 $0.00 This includes the direct application of seed to restore the vegetation
vegetation commensurate with surround vegetation that was disturbed as part of clearing operations ahead of the mine.
Areas topsoil stripped ahead of mining - source m3 $2.55 $0.00 This includes sourcing, carting and spreading of a suitable volume of
cart and respread topsoil topsoil to cover the that have been disturbed
Reshape, deep rip, ameliorate and seed highwall / Ha $6,386.65 $0.00 This item includes the area requiring the addition of ameliorates such
internal access roads and tracks as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Reshape, deep rip, ameliorate and seed Ha $4,726.12 $0.00 This item includes the area requiring the addition of ameliorates such
exploration lines / areas as lime or gypsum prior to the application of grass / tree seed and
fertiliser
Clean water dams to be retained after mine closure @ $2,554.66 $0.00 This item includes making the dam spillway, and walls stable and
-make safe and minor earthworks. ensuring the integrity of the dam wall, etc.
Dirty Water Dams (Drain and remove sediments to m3 $4.09 $0.00 This item includes draining the dam and removing 500mm of
make dam water clean) potentially contaminated (saline) sediments to be buried in the pit.
UNIT RATE: must consider the distance from the dam to the disposal
area.
Precinct Security Deposit $0.00
Creek diversion - Channel maintenance through m $383.20 $0.00 This item includes the length (m) requiring ongoing maintenance of
spoil / backfill (20% of estimated diversion diversions constructed through unconsolidated overburden. This will
construction costs due to unknown in landform include earthworks repairs and stabilisation following flow events. It
assumes a suitably qualified engineer has designed and signed off on
stability) construction of the diversion
Creek diversion - Channel maintenance insitu m $191.60 $0.00 This item includes the length (m) requiring ongoing maintenance of
(10% of estimated construction cost for diversion) diversions constructed through unnatural ground. This will include
earthworks repairs and stabilisation following flow events. It assumes
a suitably qualified engineer has designed and signed off on
construction of the diversion
Creek diversion - Vegetation maintenance m2 $0.38 $0.00 This item includes the ongoing maintenance of vegetation within the
diversion channel & batters.
Precinct Security Deposit $0.00
Other 1 <insert> $0.00 This item includes <<to be added by the operator>>
Other 2 <insert> $0.00 This item includes <<to be added by the operator>>
Other 3 <insert> $0.00 This item includes <<to be added by the operator>>
Precinct Security Deposit $0.00
Total Security Deposit for the "Domain" $0.00
Certified Correct:_________(initial)
395123303.xls Quarry Active Quarry & Voids
Domain 5: Other
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Management Precinct Activity / Description Quantity Unit Unit Price Total Cost Description / Notes:
Other (eg. site contamination, closure The restoration and care and maintenance of items @ $25,546.58 $0.00 This item includes ensuring that sufficient resources are made
plan preparation, etc) that have historical significance and are to be available to restore items of heritage significance and also provide
retained after the cessation of mining money to enable the ongoing care and maintenance of the structure (if
not the responsibility of any another stakeholder i.e. council, historical
society)

Cap exploration holes @ $319.33 $0.00 This includes capping & rehabilitation of all old Cap exploration holes
around the site
Construction / Deconstruction of Bridges and @ $0.00 $0.00 Value to be provided by company
crossings
Construction of Fencing - general @ $63.87 $0.00 Includes general fencing around site or site works
Other 5 <insert> $0.00 This item includes <<to be added by the operator>>
Other 6 <insert> $0.00 This item includes <<to be added by the operator>>
Other 7 <insert> $0.00 This item includes <<to be added by the operator>>
Other 8 <insert> $0.00 This item includes <<to be added by the operator>>
Other 9 <insert> $0.00 This item includes <<to be added by the operator>>
Other 10 <insert> $0.00 This item includes <<to be added by the operator>>

Precinct Security Deposit $0.00

Total Security Deposit for the "Domain" $0.00

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Quarry Other
Third Party Project Management & Contingencies
Detail of person filling out the Worksheet: Legend:

Name Item fixed no entry required

Position Input from site optional (if information available)

Department Input mandatory

Date

Item Activity / Description Quantity Unit Cost Total Cost Description / Notes:
Sub-Total (Domains) $47,899.84
Third Party Project Mobilisation & Demobilisation (third party contractor 1 @ $0.00 $0.00 Cost would have to be determined (justified) on the basis of the
Management rates apply). equipment required and the distance of the mine from the likely contractor
to be used.
DRE Tender Preparation and Assessment 1 @ $6,386.65 $6,386.65 Values provided in this cell are provided as a minimum, and should be
assessed based on the size of the site, and works required.

Development of Unplanned Closure Plan 1 @ $31,933.23 $31,933.23 Values provided in this cell are provided as a minimum, and should be
assessed based on the size of the site, and works required.

Post closure environmental monitoring 5% % $2,394.99 $2,394.99 % of the subtotal for all domains

Project Management & Surveying 10% % $4,789.98 $4,789.98 % of the subtotal for all domains

Indexation @ $0.00

Other <insert> @ $0.00

Other <insert> @ $0.00

Sub-Total (Sundry Items) $45,504.85

Sub-Total (Domain and Sundry Items) $93,404.70

Contingency Contingency 10% % $93,404.70 $9,340.47

Precinct Security Deposit $102,745.17 exclusive of GST

Sub-Total Rehabilitation Estimate for "Domains" $47,899.84

Total Rehabilitation Estimate for "Sundry Items" $45,504.85
Contingency (based on Sundry and Domains) $9,340.47

Department of Primary Industries Mineral Resources - Environment Branch Certified Correct:_________(initial)

Rehabilitation Cost Calculation Spreadsheet 395123303.xls Management & Contingencies