|
• VLF Reclamation Costs ~ •
<br />
<br /> Activity Units Work Hours Eqmt Cost Labor Cost Matedal Cost Total Cost Unit Costs (checks)
<br /> Fence Removal (tin H) 3,450 (Using a unit cost of 52.41 per foot from Means 2008) $ 8,315 2.41 $/R
<br /> Pipe Removal (30" dia) 6,900 (Using a unit cost of 514.05 per foot from Means 2007) $ 96,945 14.05 SIR
<br /> Pipe Removal (24" dia) 21,2017 (Using a unit cost of $11.70 per toot from Means 2007) $ 248,040 11.70 5/R
<br /> 'Grading (cy) 1,650,000 1,917.4 $ 895,875 $ 62,386 induded $ 958,260 S 0.58 $Iq
<br /> 011 Rate (cy/hr) 860.5
<br /> Haul Fill (cy) 18,085,195 42,130.3 $ 14,306,259 $ 1,217,266 included $ 15,523,525 $ 0.86 S/cy
<br /> 777 Truck (cy/hr) 429.3
<br /> 992 Loader (cy/hr) 1287.8 14,043.4 $ 6,613,341 $ 410,963 induded $ 7,024,305 5 0.39 $/cy
<br /> 14 H Grader Fleet hrs/4 10,532.6 $ 1,122,226 $ 328,179 induded $ 1,450,405 5 0.08 Slcy
<br />i SK gal H2O Truck Fleet hrs/4 10,532.6 $ 913,222 $ 298,456 included $ 1,211,678 5 0.07 5/cy
<br /> °Haul gr medium (cy) 478,255 1,913.0 $ 649,607 $ 55,273 induded $ 704,880 5 1.47 5/cy
<br />, 777 Truck (cy/hr) 250.0
<br /> 988 Loader (cylhr) 750 637.7 $ 127,189 $ 18,661 induded $ 145,850 5 0.30 S/ky
<br /> 14 H Grader Fleet hrs14 478.3 $ 50,957 $ 14,902 induded $ 65,859 $ 0.14 $/q
<br /> SK gal H2O Truck Fleet hrsl4 478.3 $ 41,467 $ 13,552 induded $ 55,019 5 0.12 Slcy
<br /> °Spread gr medium (cy) 478,255 673.6 $ 134,431 $ 21,917 induded $ 156,347 $ 0.33 $/cy
<br /> D9 Rate(cy/hr) 710
<br /> sSoil Analyses (#) 11 B.6 induded induded $ 2,438 $ 2,438
<br />', Rate (ac /sample) 5
<br /> °Rip 8 Fertilize (ac) 593 3413.8 $ 14,262 $ 11,350 $ 73,532 $ 99,144 $ 167.19 slat
<br /> D4 Rate (adhr) 1.7
<br /> Seed 8 Harrow (ac) 533.7 232.0 $ 10,267 $ 7,550 $ 56,039 $ 73,855 5 138.38 slat
<br /> D4 Rate (adhr) 2.3
<br /> °Hand Seed (ac) 59.30 59.3 WA $ 1,233 $ 6,227 $ 7,460 5 125.80 $lac
<br /> Rate (adhr) 1.0
<br /> °Hydro-Mulching (ac) 593 988.3 $ 29,325 $ 28,556 $ 310,111 $ 367,992 5 620.56 5/ac
<br /> Rate (adhr) 0.6
<br /> Total Work Hours = 84,966
<br /> 10Supervisor 8497 $ 115,961 5 362,370 included $ 478,332
<br /> SUbtOt81S = $ 25,024,390 $ 2,852,612 $ 448,345 $ 28,678,647
<br /> Total Reclamation Cost Estimate for VLF = $ 28,678,647
<br /> 'Assumes grading will be done w! 071 dozers w/ U blades where the push distances are practical; otherwise, fill will be haule d
<br /> AAssumes fill will ba hauled where push distance is too great; Assume fleet = 992 loader, 4-777 trucks, 14H grade 8 5000 gal wate r truck
<br /> 'Growth Medium Replacement fleet will consist of 9881oader, 3-777 Wcks, 14G grader, and 5000 gal water Wck
<br />'. 'Growth Medium will be spread using a D-9 dozer to a depth of 6 inches
<br /> °Soil analyses will be run on samples of the recaimed areas to determine optimum fertilizer rates
<br /> °Ripping and fertilizing will be conducted on the replaced growth medium using a conventional D4 dozer with a cyctone sprea der
<br /> Seeding and harrowing will be conducted on all replaced growth medium that is Vaversible with conventional equipment
<br /> °Assumes approximately half the area will require hand-seeding to achieve ravegetation
<br /> °Mulching will be conducted using wnvenGonal hydro-seederlhydro-mulcher
<br /> 10Supervisor costs are figured at 10 percent of the total work hours to accomplish the VLF recamation effort (justification: large job but consolidated to one area; relatively easy
<br /> to manage) MDE (3-18.08) Rev (4-0-08)
<br />
|