|
AGMEX
<br /> Table 2:2020 Detailed Final Reclamation Cost Estimate
<br /> Demolition of Structures
<br /> Description Disposal 2013 SI-01' Adjustments Adjusted Cost/Unit
<br /> Structure Dimensions Material City Location Hours Cost/Unit Total Cost Location' Inflation' Location Inflation Total Total Cost
<br /> Fuel Tank 30x20 Steel 1 EA Recycling $1,000.00 $1,000.00 $36.00 $113.96 $1,149.96 $1,149.96
<br /> Fuel Island 40x52 Concrete 2,080 SF On-site $0.214 $445.12 $0.01 $0.02 $0.25 $511.87
<br /> Fuel Island 20x30 Concrete 6D0 SF On-site $0.214 $128.40 $0.01 $0.02 $0.25 $147.65
<br /> Trailer Office S1x13 Mixed 663 SF Landfill $1.023 $678.25 $0.04 $0.12 $1.18 $779.96
<br /> Trailer Break Room 5143 Mixed 663 SF Landfill $1.023 $678.25 $0.04 $0.12 $1.18 $779.96
<br /> Office Trailer Foundation 51x13 Concrete 663 SF On-site $3.331 $2,208.45 $0.12 $0.38 $3.83 $2,539.63
<br /> Break Room Trailer Foundation 5143 Concrete 663 SF On-site $3.331 $2,208.45 $0.12 $0.38 $3.83 $2,539.63
<br /> Trailer Steps 10x14x2 Concrete 280 SF On-site 196.4 $3.331 $932.68 3.60% 11% $0.22 $0.38 $3.83 $1,072.54
<br /> Maintenance Building Pad 25x13 Concrete 325 SF On-site $3.331 $1,D82.58 $0.12 $0.38 $3.83 $1,244.92
<br /> Maintenance Building 40x68+25x13 Steel 3,712 SF Recycling $1.109 $4,116.61 $0.04 $0.13 $1.28 $4,733.93
<br /> Crusher Metal Roof 23x35 Steel 805 SF Recycling $1.109 $892.75 $0.04 $0.13 $1.28 $1,026.62
<br /> Crusher Slab 3501 Concrete 1,085 SF On-site $3.331 $3,614.14 $0.12 $0.38 $3.83 $4,156.11
<br /> Conveyor System(belt+walkway 9718x4+ Steel 51,179 SF Recycling $1.109 $56,757.51 $0.04 $0.13 $1.28
<br /> +structures) 2558x3+8 $65,268.87
<br /> Conveyor Supports I 457x6x2 Concrete 5,484 SF On-site $3.331 $18,267.20 1 $0.12 $0.38 $3.83 1 $21,006.55
<br /> Totals 1 196.41 $93,010.38 1 $106,958.20
<br /> 'From DRMS calculations for SI-01
<br /> z United States Bureau of Labor Statistics(https://data.bls.gov/citi-bin/cpicaic.pi)$1 in February 2013 has the same buying power as$1.11 in December 2019.
<br /> Backfill&Grading
<br /> Equipment Equipment Labor Materials
<br /> Task Description Qty Quantity' Productivity I Hours Cost/Unit Total Cost Cost/Unit Total Cost Cost/Unit Total Cost Total Cost
<br /> Backfill Pits with Waste Rock
<br /> Load trucks 349 Excavator 2 1,922,000 cy 312.4 cy/hr 3077.2 $146.04 $898,788.58 $45.98 $282,979.31 $1,181,767.89
<br /> Haul Rock to Pit 740 Off-Road Truck 6 1,922,000 cy 104.1 cy/hr 3077.2 $151.55 $2,798,097.96 $33.89 $625,717.85 $3,423,815.81
<br /> Grade Rock D8T Dozer 1 1,922,000 cy 1000 cy/hr 3077.2 $173.30 $533,278.76 $45.98 $141,489.66 $674,768.42
<br /> Totals 3077.2 $3,331,376.72 $767,207.51 $- $4,098,584.23
<br /> Quantity taken from SI-01
<br />
|