|
27 -Bldg Footprints
<br />Footnotes are at the bottom of the second page
<br />Revised MDE (3- 10 -14)
<br />3/21/2014
<br />2014 Estimate for Reclamation of Building Footprint Areas
<br />Dozer
<br />Truck Haul
<br />Scraper Haul
<br />Productivity (cy /hr)
<br />Weighted Avg
<br />Reclamation Area
<br />Acres
<br />Push Yardage
<br />Fill Yardage
<br />TS Yardage
<br />of Scraper Haul
<br />Vol x Prod.
<br />Productivity
<br />ADR Footprint Area
<br />4.0
<br />3,226
<br />300
<br />967,800
<br />Crusher Area
<br />76.2
<br />44,907
<br />61,455
<br />150
<br />9,218,295
<br />Crusher Ponds ( #1, #2, #011)
<br />incl abv
<br />8,691
<br />incl abv
<br />Victor Plantsite
<br />8.0
<br />6,452
<br />150
<br />967,800
<br />Emulsion Plant
<br />1.0
<br />807
<br />217
<br />175,011
<br />Engineering Pkg Lot + Bldg Footprint
<br />1.0
<br />807
<br />200
<br />161,400
<br />New Exploration Building (Added 2011)
<br />1.0
<br />800
<br />200
<br />160,000
<br />Total =
<br />91.2
<br />44,907
<br />8,691
<br />73,547
<br />11,650,306
<br />158.41 cy /hr
<br />Activity
<br />Units
<br />Work Hours
<br />Eqmt Cost
<br />Labor Cost
<br />Material Cost
<br />Total Cost
<br />Verifications / Checks
<br />'Grading ADR Footprint Area (ac)
<br />4.0
<br />8.00
<br />$ 1,954
<br />$ 263
<br />included
<br />$ 2,217
<br />$ 554.28 $ /ac
<br />D9 Rate (hrs /ac)
<br />2
<br />'Grading Crusher Footprint Area (cy)
<br />44,907
<br />51.93
<br />$ 16,244
<br />$ 1,706
<br />included
<br />$ 17,950
<br />$ 0.40 $ /cy
<br />D10 Rate (cy /hr)
<br />864.79
<br />with experienced operator,
<br />level push,
<br />and 83% job efficiency
<br />2Filling Crusher Ponds ( #1, #2, #011) w/ Clean Fill
<br />8,691
<br />773 Truck (cy /hr)
<br />489
<br />17.78
<br />$ 3,935
<br />$ 561
<br />included
<br />$ 4,496
<br />$ 0.52 $ /cy
<br />988 Loader (cy /hr)
<br />978
<br />8.89
<br />$ 2,051
<br />$ 292
<br />included
<br />$ 2,343
<br />$ 0.27 $ /cy
<br />14 H Grader
<br />Truck Hrs /4
<br />4.44
<br />$ 564
<br />$ 145
<br />included
<br />$ 709
<br />$ 0.08 $ /cy
<br />5K gal H2O Truck
<br />Truck Hrs /4
<br />4.44
<br />$ 828
<br />$ 137
<br />included
<br />$ 966
<br />$ 0.11 $ /cy
<br />D4 Dozer
<br />Truck Hrs /1.5
<br />11.85
<br />$ 542
<br />$ 389
<br />included
<br />$ 931
<br />$ 0.11 $ /cy
<br />'Grading Victor Plantsite Footprint Area
<br />8.0
<br />16.00
<br />$ 3,909
<br />$ 526
<br />included
<br />$ 4,434
<br />$ 554.28 $ /ac
<br />D9 Rate (hrs /ac)
<br />2
<br />'Grading Emulsion Plantsite Footprint Area
<br />1.0
<br />2.00
<br />$ 489
<br />$ 66
<br />included
<br />$ 554
<br />$ 554.28 $ /ac
<br />D9 Rate (hrs /ac)
<br />2
<br />'Grading Engineering Bldg + Pkg Lot
<br />1.0
<br />2.00
<br />$ 489
<br />$ 66
<br />included
<br />$ 554
<br />$ 554.28 $lac
<br />D9 Rate (hrs /ac)
<br />2
<br />'Haul Growth Medium to All Footprint Areas (cy)
<br />73,547
<br />389.96
<br />$ 86,506
<br />$ 12,562
<br />included
<br />$ 99,068
<br />$ 1.35 $ /cy
<br />623 Scraper (cy /hr)
<br />188.60
<br />14 H Grader
<br />Scraper Hrs /4
<br />97.49
<br />$ 12,365
<br />$ 3,182
<br />included
<br />$ 15,548
<br />$ 0.21 $ /cy
<br />5K gal H2O Truck
<br />Scraper Hrs /4
<br />97.49
<br />$ 18,171
<br />$ 3,015
<br />included
<br />$ 21,185
<br />$ 0.29 $ /cy
<br />°Spread growth medium (cy)
<br />73,547
<br />103.59
<br />$ 25,305
<br />$ 3,403
<br />included
<br />$ 28,708
<br />$ 0.39 $ /cy
<br />D9 Rate(cy /hr)
<br />710
<br />5Soil Analyses ( #)
<br />18
<br />included
<br />included
<br />$ 413
<br />$ 413
<br />Rate (ac / sample)
<br />5
<br />Footnotes are at the bottom of the second page
<br />Revised MDE (3- 10 -14)
<br />3/21/2014
<br />
|