Laserfiche WebLink
Permit Amendm16. Climax Mina 0 <br />CLIMAX MINE RECLAMATION COST ESTIMATE <br />Financial Reoortina Unit Rates <br />3 Dam <br />Assumptions: <br />Tasks: <br />Grade area east of 3 Dam (C20) <br />Cover future raise with 24" overburden, 6" subsoil <br />Timing <br />End of Mine Life <br />Total Cost <br />$149,174 <br />Calculations <br />From previous state based estimate <br />and 6" topsoil per HMI Soil Quantities spreadsheet Feb-2010 and AM06 Exhibit E text. <br />Initial Swell Cost/Unit Cost/Unit Total Labor Cost/Unit Total Material <br />Task/Area # of Equip Volume Factor Qty Units Production Units Him Req'd Equip Total Equip Cost Labor Cost Materials Cost Total Cost <br />Grade area east of 3 Dam (C20) <br />CAT 07H 1 3,226 1.00 3,226 (cy) 222.21 (cy/hr) 14.52 $138.24 $2,007.20 $33.81 $490.85 $2,498.05 <br />6. Productivity based on grading for C17, C18, 8 C19. $/analysis <br />TOPSOILCOVER <br />Haul and Place 6" topsoil/biosolids over 6" subsoil over 24" local cap material (9 ac) <br />CAT 7778 Haul Truck 4 43,560 1.000 43,560 (cy) 193.94 (cy/hr) 225 $371.23 $83,379.26 $30.02 $6,742.50 $90,122 <br />CAT 992C Loader 1 Trucks Per Loader 4 56 $513.20 $28,816.79 $30.40 $1,707.26 $30,524 <br />D8N Dozer 1 56 $179.86 $10,099.39 $33.81 $1,898.21 $11,998 <br />14G Grader 1 56 $118.09 $6,630.96 $32.37 $1,817.80 $8,449 <br />Water Truck 1 56 $69.43 $3,898.31 $30.02 $1,685.63 $5,584 <br />Support Equipment Includes: DBN Dozer, 14G Grader 8 Water Truck <br /> Hrs Req d Total Equip Cost Total Labor Cost Total Material Co Total Cost <br />TOTAL COSTS 464 $ 134,832 $ 14,342 $ $ 149,174 <br />Exhibit L Feb 2011