Laserfiche WebLink
Albert Frei and Sons, Inc. Hatchery Pit <br /> M-2014-043 <br /> Task Description Direct Cost <br /> 001 - Build Phase 1 Slurry wall $9, 534 . 00 <br /> 190, 6808*5% <br /> 002 - Build Phase 2 Slurry wall <br /> Revised to install compacted liner <br /> 002a - Excavate liner material using Shale $67, 985 . 94 <br /> from mine floor with trackhoe <br /> 86000*1 . 12=96320yds @ 71�/yd <br /> 002b - Haul liner material and place in 5 $90, 225 . 79 <br /> foot lifts using off road haul trucks 96320 <br /> yds @ 93 . 7�/ yard <br /> 002c - Compact liner material $7, 832 . 32 <br /> Liner construction time 38 days $210 . 00/day <br /> 002d - French drain installation and materi- $100, 000 . 00 <br /> als <br /> 002e - Dewatering Phase 2 area to be sur- $120, 893 . 00 <br /> rounded by liner - 28 .25 ac @ 18 ft deep, 52 <br /> days @ $114 . 05/day <br /> 002f - Testing $6, 000 . 00 <br /> 003 thru 006 Backfill upper slopes in Phase 2 $236, 110 . 14 <br /> 55558*1 . 15=63892yds @ $2 .451/yd <br /> 008- Spread Topsoil 10 inches on 37 .25 ac $45, 881 .29 <br /> 50, 080*1 . 12= 56, 090 yds @ 81 . 8�/yd ( scraper <br /> & Grader) <br /> 009- Revegetation 43 . 54 ac . @ $1135 . 75/ac. $49,450 . 56 <br /> Concrete demo from Plant 220 yds @$7 . 00/yd $1, 540 . 00 <br /> Weed Control per year $5, 000 . 00 <br /> 010- Mob/demob $7, 552 . 00 <br /> Total Direct costs $748, 005 . 04 <br /> INDIRECT COSTS <br /> Liability insurance @ 2 . 02% $15, 109 . 70 <br /> Performance bond @ 1 . 05% $11, 220 . 08 <br /> Job Superintendent 120.00hrs @ $41.25/hr $4, 950 . 00 <br /> Profit @ 10% $74, 800 . 50 <br /> Total Indirect costs $106, 080 .28 <br /> Engineering and Management <br /> Reclamation Management @ 5% $37,400 .25 <br /> En ineerin @ 6% $44, 880 .30 <br /> Total bond $936,365. 87 <br />