|
22- Basins
<br />VLF Ponds, Sediment Ponds, and Storm Water Control Basins Reclamation Costs - 2014
<br />Sediment and Storm Water Ponds
<br />Eqmt cost
<br />Labor Cost
<br />Material Cost Total Cost
<br />What are costs from the 2006 DRMS updated version? $
<br />7,324 $
<br />3,020 $
<br />9,899 $ 20,243
<br />What is the inflation factor to use to adjust?
<br />116%
<br />116%
<br />116%
<br />Calculated 2014 costs = $
<br />8,463 $
<br />3,490 $
<br />11,439 $ 23,392
<br />EMP Pond Reclamation (EMP10 and 16)
<br />What is total volume to fill the Basins at reclamation?
<br />What is the toal volume of growth media required?
<br />What is the cost to haul fill and growth media?
<br />What is the cost to revegetate the pond area?
<br />Total Cost for Reclamation of Pond Area =
<br />Based on similar projects divide total cost as follows
<br />Capacities 4.8 AF (EMP10) - 10.6 AF (EMP16)
<br />73,729 cu yds Amendl0 Storm Water Drawings Plus New EMPs
<br />4,498 cu yds Amendl0 Storm Water Drawings Plus New EMPs
<br />$ 2.50 $ /cy Similar to SGOSA costs
<br />$ 120 $ /acre Similar to SGOSA costs hand seeding
<br />$ 195,749
<br />Eqmt Cost Labor Cost Material Cost Total Cost
<br />(70% of total) (15% of total) 05% of total)
<br />Basin
<br />Area
<br />Capacity
<br />Capacity (CY)
<br />Total GM Volume
<br />EMP9
<br />24,800
<br />6
<br />9,196
<br />9655
<br />EMP16
<br />21,400
<br />5
<br />7,744
<br />8140
<br />EMP18
<br />24,700
<br />6
<br />9,196
<br />9653
<br />EMP19
<br />31,600
<br />8
<br />12,261
<br />12847
<br />EMP20
<br />36,290
<br />9
<br />14,520
<br />15192
<br />EMP21
<br />32,921
<br />4
<br />6,292
<br />6902
<br />EM P22
<br />8,095
<br />1
<br />2,097
<br />2247
<br />Total
<br />179,806
<br />38
<br />61,307
<br />64,636
<br />Eqmt Cost Labor Cost Material Cost Total Cost
<br />$ 137,025 $ 29,362 $ 29,362 $ 195,749
<br />Fresh Water Pond atOld Fuel Island (added to model 4 -28 -09
<br />What is total volume to fill the hole at reclamation? 1,217 cu yds Pond dwg provided by Comer (3- 25 -09)
<br />What is the toal volume of growth media required? 169 cu yds Pond dwg provided by Comer (3- 25 -09)
<br />What is the cost to haul fill and growth media? $ 2.50 $ /cy Similar to SGOSA costs
<br />What is the cost to revegetate the pond area? $ 120 $ /acre Similar to SGOSA costs hand seeding
<br />Total Cost for Reclamation of Pond Area = 3,490
<br />Eqmt Cost Labor Cost Material Cost Total Cost
<br />Based on similar projects divide total cost as follows (70% of total) (15% of total) (15% of total)
<br />$ 2,443 $ 524 $ 524 $ 3,490
<br />External Storaqe Ponds for VLF
<br />Detox, Dewater, Sludge Removal from ponds
<br />Reclamation of depressions
<br />Subtotal =
<br />What is the inflation factor to use to adjust?
<br />Calculated 2014 costs =
<br />Eqmt Cost Labor Cost Material Cost Total Cost
<br />$ 16,270 $ 27,843 $ 110,496 $ 154,609
<br />$ 46,684 $ 10,692 $ 25,047 $ 82,423
<br />$ 62,954 $ 38,535 $ 135,543 $ 237,032
<br />$ 237,032
<br />1.150595238 1.150595238 1.150595238
<br />$ 72,435 $ 44,338 $ 155,955 $ 272,728
<br />$ 272,728
<br />Total $ VLF + Sed Basins + F.W. Fuel Island Ponds $ 220,366 $ 77,714 $ 197,280 $ 495,359
<br />Revised MDE (3- 10 -14)
<br />3/21/2014
<br />
|