04/06/05 Hangar Fill EstimateGoose Bay Equipment
KALISPELL AIRPORT HANGER FILL ESTIMATE --- April 6, 2005
1 Strip approximately 1760 CY of topsoil from borrow area
2 Strip approximately 980 CY of topsoil from fill site
3 Haul approximately 3800 CY from borrow area to fill area
4 Compact, water and grade fill site
5 Replace approximately 1760 CY topsoil on borrow area
6 Total CY moved is about 8300 CY
7 Total Graded includes fill site and borrow area
Cost to move material is typically about $1.10 per CY for this distance
Cost to place, compact, water and grade is about $1.50 per CY
Estimated cost does not include dust management after completion, nor revegetation
PROJECT NO.:
LOCATION:
REPORT DATE:
DESCRIPTION OF WORK:
Equip. Equipment
Hours
Hourly
Extended
Hours
Hourly
Extended
No. Type
operated
Rate
Amount
Employee Name
Worked
Rate
Amount
615 Scraper
72.00
$ 85.00
$ 6,120.00
Operator
80.00
$ 35.00
$ 2,800.00
Roller
32.00
$ 46.00
$ 1,472.00
Operator
40.00
$ 32.00
$ 1,280.00
Water Truck
32.00
$ 33.00
$ 1,056.00
Truck Driver
40.00
$ 32.00
$ 1,280.00
Pick-up
24.00
$ 10.00
$ 240.00
Superintendent
80.00
$ 40.00
$ 3,200.00
Grader
16.00
$ 55.00
$ 880.00
Operator
24.00
$ 35.00
$ 840.00
$ 9,768.00
$ 9,400.00
MATERIALS
USED AND COSTS
Extended
Description
Units
Unit Cost
Amount
Soils Laboratory Proctors
2.00
$100.00
$ 200.00
$ 200.00
Equipment
Cost
$ 9,768.00
Labor Cost
$ 9,400.00
Material Cost
$ 200.00
$ 19,368.00