|
Table A-3.1
<br />5ummary of regrade costs
<br />Drilling
<br />Blasting
<br />Total
<br />K/Gd Pits 1,522,199
<br />rage No.
<br />$ 60,504.20
<br />l u
<br />$ 419,897.22
<br />AE Pit 321,085
<br />$ 39.28
<br />$ 12,762.45
<br />$ 70,638.70
<br />Adjusted
<br />Total 1,843,284
<br />$ 24,548.52
<br />$ 73,266.65
<br />$ 405,522.48
<br />$ 515,965.77
<br />(Icy/hr
<br />Push/Haul
<br />Productivity
<br />Correction
<br />Productivity
<br />Equipment
<br />Unit Cost
<br />Roads -Ripping 2173583
<br />Total
<br />Pit
<br />Cubic Yards
<br />Distance
<br />(c/hr
<br />Factor
<br />(Icy/hr
<br />Hours
<br />/hr
<br />80
<br />Cost
<br />Ash Disposal
<br />252,639
<br />269
<br />1,167
<br />0.82
<br />959
<br />279.0
<br />$ 381.07
<br />$
<br />106,306.07
<br />Derringer Pit
<br />1,035,783
<br />335
<br />891
<br />0.82
<br />730
<br />1082.2
<br />$ 381.07
<br />$
<br />412,394.25
<br />K/Gdip Pits
<br />2,169,306
<br />268
<br />1,161
<br />0.82
<br />955
<br />2384.6
<br />$ 381.07
<br />$
<br />908,703.21
<br />K/Gdip Pits (Truck/Trackhoe)
<br />648,708
<br />1,356
<br />372
<br />1.00
<br />372
<br />6.8
<br />$ 3,389.72
<br />$
<br />867,801.21
<br />AE Pit
<br />471,746
<br />251
<br />1,216
<br />0.82
<br />997
<br />492.5
<br />$ 381.07
<br />$
<br />187,691.09
<br />Total
<br />4,578,182
<br />436
<br />994
<br />0.85
<br />842
<br />4245.1
<br />$ 807.38
<br />$
<br />2,482,895.84
<br />Drill and Blast Cubic Yards
<br />Benching $
<br />Drilling
<br />Blasting
<br />Total
<br />K/Gd Pits 1,522,199
<br />$ 24,509.24
<br />$ 60,504.20
<br />$ 334,883.78
<br />$ 419,897.22
<br />AE Pit 321,085
<br />$ 39.28
<br />$ 12,762.45
<br />$ 70,638.70
<br />$ 96,068.56
<br />Total 1,843,284
<br />$ 24,548.52
<br />$ 73,266.65
<br />$ 405,522.48
<br />$ 515,965.77
<br />rRavision: /% -0,;;- AN 2 g 2014
<br />APProved:
<br />Adjusted
<br />Push
<br />Productivity
<br />Correction
<br />Productivity
<br />Dozer
<br />Unit Cost
<br />Total
<br />Description Cubic Yards
<br />Distance
<br />(Icy/hr
<br />Factor
<br />(Icy/hr
<br />Hours
<br />/hr
<br />Cost
<br />Roads -Ripping 2173583
<br />n/a
<br />1500
<br />0.66
<br />986
<br />2204.4
<br />$ 322.49
<br />$
<br />710,882.57
<br />Roads-Regrade 2716978
<br />80
<br />1900
<br />0.66
<br />1249
<br />2175.4
<br />$ 322.49
<br />$
<br />701,528.85
<br />Impoundments 120066
<br />401
<br />500
<br />0.43
<br />0
<br />558.1
<br />$ 322.49
<br />$
<br />179,991.50
<br />Diversions 17443.3
<br />$
<br />17,130.71
<br />Finish Grading*
<br />656.4
<br />$ 179.45
<br />$
<br />117,784.45
<br />$
<br />1,727,318.09
<br />Total Regrade
<br />$
<br />4,726,179.70
<br />* Cat 16H, 2295 acres, 3.3 acres per hour
<br />* Cat 161-1,2166 acres, 3.3 acres per hour
<br />rRavision: /% -0,;;- AN 2 g 2014
<br />APProved:
<br />
|