|
14 -N Cresson
<br />19YU IIE
<br />North Cresson Mine Reclamation - Mass Earthwork, Growth Media Placement, and Revegetation
<br />Reclamation Units Input Table
<br />Area
<br />Number Units
<br />Backrin and Leveling Earthwork
<br />Total Area
<br />290.8 Acres
<br />Total Volume of Cut -
<br />880,980 cy
<br />Heavy
<br />Dozing (Enter
<br />Area not reseeded or GM
<br />17.1 Acres
<br />Total Volume of Fin-
<br />1,888,223 cy
<br />Choice of Equipment Fleet for
<br />•Di 0' or "Dl 1)
<br />010
<br />Net Area of Reseed /GM
<br />273.7 Acres
<br />Volume Used for cam
<br />2,207,847 Cy
<br />Heavy Grading and Growth
<br />Average Haul Distance
<br />100 ft
<br />Medium Hauling GM
<br />Haul: (Enter "777' or
<br />777
<br />Area Requiring Mass
<br />'623 -)
<br />5 It doze Volume entire area w 1100'HD
<br />2,207,847
<br />Excavation
<br />0 cy
<br />Push Distance for Heavy Grading
<br />100.0 It
<br />Weighted HD Mass
<br />0 ft
<br />Excavation
<br />Total Area of Tree Planting
<br />40 Acres
<br />Light Grading Area:
<br />0 Acres
<br />Fencing Length above Mine Area
<br />3120 Feet
<br />Note: All Mass Earthwork and Heavy Grading based on Leveling 5
<br />Reve etation Miscellaneous Processes
<br />Acreage to receive fertilizing and ripping simultaneously
<br />ft. Iles
<br />p
<br />th a D4 doze r7
<br />273.7
<br />acres Defaults to Total unless manually Changed with
<br />creage to receive seeding & harrowing simuhaneousy
<br />an Entry
<br />1h a D4 dozer?
<br />273.7
<br />acres
<br />Activity
<br />Quantities
<br />Work Hours Egmt Cost Labor Cost
<br />Material Cost
<br />Total Cost
<br />Venfications and Checks
<br />Heavy Grading with DID
<br />2,207,847
<br />1,166 $ 364,769 $ 38,310
<br />included $
<br />403,079
<br />1,893 cy/hr
<br />$ 0.18 $/cy
<br />Light Grading/Shaping D9 (ac)
<br />-
<br />- $ - $ -
<br />included $
<br />-
<br />2 hrs /ac
<br />$ - $ /acre
<br />Mass Cut&fi8
<br />0
<br />777 Truck ( cy/hr)
<br />749
<br />0 $ 0 $ 0
<br />included $
<br />0
<br />$ 0.62 $/cy
<br />992 Loader (cy /hr)
<br />2,247
<br />0 $ 0 $ 0
<br />included $
<br />0
<br />$ 0.28 $/cy
<br />$ 1.02 $/CY
<br />14 H Grader
<br />Fleet hm/4
<br />0.00 $ 0 $ 0
<br />included $
<br />0
<br />$ 0.05 $/cy
<br />5K gal H2O Truck
<br />Fleet hrs /4
<br />0 $ 0 $ 0
<br />included $
<br />0
<br />$ 0.07 $/cy
<br />Growth Media Hauled by Truck3 trucks per loader
<br />Total GM Req'd. 220,785
<br />cy
<br />Avg. Fleet Unit Cost-
<br />$1.60 cy
<br />Source 1 - Stockpile GM1
<br />178,000
<br />377 $ 236,918 $ 16,033
<br />included $
<br />252,951
<br />471.7 cy/hr
<br />$ 1.42 $/cy
<br />Source 1 - Stockpile -GM4
<br />42,785
<br />84 $ 52,744 $ 3,569
<br />included $
<br />56,313
<br />509.3 cy/hr
<br />$ 1.32 $/cy
<br />Source 1 - Stockpile -
<br />-
<br />- $ - $ -
<br />included $
<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 cy/hr
<br />$ - $/CY
<br />14 H Grader
<br />Fleet hrs /4
<br />115.35 $ 14,630 $ 3,765
<br />included $
<br />18,395
<br />$ 0.08 $/cy
<br />5K gal H20 Truck
<br />Fleet hrs/4
<br />115.35 $ 21,499 $ 3,567
<br />included $
<br />25,066
<br />$ 0.11 S/cy
<br />4Spread Growth Medium (cy)
<br />220,785
<br />311.1 $ 76,002 $ 10,221
<br />included $
<br />86,223
<br />$ 0.39 $Icy
<br />D9 Rate(cy/hr)
<br />710
<br />5Soil Analyses(//)
<br />54.74
<br />included included $
<br />1,239 $
<br />1,239
<br />Rate (ac / sample)
<br />5
<br />5Rip 8 Fertilize (ac)
<br />274
<br />160.1 $ 7,736 $ 5,260 $
<br />48,500 $
<br />61,496
<br />$ 224.69 $ /acre
<br />D4 Rate (actor)
<br />1.7
<br />'Seed 6 Harrow (ac)
<br />274
<br />117.2 $ 6,154 $ 3,851 $
<br />15,603 $
<br />25,608
<br />$ 93.56 $/acre
<br />D4 Rate (ac/hr)
<br />2.3
<br />'Hydro-Mulching (ac)
<br />274
<br />456.2 $ 34,201 $ 14,385 $
<br />143,946 $
<br />192,533
<br />$ 703.44 $/acre
<br />Rate ( ac/hr)
<br />0.60
<br />'°Plant Trees (ac)
<br />40.0
<br />59.7 WA $ 1,330 $
<br />35,967 $
<br />37,297
<br />$ 932.43 $/acre
<br />Rate (ac/hr)
<br />0.67
<br />Total Work Hours =
<br />2,962.5
<br />"Supervisor (work hrs/4)
<br />740.6 $ 13,716 $ 39,691
<br />included $
<br />53,407
<br />Subtotals=
<br />$ 828,372 S 139,982 $
<br />245,254 $
<br />1,213,608 $1,213,608 check
<br />otal Reclamation Cost Estimate for Reclamation Area =
<br />1,213,608
<br />Revised by MDE (12- 512)(3-
<br />10.14)
<br />14 -N Cresson
<br />19YU IIE
<br />
|