|
East Cresson - Wild Horse Mine Reclamation Costs MLE2
<br />12 -East Cresson- WildHorse
<br />Kif'llrr IM
<br />"823*)
<br />Area
<br />Total Area
<br />Number Units
<br />173.2 Acres
<br />9ackfill and Leveling Earthwork
<br />Total Volume of Cut -
<br />2,663,740 cy
<br />Area Requiring Mass
<br />Heavy Dozing (Enter
<br />Area not reseeded or GM
<br />0 Acres
<br />Total Volume of Fill-
<br />1,561,315 Cy
<br />Choice of Equipment Fleet for
<br />D10
<br />•DI0* •D11
<br />1,266,693 cy
<br />Heavy Grading and Growth
<br />or j
<br />Net Area of Reseed /GM
<br />173.2 Acres
<br />Volume Used for calc
<br />2,663,740 cY
<br />Medium Hauling
<br />GM Haut (Enter 777'
<br />Average Haul Distance 785 ft
<br />12 -East Cresson- WildHorse
<br />Kif'llrr IM
<br />"823*)
<br />777
<br />Area Requiring Mass
<br />or
<br />5 it doze Volume entire area
<br />w1100'HD
<br />1,397,147
<br />Excavation
<br />1,266,693 cy
<br />Push Distance for Heavy Grading
<br />100.0 fl
<br />Weighted HD Mass
<br />733 ft
<br />Excavation
<br />Total Area of Tree Planting
<br />146 Acres Light Grading Area:
<br />0 Acres
<br />Fencing Length above Mine Area
<br />0 Feet
<br />Reve etation Miscellaneous Processes
<br />Acreage to receive fertilizing
<br />and ripping
<br />simultaneously with a D4 dozer?
<br />1732 acres Defaults to Total unless manually Changed
<br />Acreage to receive seeding 6 harrowing simultaneousy
<br />with an Entry
<br />th a D4 dozer?
<br />1732 acres
<br />Activity
<br />Quantities
<br />Work Hours Egmt Cost Labor Cost Matenal Cost
<br />Total Cost Verifications
<br />and Checks
<br />Heavy Grading with D70
<br />1,397,147
<br />738 $ 230,830 $
<br />24,243
<br />included $
<br />255,072 1,693 cy /hr
<br />$ 0,18 $ /cy
<br />2Ught Grading/Shaping D9 (ac)
<br />-
<br />- $ - $
<br />-
<br />included $
<br />- 2 h./ac
<br />$ - $/acre
<br />Mass Cut6fill
<br />1,266,593
<br />777 Truck (cy/hr)
<br />632
<br />2,005 $ B64,176 $
<br />63,238
<br />included $
<br />927,414 $ 0.73 s/cy
<br />992 Loader ( cy/hr)
<br />1,895
<br />668 $ 394,809 $
<br />21,961
<br />included $
<br />416,770 $ 0.33 $ /cy
<br />1.21
<br />14 H Grader
<br />Fleet hrs /4
<br />501 $ 63,590 $
<br />16,364
<br />included $
<br />79,954 $ 0.06 $/cy
<br />$ $/cy
<br />5K gal Hz0 Truck
<br />Fleet hrs /4
<br />501 $ 93,443 $
<br />15,502
<br />included $
<br />108,945 $ 0.09 $/cy
<br />Growth Media Hauled by Truck -3 trucks per loader
<br />Total GM Req'd.•
<br />139,715
<br />Cu Yd
<br />Avg. Fleet Unit Cost= $ 2.41 $ /cy
<br />Source 1 - Stockpile -GM4
<br />139,715
<br />441 $ 277,014 $
<br />18,746
<br />included $
<br />295,760 316.6 cy /hr
<br />$ 2.12 $ /cy
<br />Source l- Stockpile-
<br />-
<br />- $ - $
<br />-
<br />$
<br />-
<br />Sourcel - Stockpile -
<br />-
<br />- $ - $
<br />-
<br />$
<br />- 0.0 cy/hr
<br />$ - $/cy
<br />Source 1- Stockpile-
<br />-
<br />- $ - $
<br />-
<br />$
<br />- 0.0 cy/hr
<br />$ - $/cy
<br />Source 1 - Stockpile-
<br />-
<br />- $ - $
<br />-
<br />$
<br />- 0.0 cyRrr
<br />$ - $/cy
<br />14 H Grader
<br />Fleet hrs/4
<br />110.31 $ 13,992 $
<br />3,601
<br />included $
<br />17,592
<br />$ 0.13 $/cy
<br />5K gal H2O Truck
<br />Fleet hm/4
<br />110.31 $ 20,560 $
<br />3,411
<br />included $
<br />23,971
<br />$ 0.17 $/cy
<br />4Spread Growth Medium (cy)
<br />139,715
<br />196.9 $ 48,095 $
<br />6,468
<br />included $
<br />54,563
<br />$ 0.39 $/cy
<br />D9 Rate(cy/hr)
<br />710
<br />'Soil Analyses (1A
<br />34.64
<br />included included
<br />$
<br />784 $
<br />784
<br />Rate (ac / sample)
<br />5
<br />'Rip 8 Fertilize (ac)
<br />173
<br />101.3 $ 4,896 $
<br />3,329 $
<br />30,691 $
<br />38,915
<br />$ 224.69 $/acre
<br />D4 Rate (ac/hr)
<br />1.7
<br />Seed 8 Harrow (ac)
<br />173
<br />74.2 $ 3,894 $
<br />2,437 $
<br />9,873 $
<br />16,205
<br />$ 93.56 $/acre
<br />D4 Rate (ac/hr)
<br />2.3
<br />'Hydro�lvlulching (ac)
<br />173
<br />288.7 $ 21,643 $
<br />9,103 $
<br />91,091 $
<br />121,837
<br />$ 703.44 $/acre
<br />Rate ( ac/hr)
<br />0.60
<br />'oPlant Trees (ac)
<br />146.0
<br />217.9 WA $
<br />4,856 $
<br />131,279 $
<br />136,134
<br />$ 932.43 $/acre
<br />Rate ( ac/hr)
<br />0.67
<br />Total Work Hours =
<br />5,955.3
<br />"Supervisor (work hrs14)
<br />1,488.8 $ 27.573 $
<br />79,786
<br />included $
<br />107,359
<br />Subtotals =
<br />$ 2,064,513 $
<br />273 04
<br />263,718 $ 2,601,276 $ 21601,276 check
<br />otal Reclamation Cost Estimate for Reclamation
<br />Area =
<br />2,601,2
<br />Revised by MDE (12- 5-M(3. 10.14)
<br />12 -East Cresson- WildHorse
<br />Kif'llrr IM
<br />
|