|
Main Cresson Mine Reclamation - Mass Earthwork Growth Media Haul /Place, and Reveaetation
<br />15 -Main Cresson
<br />3/21/2014
<br />Area
<br />Number Units Back6N and Levelina Earthwork
<br />Total Area
<br />608,5 Acres Total Volume of Cut-
<br />9,995,683 cy
<br />Choice of Equipment Fleet for Heavy Dozing (Enter
<br />D1D
<br />Area
<br />not reseeded or GM
<br />301.8 Acres Total Volume of Fill-
<br />2,613,209 cy
<br />Heavy Grading and Growth "D10- or "Dill")
<br />Net Area of Reseed/GM
<br />306,7 Acres Volume Used for cold
<br />6,304,446 cy -Avg,
<br />Medium Hauling GM Haul: (Enter "77T' or
<br />Average Haul Distance -
<br />501 ft
<br />"623 ")
<br />777
<br />5 it doze
<br />Volume entire area w /100'HD
<br />2,474,047 Area anon Requiring Mass
<br />Excavation
<br />3,830,399 Cy
<br />Push
<br />Distance for Heavy Grading
<br />100,0 ft Weighted HD Mess
<br />Excavation
<br />462 ft
<br />Note: Average of Cut/Fill used for calculation, of which 2.47
<br />Total
<br />Area of Tree Planting
<br />62 Acres Light Grading Area'.
<br />0 Acres
<br />million is leveling 5 ft piles and remainder is assumed
<br />to be Mass
<br />Fencing Length above Mine Area
<br />24350 Feet
<br />Excavation Cut /Fill. Cost for 777 Trucks and for Double Handled
<br />isce aneo
<br />Push with Dozers is compared and minimum value
<br />is used for
<br />eive fertilizing
<br />and ripping simultaneously
<br />total
<br />r?
<br />Mh.D
<br />306.7 acres Defaults to Total unless manually Changed
<br />eive seeding
<br />& harrowng simultaneousy
<br />with an Entry
<br />R
<br />306.7 acres
<br />Activity Quantifies
<br />Work Hour s
<br />Eqmt Cost
<br />Labor Cost Material Cost Total Cost Verifications and Checks
<br />Heavy Grading with D10 2,474,047
<br />1,307 $
<br />408,750 $
<br />42.929
<br />included $ 451,678 1,893 cy/hr
<br />$ 0.18 $Icy
<br />'Light Grading/Shaping D9 (ac) -
<br />- $
<br />- $
<br />-
<br />included $ - 2 rated
<br />$ - $/acre
<br />Mass CutBriA 3,830,399
<br />777 Truck (cy/hr) 670
<br />5,713 $
<br />2,462,057 S
<br />180,167
<br />included $ 2,642,224 E 0.69 $Icy
<br />992 Loader (cy/hr) 2,011
<br />1,904 $
<br />1,124,820 $
<br />62,567
<br />included $ 1,187,387 E 0.31 $ /cy
<br />14 H Grader Fleet hrs/4
<br />1,428.35 $
<br />181,168 $
<br />46,621
<br />included $ 227,790 $ 0.06 $Icy
<br />$ 1.14 Elcy
<br />5K gal H20 Truck Fleet hrs/4
<br />1,428 $
<br />266,220 $
<br />44,166
<br />included $ 310,386 $ 0.08 a/cy
<br />Total Cost 777 Trucks
<br />$
<br />4,034,265 $
<br />333,522
<br />$ 4,367,787
<br />Alternative Cost D10 Dozer
<br />15,756 $
<br />4,928,576 $
<br />517,620
<br />included $ 5,446,195 243 cyIhr
<br />$ 1.42 $Icy
<br />Lesser Amount Used-
<br />$
<br />4,034,265 $
<br />333,522
<br />S 4,367,787 Used for Total
<br />GrovAh Media Hauled by Truck -3 trucks per loader
<br />Total GM Req'd.
<br />247,405 ry Avg. Fleet Unil Cost=
<br />E 2.76 $Icy
<br />Source l- Stockpile -GM14 25,000
<br />94 $
<br />59,224 E
<br />4,008
<br />induced $ 63,232 265.0 cy/hr
<br />$ 2.53 $/cy
<br />Source l- Stockpile -GM27a 159,858
<br />584 $
<br />366,478 $
<br />24,801
<br />included $ 391,278 273.8 cy/hr
<br />$ 2.45 $Icy
<br />Source l- Stockpile -GM30 42,221
<br />151 S
<br />94,697 $
<br />6,408
<br />included $ 101,105 279.9 cy/Tr
<br />$ 2.39 $Icy
<br />Source 1- Stockpile -GM37 20,326
<br />63 $
<br />39,725 $
<br />2,688
<br />$ 42,413 321.2 cy/hr
<br />$ 2.09 $/cy
<br />Source 1 - Stockpile - -
<br />- $
<br />- $
<br />-
<br />$ - 0.0 cy/hr
<br />$ - $ /cy
<br />14 H Grader Fleet hmf4
<br />223.05 $
<br />28,291 $
<br />7,280
<br />included $ 35,571
<br />$ 0.16 &Icy
<br />5K gal HO Truck Fleet hrcl4
<br />223.05 $
<br />41,573 $
<br />6,897
<br />included E 48,470
<br />$ 0.21 $/cy
<br />rSpread Growth Medium (cy) 247,405
<br />348.6 $
<br />85,166 $
<br />11,453
<br />included $ 96,619
<br />$ 0.39 E /cy
<br />D9 Rata(cyalr) 710
<br />"Sod Analyses ( #) 61.34
<br />included
<br />included $
<br />1,388 $ 1,388
<br />Rate (ac /sample) 5
<br />'Rip & Fertilize (ac) 307
<br />179.4 E
<br />8,669 $
<br />5,894 $
<br />54,347 $ 68,911
<br />S 224.69 S/acre
<br />D4 Rate (ai 1.7
<br />'Seed & Harrow (ac) 307
<br />131.4 E
<br />6,896 $
<br />4,316 $
<br />17,484 $ 28,696
<br />$ 93.56 $ /acre
<br />D4 Rate (ai 2.3
<br />"Hydro-Mulching(ad) 307
<br />511.2 $
<br />38,325 $
<br />16,119 $
<br />161,302 $ 215,746
<br />$ 703.44 $ /acre
<br />Rate (arJhr) 0.60
<br />10Plant Tress( ac) 82.0
<br />92.5
<br />$
<br />2,062 $
<br />55,749 $ 57,810
<br />$ 932.43 $ /acre
<br />Rate (ad/hr) 0.67
<br />Total Work Hours=
<br />30,138.5
<br />11Supervisor (work hrs/4)
<br />7,534.6 $
<br />139,540 $
<br />403,781
<br />included $ 543,321
<br />Subtotals=
<br />$
<br />5.351,597 $
<br />872,159 $
<br />290,270 $ 6,514,026
<br />Total Reclamation Cost Estimate
<br />for Reclamation Area =
<br />$ 6,514,028 $ 6,514,026 check
<br />S
<br />5.351.597 $
<br />872.159 $
<br />290,270 t- checks Revised by MDE (12- 5-
<br />12X3-10-14)
<br />15 -Main Cresson
<br />3/21/2014
<br />
|