Laserfiche WebLink
ALBERT FREI AND SONS, INC. PwBE 3 <br />BOND ESTIMATE -EXISTING CONDITIONS <br />JULY a6, a00a <br />EST/MATED UN/T COSTS FOR RECLAMAT/ON /TEMS: <br /> unit Cost <br />1. Revegetation includes grass seed mix, mulch, <br /> fertilizer and labor to drill <br />s $487.56/ac <br />2. Bench shaping including blasting grading and <br /> shaping D-9 cat?, push distance 100 ft or less 0.67/YD3 I~ <br />3. Growth medium pile slope shaping 235 track hoe. 0.20/YD3 1~ <br />4. Toe slope grading and shaping D-9 cat?I, <br /> push distance 100 ft or less 0.16/YD3 I~ <br />5. Recoiling benches, 988 Loader cat?, haul distance <br /> 1000 ft or less <br />• 0.60/YD3 1~ <br />6. Floor area shaping and <br />grading, <br /> 140G motor grader cat ?~, $49.24/AC i~ <br />7. Trees, includes planting costa & materials. $ 3.24/tree <br />8. Unroadable equipment and scrap removal @ 3 hr <br /> @ $20.00/hr to load and haul cost/load $200 $260.00/load <br />9. Demolition of concrete pads. $1.98/sq-ft <br />10. Secondary seeding rate of failure 258 <br /> RECLAMAT/ON COSTS <br />1. Revegetation, 17.64 ac @ $487.56/ac $ 8,750.50 <br />2. Bench shaping 330,100 cy @ 67C/cy 219,526.12 <br />3. Growth medium pile shaping, 14,580 cy @ <br /> 674/cy. 3,600.49 <br />4. Toe slope shaping, 90,000 cy @16C/cy 13,952.62 <br />5. Recoiling, 22,817 yd3 @ $0.60/yd3 7,014.29 <br />6. Grading mine floor 20.55 ac @ $49.24/ac 1,011.96 <br />7. Tree planting 260 trees @ $3.24/tree 842.40 <br />8. Unroadable and scrap removal, load and haul <br /> 35 loads @ $260/load 9,100.00 <br />9. Demolition of concrete pads. 270 sgft @ <br /> $1.98/sq-ft 534.60 <br />10. Reseeding costs 17.64 @ $487.65/ac * 25$ 2,187.62 <br /> Net Total $ 266,520.60 <br />11. Indirect costs <br /> Mobilization round trip (40 mi haul) 4,204.50 <br /> Insurance, Bond, & Profit 27,125.80 <br />12. Administration costs 13 562.90 <br />318 <br />79 <br /> TOTAL ESTIMATE , <br />5.93 <br />BOND BE SET AT $318,800.00 <br />1/ Figured using Cat Handbook end rental costa from local sources, for <br />eastern Colorado. 838 efficiency <br />2/ Thie equipment ie for cost estimating only and the actual equipment used <br />by the permittee may vary. <br />