|
Squaw Gulch Overburden Storage Area - Mass Earthwork Growth Medium Haulage /Placement, and Revegetation
<br />Reclamation Units Input Table
<br />Area
<br />Total Area
<br />Number Units
<br />272.1 Acres
<br />Backfill and Levelina Earthwork
<br />Total Volume of Cut -
<br />6,801,291 cy
<br />Choice of Equipment Fleet for Heavy Dozing (Enter
<br />D70
<br />Area not reseeded or GM
<br />0 Acres
<br />Total Volume of Fill-
<br />3,928,489 Cy
<br />Heavy Grading and Growth "Di0" or "oil)
<br />Net Area of Reseed /GM
<br />272.1 Acres
<br />Volume Used for cal;
<br />5,384,890 Cy
<br />Medium Hauling GM Haul: (Enter "777 or
<br />Average Haul Distance -
<br />1,033 ft
<br />"623'
<br />823
<br />5 0 doze Volume entire area w /100'HD
<br />2,194,940
<br />Area Requiring Mass
<br />3,169,980 Cy
<br />Push Distance for Heavy Grading
<br />100.0 If
<br />Excavation
<br />Weighted HD Mass
<br />Excavation
<br />992 ft
<br />Total Area of Tree Planting
<br />30 Acres
<br />Light Grading Area:
<br />0 Acres
<br />Fencing Length above Mine
<br />Area
<br />0 Feet
<br />Note: Average of Cut/Fill is used for Mass Earthwork, of which 2.19
<br />million is assumed leveling ft Iles and remainder
<br />9 P
<br />is truck haul with
<br />Rev lathe Miscellaneous d ceases
<br />Acreage to receive fertilizing and ripping simultaneously
<br />longer distances
<br />ith a D4 dozer?
<br />272.1
<br />acres Defaults to Total unless manually Changed with
<br />Acreage to receive seeding & harrowing simultaneousy
<br />an Entry
<br />ith a D4 dozer?
<br />272.1
<br />acres
<br />ActivOy Quantities
<br />Work Hours
<br />Egmt Cost
<br />Labor Cost Material Cost
<br />Total Cost
<br />Verifications
<br />and Checks
<br />Heavy Grading with DIO 2,194,940
<br />1,159 $ 362,637 $
<br />38,086
<br />included $
<br />400,723
<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 &fill 3,169,950
<br />777 Truck (cy/hr) 598
<br />5,298 $ 2,282,863 $
<br />167,054
<br />included $ 2,449,917
<br />$ 9.77 S/cy
<br />992 Loader (cy /hr) 1,795
<br />1,766 $ 1,042,953 $
<br />58,013
<br />included $ 1,100,966
<br />$ 0.35 $icy
<br />14 H Grader Fleet hrs/4
<br />1,324.39 $ 167,983 $
<br />43,228
<br />included $
<br />211,211
<br />$
<br />$ 0.07 $/cy
<br />1.28 $/cy
<br />5K gal H20 Truck Fleet hrs/4
<br />1,324 $ 246,844 $
<br />40,952
<br />included $
<br />287,795
<br />$ 0.09 $/cy
<br />Growth Media Hauled by Scraper
<br />Total GM Req'd.
<br />219,494 cY
<br />Avg. Fleet Unit Cost= $
<br />1.59 $Icy
<br />Source 1 - Stockpile -GM4 219,494
<br />1,004 $ 222,805 $
<br />32,356
<br />included $
<br />255,161
<br />218.5 cy /hr $
<br />1.16 $/cy
<br />Source t - Stockpile - -
<br />- $ - $
<br />-
<br />included $
<br />-
<br />Source l - 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 Fleet hrs/4
<br />251.10 $ 31,849 $
<br />8,196
<br />included $
<br />40,044
<br />$
<br />0.18 $icy
<br />5K gal H2O Truck Fleet hrs/4
<br />251.10 $ 46,800 $
<br />7,764
<br />included $
<br />54,564
<br />$
<br />0.25 $/cy
<br />4Spread Growth Medium (cy) 219,494
<br />309.3 $ 75,558 $
<br />10,161
<br />included $
<br />85,719
<br />$
<br />0.39 $/cy
<br />09 Rate(cy/hr) 710
<br />sSOil Analyses (0) 54.42
<br />included
<br />included $
<br />1,232 $
<br />1,232
<br />Rate (ac /sample) 5
<br />6Rip & Fertilize (ac) 272
<br />159.2 $ 7,691 $
<br />5,229 $
<br />48,216 $
<br />61,137
<br />$
<br />224.69 $/acre
<br />04 Rate (ac/hr) 1.7
<br />rSeed & Harrow (ac) 272
<br />116.5 $ 6,118 $
<br />3,829 $
<br />15,511 $
<br />25,458
<br />$
<br />93.56 $/acre
<br />D4 Rate (anlhr) 2.3
<br />"Hydro-Mulching (ac) 272
<br />453.5 $ 34,002 $
<br />14,301 $
<br />143,105 $
<br />191,407
<br />$
<br />703.44 $/acre
<br />Rate (aclhr) 0.60
<br />1'Plant Trees (ac) 30.0
<br />44.8 N/A $
<br />998 $
<br />26,975 $
<br />27,973
<br />$
<br />932.43 $ /acre
<br />Rate (ac/hr) 0.67
<br />Total Work Hours =
<br />13,461.4
<br />"Supervisor (work hrs/4)
<br />3,365.3 $ 62,326 $
<br />180,350
<br />included $
<br />242,675
<br />Subtotels =
<br />$ 4,590,427 $
<br />610,516 $
<br />235,039 $
<br />5,435,983 $ 5,435,983 check
<br />Total Reclamation Cost Estimate for Reclamation
<br />Area =
<br />$
<br />5,435,983
<br />Revised by MDE (12 -5.12)
<br />17 -Squaw OSA
<br />3/21/2014
<br />
|