Laserfiche WebLink
20 - #3 &4 Ajax <br />3/21/2014 <br />Aiax Area and Former Pads 3 and 4 - Growth Media Placement and Reclamation <br />Reclamation Units Input Table <br />Area <br />Number Units <br />Backfill and Levetino Earthwork <br />Total Area <br />23 Acres <br />Total Volume of Cut - <br />0 cy <br />Heavy ucang <br />Area not reseeded or GM <br />0 Acres <br />Total Volume of FIIH <br />0 Cy <br />Choice of Equipment Fleet for <br />(Enter "010" or <br />D10 <br />Net Area of Reseed /GM <br />23.0 Acres <br />Volume Used for calc <br />0 Cy <br />Heavy Grading and Growth <br />o11 1 <br />Average Haul Distance - <br />Tc <br />100 ft <br />Medium Hauling <br />GM Haul: (Enter <br />623 <br />Area Requiring Mass <br />"777".r"623') <br />2 it doze Volume entire area wI100'HD <br />0 <br />Excavation <br />1 cy <br />Push Distance for Heavy Grading <br />100.0 It <br />it -giueu -mass <br />Fxr vaann <br />0 ft <br />Total Area of Tree Planting <br />13 Acres <br />Light Grading Area: <br />23 Acres <br />Fencing Length above Mine Area <br />0 Feet <br />Note: Light Dozing with a D9 is Assumed, based on 2 machine <br />hours per acre. No mass excavation or heavy grading is <br />eve elation Miscellaneous Processes <br />Acreage to receive fertilizing and ripping simultaneously <br />required. <br />with a D4 dozer? <br />23.0 acres Defaults to Total unless manually <br />Acreage to receive seeding & harrowing simultaneousy <br />Changed with an Entry <br />th a D4 dozer? <br />23.0 acres <br />Activity <br />Quantities <br />Work Hours Eqmt Cost Labor Cost <br />Material Cost <br />Total Cost verifications and Checks <br />Heavy Grading with D10 <br />0 <br />0 $ 0 $ 0 <br />included $ <br />0 1,893 cy /hr <br />$ <br />0.18 $/cy <br />'Light Grading/Shaping D9 (ac) <br />23 <br />46 $ 11,237 $ 1,511 <br />included $ <br />12,748 2 his /ac <br />$ <br />55428 $/acre <br />Mass Cut &fill <br />1 <br />777 Truck (cy /hr) <br />749 <br />0 $ 1 $ 0 <br />included $ <br />1 $ 0.62 S/cy <br />992 Loader (cy/hr) <br />2,247 <br />0 $ 0 $ 0 <br />included $ <br />0 $ 0.28 $/cy <br />$ <br />1.02 $ICY <br />14 H Grader <br />Fleet hrs/4 <br />0.00 $ 0 $ 0 <br />included $ <br />0 $ 0.05 $/cy <br />5K gal H2O Truck <br />Fleet hrs/4 <br />0 $ 0 $ 0 <br />included $ <br />0 $ 0.07 $/cy <br />Growth Media Hauled by Scraper <br />Total GM Req'd. 18,876 CuYd Avg. Fleet Unit Cost= <br />$1.37 $/cy <br />Source l- Stockpile -GM30 <br />18,876 <br />74 $ 16.509 $ 2,397 <br />included $ <br />18,907 253.6 cy /hr <br />$ <br />1.00 $/cy <br />Source 1 - Stockpile - <br />- <br />- $ - $ - <br />$ <br />- cy /hr <br />$/cy <br />Source 1 - Stockpile - <br />- <br />- $ - $ - <br />$ <br />- 0.0 cy/hr <br />$ <br />- $/CY <br />Source 1 - Stockpile - <br />- <br />- $ - $ - <br />$ <br />- 0.0 cy/hr <br />$ <br />- $/cy <br />Source l - Stockpile - <br />- <br />- $ - $ - <br />$ <br />- 0.0 cy/hr <br />$ <br />- $/cy <br />14 H Grader <br />Fleet hrs /4 <br />18.61 $ 2,360 $ 607 <br />included $ <br />2,967 <br />$ <br />0.16 $icy <br />5K gal H2O Truck <br />Fleet hrs /4 <br />18.61 $ 3,468 $ 575 <br />included $ <br />4,043 <br />$ <br />0.21 $/cy <br />4Spread Growth Medium (cy) <br />18,876 <br />26.6 $ 6,498 $ 874 <br />included $ <br />7,372 <br />$ <br />0.39 S/cy <br />D9 Rate(cy/hr) <br />710 <br />5Soll Analyses (#) <br />4.60 <br />included included $ <br />104 $ <br />1D4 <br />Rate (ac / sample) <br />5 <br />'Rip & Fertilize (ac) <br />23 <br />13.5 $ 650 $ 442 $ <br />4,076 $ <br />5,168 <br />S <br />224.69 $/acre <br />D4 Rate (aNhr) <br />1.7 <br />rSeed & Harrow, (ac) <br />23 <br />9.9 $ 517 $ 324 $ <br />1,311 $ <br />2,152 <br />$ <br />93.56 $/acre <br />D4 Rate (ac/hr) <br />2.3 <br />9Hydro- Mulching (ac) <br />23 <br />38.3 $ 2,874 $ 1,209 $ <br />12,096 $ <br />16,179 <br />$ <br />703.44 $/acre <br />Rate (acRrc) <br />0.60 <br />'OPlant Trees (ac) <br />13.0 <br />19.4 N/A $ 432 $ <br />11,689 $ <br />12,122 <br />$ <br />932.43 $/acre <br />Rate (arJhr) <br />0.67 <br />Total Work Hours - <br />265.3 <br />"Supervisor <br />(work hrs /4) <br />66.3 $ 1,228 $ 3,554 <br />included $ <br />4,782 <br />Subtotals= <br />$ 45,343 $ 11,926 $ <br />29,276 $ <br />86,545 <br />otal Reclamation Cost Estimate for Reclamation Area = <br />$ <br />86,545 Revised by MDE (125- <br />12)(3- 10.14) <br />20 - #3 &4 Ajax <br />3/21/2014 <br />