Laserfiche WebLink
<br />L <br />• <br />Coat Eatimation Worksheet <br />X/hUSCELLANEOUS AREAS <br /> <br />Site ID Acres <br />To ;soiled Total Acres <br />Remaining Grading <br />Depth (') Grading <br />Volume (LC Average <br />Push <br />A7 1.0 1.0 1 - 1613 50 <br />A8 2.0 2.0 2 6452 75 <br />A9 1.0 1.0 1 1613 50 <br />All 5.0 5.0 4 32,260 100 <br />C2 1.0 1 1613 50 <br />C3 3.0 1 4839 100 <br />C7 3.0 1 4839 100 <br />C8 1.0 1 1613 50 <br />C9 2.0 1 3226 50 <br />CIO 1.0 1 1613 50 <br />Cll 1.0 0.5 807 50 <br />C12 4.0 2 12,904 200 <br />C13 9.0 2 29,034 200 <br />C14 2.0 1 3226 100 <br />C15 1.0 1 1613 50 <br />C16 1.0 1 1613 50 <br />C17 0.5 1 807 50 <br />C18 0.5 0.5 403 50 <br />C19 1.5 2 4839 50 <br />C20 1.0 2 3226 50 <br />C21 6.0 6.0 1.5 14,517 150 <br />NMD (No. McNulty Dump) 8.0 1 12,904 100 <br />El 1.0 0 0 <br />E2 1.0 0 0 <br />E3 3.0 0 0 <br />E4 2.0 0 0 <br />E5 1.0 0 0 <br />E6 2.0 0 0 <br />Totals 16.0 88.5 145,573 81 <br />Cover Ave. HL Dist. Depth (') 1 Volume (LCY) I Ave. Push P) <br />Equipment CosUHr. Equip. Noe. Shift HrsJDay Proj. Days Op. Hours Cost <br />Truck, 777B $44.00 2 8 2 32 $1,408 <br />Loader, 988B $26.00 1 8 2 17 $449 <br />Grader, 16G $85.00 0 0 0 0 $0 <br />Dozer, D9N $109.00 1 8 39 315 $34,369 <br />Water Truck, IOK Gal. $120.00 1 8 39 312 $37,440 <br />Fuel Truck, 3600 Gal. $33.00 1 8 39 312 $10,296 <br />Light Set $29.00 0 0 0 0 $0 <br />TOTAL ggy,?2 <br /> <br />iTnil M?hilivalin..Alo....h V-1 <br />------------ <br />Equipment Equip. Nos. CWT Ton Wt. Mlles Tot. Ton ML Won ML Cost <br />Truck, 777B 0 1308 65 0 0 $1.50 $0.00 <br />Loader, 988B 0 897 45 0 0 $1.50 $0.00 <br />Grader, 16G 0 527 26 0 0 $1.50 $0.00 <br />Dozer, D9N 0 915 46 0 0 $1.50 $0.00 <br />Water Truck, 10K Gal. 0 822 41 0 0 $1.50 $0.00 <br />Fuel Truck, 3600 Gal. 0 50 3 0 0 $1.50 $0.00 <br />Light Set 0 0 0 0 $1.50 $0.00 <br /> TOTAL $0.00 <br />Cost Items <br />Revegetation and Materials Application <br />Other Costs Unit Cost Units Cost Cost Total <br />Seedbed Prep. (Chisel Plow) $30.00 65.5 $0.00 $1,965 $1,965 <br />Fertilization (per acre) $0.26 400 $6,812.00 $9,105 $15,917 <br />Seeding- Standard Mix (acre) $2.50 50 $8,187.50 $2,293 $10,480 <br />Mulch - Straw (acre) $70.00 4 $18,340.00 $2,162 $20,502 <br />Mulch Crimping (am) $26.00 65.5 $0.00 $1,703 $1,703 <br />Tree Planting $0.84 300.0 $16,506.00 $0 $16,506 <br />TOTAL REVEGETATION $67,072 <br /> <br />TOTAL OTHER $o <br />TOTAL COSTS $91,845 $0 $67072 $0 <br />Assumptions: <br />• Contractor Costs: Means (1994), Cat Handbook, Gillis (CDMG), Contractor Quotes, Experience. <br />• Grading Productivity = 487 LCY/Hr. per Gillis corrections. <br />• Tree planting: Unit cost includes labor far bare root stock in stoney soil (Means 1994). <br />• Topsoil application = 462 LCY/Hr. per Gillis assumptions. <br />Per Acre <br />$2 428$$