Laserfiche WebLink
L.G. EVERIST, INC. FIRESTONE GRAVEL RESOURCE <br /> M-1996-052 Revised: January 25, 2019 <br /> Task Description Direct Cost <br /> 001 - Revegetation - 130.0 acres @ $737.55/ac $95, 881.62 <br /> 002 - Replace Topsoil - 130.0 ac 8 'deep *1.12 @ $150,227.44 <br /> 95.9 /yd <br /> 003 - Rip Plant site, drying pad and bone yard $7, 859.19 <br /> 70.6 ac @ $111.32/ac <br /> 004 - Grade and shape 130.0 acres @ $111.75/ac. $14,527.50 <br /> 005 - Construct compacted liner in Stage 2 pond $115, 081.22 <br /> 125, 875 yds *1.15 @ 79.5 / yd <br /> 006 - Construct compacted liner on 3220 lft of $139, 816.79 <br /> working face 152, 931 yds * 1.15 @ 79.5 /yd <br /> 007- Mob/demob $5, 017.23 <br /> 000 - Dewatering proposed lake areas in liner $17, 770.75 <br /> areas - 70.0 ac @ 26 ft deep for 232 days @ <br /> $114 .05 /day <br /> 000 - Weed Control per year $5, 000.00 <br /> 000 - Concrete demo from Plant 100 yds @ $7.00/yd $700.00 <br /> 000 - 20% bond on 5400 ft of completed liner $40, 780.65 <br /> 000 - QA/QC testing, engineering oversight and $16, 000 .00 <br /> reporting for liner construction <br /> Secondary seeding 130 ac * 25% @ $632.10 $20, 543 .25 <br /> Total Direct costs $629,205 .64 <br /> INDIRECT COSTS <br /> Liability insurance @ 2 .02% $12, 709.95 <br /> Performance bond @ 1.05% $6, 606.66 <br /> Job Superintendent 152.00 hrs @ $41.25/hr $6,277.49 <br /> Profit @ 10% $62, 920.56 <br /> Total Indirect costs $88, 514.66 <br /> Engineering and Management <br /> Reclamation Management @ 5% $30, 503 .11 <br /> Engineering @ 6% $35, 886.01 <br /> Total bond $784,109.42 <br /> RECOMMEND BOND BE SET AT$784,100.00 <br />