Laserfiche WebLink
L.G. EVERIST, INC. FIRESTONE GRAVEL RESOURCE <br /> M-1996-052 Revised: February 8 , 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 81deep *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 $164, 882 .45 <br /> (2650 lft) 180, 347yds *1.15 @ 79.5�/ yd <br /> 006 - Construct compacted liner in Stage 3 (10,350 $643, 974 .84 <br /> lft) 704,375yds * 1.15 @ 79.5�/yd <br /> 007- Mob/demob $5, 017.23 <br /> 000 - Dewatering proposed lake areas in liner $45, 057.45 <br /> areas - 115. 02 ac @ 35 ft deep for 142 days @ <br /> $343 .95 /day (3 pumps) <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 5570 of completed liner NA <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 $1, 169, 670 .97 <br /> INDIRECT COSTS <br /> Liability insurance @ 2 . 02% $23, 627.35 <br /> Performance bond @ 1.05% $12,281.55 <br /> Job Superintendent 209.95 hrs @ $41.25/hr $8, 660 .31 <br /> Profit @ 10% $116, 967.10 <br /> Total Indirect costs $161, 536 .31 <br /> Engineering and Management <br /> Reclamation Management @ 5% $56, 576 .31 <br /> En ineerin @ 6% $66, 560 .36 <br /> Total bond $1,454,343.95 <br /> RECOMMEND BOND BE SET AT$1,454,400.00 <br />