|
16 -E Cres OSA
<br />3/21/2014
<br />East
<br />Cresson Overburden Storage
<br />Area
<br />Reclamation Units Input
<br />Table
<br />Ei9a
<br />Total Area
<br />Number Units
<br />467.6 Acres
<br />6ack0a and Levelina Eanhwork
<br />Total Volume of Cut -
<br />5,590,061 cy
<br />Choice of Equipment Fleet for
<br />Heavy Dozing (Enter
<br />DI
<br />Already Completed
<br />25.2 Acres
<br />Total Volume of FiIL
<br />4,921,931 cy
<br />Heavy Grading and Growth
<br />'D1o' .,"D1 1")
<br />Net Area of Reseed /GM
<br />442.4 Acres
<br />Volume Used for calc
<br />5,255,996 Cy
<br />Medium Hauling
<br />GM Haul: 77T' or
<br />Average Haul Distance -
<br />664 ft
<br />'623 ") 13")
<br />777
<br />5 ft doze Volume entire area w 1100'HD
<br />5,255,996
<br />Area Requiring Mass
<br />1 Cy
<br />Push Distance for Heavy Grading
<br />100.0 ft
<br />Excavation
<br />Weighted HD Mass
<br />564 ft
<br />Excavation
<br />Total Area of Tree Planting
<br />193 Acres
<br />Light Grading Area
<br />0 Acres
<br />Fencing Length above Mine Area
<br />0 Feet
<br />Rematation Miscellaneous Processes
<br />Acreage to receive fertilizing and nipping simukaneously
<br />ith a D4 dozer?
<br />442.4
<br />acres Defaults to
<br />Total unless manually Changed with
<br />creage to receive seeding & harrowing sknultaneousy
<br />an Entry
<br />ith a D4 dozer'
<br />442.4
<br />acres
<br />Act"
<br />Quantities
<br />Work Hours
<br />Eqmt Cost Labor Cost
<br />Material Cost
<br />Total Cost
<br />Verifications and Checks
<br />Heavy Grading with D10
<br />5,255,996
<br />2,776 s 868.369 $ 91,200
<br />included $
<br />959,569
<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 C W &tiA
<br />1
<br />777 Truck (cy /hr)
<br />655
<br />0 $ 1 $ 0
<br />included $
<br />1
<br />$ 0.71 $ /cy
<br />992 Loader (cy /hr)
<br />1,966
<br />0 S 0 $ 0
<br />included $
<br />0
<br />$ 0.32 $Icy
<br />14 H Grader
<br />Fleet hrs/4
<br />0.00 S 0 $ 0
<br />included $
<br />0
<br />$ 0.06 $ /cy
<br />$ 1.17 $/cy
<br />5K gal H2O Truck
<br />Fleet hrs/4
<br />0 S 0 $ 0
<br />included $
<br />0
<br />$ 0.08 $ /cy
<br />Growth Media Hauled by Truck -3 trucks
<br />per loader
<br />I Total GM Req'd. 356,870 cy
<br />Avg. Fleet Unit Cost=
<br />$ 1.74 $/cy
<br />Source t - Stockpile GM37
<br />28,124
<br />78 $ 48,895 $ 3,309
<br />included $
<br />52,204
<br />373.9 cymr
<br />$ 179 a/cy
<br />Source l - Stockpile GM38
<br />15,096
<br />46 $ 29,086 $ 1,968
<br />included $
<br />31,055
<br />325.8 cy/hr
<br />$ 2.06 $/cy
<br />Source 1 - Stockpile GM6-7
<br />98,950
<br />284 $ 177,993 $ 12,045
<br />included $
<br />190,038
<br />349.0 cy/hr
<br />$ 1.92 $/cy
<br />Source l- Stockpile GMlle
<br />171,700
<br />287 $ 180,468 $ 12,213
<br />$
<br />192,681
<br />597.3 cy/hr
<br />$ 1.12 $/cy
<br />Source l - Stockpile GM31
<br />42,000
<br />116 $ 72,604 $ 4,913
<br />$
<br />77,517
<br />363.2 cy/hr
<br />$ 1.85 $/cy
<br />14 H Grader
<br />Fleet hrs14
<br />202.71 $ 25,711 $ 6,616
<br />included $
<br />32,328
<br />$ 0.23 $/cy
<br />5K gal H2O Truck
<br />Fleet hrs/4
<br />202.71 $ 37,782 $ 6,268
<br />included $
<br />44,050
<br />$ 0.31 $/cy
<br />Spread Growth Medium (cy)
<br />356,870
<br />502.9 $ 122,848 $ 16,521
<br />included $
<br />139,369
<br />$ 0.39 &/cy
<br />D9 Rate(cy nr)
<br />710
<br />'Soil Analyses ( #)
<br />88.48
<br />included included $
<br />2,003 $
<br />2,003
<br />Rate (ac / sample)
<br />5
<br />6Rip &Fed'4¢e(ac)
<br />442
<br />258.8 $ 12,505 $ 8,502 $
<br />78,393 $
<br />99,401
<br />$ 224.69 $/acre
<br />D4 Rate (ac81r)
<br />1.7
<br />Seed & Harrow (ac)
<br />442
<br />189.5 $ 9,947 $ 6,225 $
<br />25.219 $
<br />41,392
<br />$ 93.56 $ /acre
<br />D4 Rate ( ay/hr)
<br />2.3
<br />'Hydro- Mulching (ac)
<br />442
<br />737.3 s 55,282 $ 23,251 $
<br />232,671 $
<br />311,204
<br />$ 703.44 $ /acre
<br />Rate (ac/hr)
<br />0.60
<br />1pPMnt Trees (ac)
<br />193.0
<br />288.1 N/A $ 6,419 $
<br />173,540 $
<br />179,958
<br />$ 932.43 $/acre
<br />Rate (ac/hr)
<br />0.67
<br />Total Work Hours =
<br />5,968.9
<br />"Supervisor
<br />(work hrs14)
<br />1,492.2 $ 27,636 s 79,968
<br />included $
<br />107,604
<br />Subtotal=
<br />5 1669.127 $ 279,420 $
<br />511,826 $
<br />2,460,372
<br />check=
<br />$ 2,460,372
<br />[Total
<br />Reclamation Cost Estimate for Reclamation Area -
<br />$
<br />2,460,372
<br />Revised by MDE (12 -5-
<br />12)(3 - 10-14)
<br />16 -E Cres OSA
<br />3/21/2014
<br />
|