|
A�mMax
<br /> Table 2(continued):2020 Detailed Final Reclamation Cost Estimate
<br /> R Lion
<br /> Equipment Labor Materials
<br /> Task E ul mam Qpa Prod Houn Cost/Unit Total Cost Cost/Unit Total Cost nit Total Cast Total Cost
<br /> Growth Media Application in h
<br /> Place 627 Scraper 3 205,700 cv 324 cv/hr 211.7 $235.56 $149,604.16 $45.98 $29,201.90 $178,806.05
<br /> Seed Bed Preparation
<br /> Rip D6 LGP Doter 2 255 ac 1.2 ac/hr 106.3 $127.48 $27,102.25 $45.98 $9,775.35 $36,877.60
<br /> Fertilizer Application
<br /> Fertilizer(0-45-0) @ 67 lbs/ac 255 ac $32.43 $8,269.14 $8,269.14
<br /> Broadcast Tractor+Implement 1 255 ac 2.3 ac/hr 110.9 $75.00 $8,317.50 $45.98 $5,099.18 $13,416.68
<br /> Seed Application
<br /> Seed @ 16 Ibs/ac 255 ac $192.50 $49,087.50 $49,087.50
<br /> Broadcast Tractor+Implement 1 255 ac 2.3 ac/hr 110.9 $75.00 $8,317.50 $45.98 $5,099.18 $13,416.68
<br /> Mulching
<br /> Straw Mulch @ 2 ton/ac 255 ac $220.00 $56,100.00 $56,100.00
<br /> Blow Tractor+Implement 1 255 ac 0.8 ac/hr 318.8 $75.00 $23,910.00 $45.98 $14,658.42 $38,568.42
<br /> Crimp Tractor+Implement 1 255 ac 2.9 ac/hr 88.0 $75.00 $6,600.00 $45.98 $4,046.24 $10,646.24
<br /> Reveaetation Maintenance
<br /> Re-seeding 10%Failure Rate 10% $18,950.47
<br /> Totals 734.9 $223,851.40 $67,880.27 $313,456.64 $424138.78
<br /> Other Reclamation Costs
<br /> Equipment Labor
<br /> Hours Cost/Unit Total Cost Cost/Unit Total Cost Total Cost
<br /> Site Maintenance
<br /> Dust Suppression Water Truck 1 3395.2 $61.21 $207,820.19 $33.89 $115,063.33 $322,983.52
<br /> Road Maintenance 14M Grader 1 33952 $113.49 $385,321.25 545.98 $156,111.30 $541,432.54
<br /> Equipment Maintenance Mechanic's Truck 1 3395.2 $54.61 $195,411.87 $50.09 $170,065.57 $355,477.44
<br /> Mebi lization/Demobilization
<br /> 349 Excavator 2 $1,500.00 $3,000.00 $3,000.00
<br /> 740 Off-Road Truck 6 $11500.00 $9,000.00 $9,000.00
<br /> DST Dozer 1 $1,500.00 $1,500.00 $1,500.00
<br /> 627 Scraper 3 $1,500.00 $4,500.00 $4,500.00
<br /> D6 LGP Dozer 2 $1,500.00 $3,000.00 $3,000.00
<br /> Tractor+Implements 1 $1,000.00 $1,000.00 $1,000.00
<br /> Water Truck) 1 $1,500.00 $2,500.00 $1,500.00
<br /> 14M Grader 1 $11500.00 $1,500.00 $1,500.00
<br /> Mechanic's Truck 1 $500.00 $500.00 $500.00
<br /> Supervision
<br /> Earthwork Foreman 1 3591.6 $16.50 $59,261.40 $69.77 $250,585.93 $309,947.33
<br /> Reve etation Superintendent 1 1 1 1 734.9 1 $16.50 $12,125.85 $92.14 $67,713.69 $79,839.54
<br />
|