|
0 0 0
<br />North Cresson Mine Reclamation Costs (2008
<br />Includes Schist Island and Globe Hill Pits
<br />Activity Quantities Work Hours Eqmt Cost Labor Cost Material Cost Total Cost Verifications and Checks
<br />
<br />'Heavy Grading (cy) 1,073,333 1,247 $ 582,771 $ 40,582 included $ 623,353 861 cy/hr $ 0.58 $/cy
<br />D11 Rate (cy/hr) 861
<br />2Light Grading/Shaping (ac) 92 184 $ 36,721 $ 5,987 included $ 42,708 2 hrs/ac $ 464.22 $/acre
<br />D9 Rate (hrs/acre) 2
<br />31-laul Growth Medium (cy)
<br />623 Scraper (Altman) 88,715 599 $ 127,930 $ 19,223 included $ 147,153 148.0 cy/hr $ 1.66 $/cy
<br />14 H Grader Fleet hrs/4 149.86 $ 15,967 $ 4,669 included $ 20,636 $ 0.23 $/cy
<br />5K gal H2O Truck Fleet hrs/4 149.86 $ 12,993 $ 4,246 included $ 17,240 $ 0.19 $/cy
<br />4Spread Growth Medium (cy) 88,715 125.0 $ 24,937 $ 4,065 included $ 29,002 $ 0.33 $/cy
<br />D9 Rate(cy/hr) 710
<br />5Soil Analyses (#) 22 included included $ 452 $ 452
<br />Rate (ac / sample) 5
<br />6Rip & Fertilize (ac) 110 64.7 $ 2,863 $ 2,105 $ 13,640 $ 18,608 $ 169.17 $/acre
<br />D4 Rate (ac/hr) 1.7
<br />Seed & Harrow (ac) 110 47.8 $ 1,955 $ 1,556 $ 11,550 $ 15,062 $ 136.92 $/acre
<br />D4 Rate (ac/hr) 2.3
<br />'Hydro-Mulching (ac) 110 183.3 $ 5,440 $ 5,297 $ 57,525 $ 68,262
<br />$
<br />620.56 $/acre
<br />Rate (ac/hr) 0.60
<br />1OPlant Trees (ac) - - N/A $ - $ - $ $/acre
<br />Rate (ac/hr) 0.67
<br />Total Work Hours = 2,751,2
<br />"Supervisor (work hrs/4) 687.8 $ 9,387 $ 29,334 included $ 38,722
<br />Subtotals = $ 820,964 $ 117,066 $ 83,167 $ 1,021,197 check = $ 1,021,197
<br />otal Reclamation Cost Estimate for North Cresson Mine = $ 1,021,197
|