2014-12-01_REVISION - M2004009

• Permit No: M2004009
• IBM Index Class Name: REVISION
• Doc Date: 12/1/2014
• Doc Name: TR Submittal
• From: Asphalt Specialties Co.
• To: DRMS
• Type & Sequence: TR4
• Email Name: TAK
• Email Name: ECS
• Media Type: M
• Archive: No

EXHIBIT L - RECLAMATION COSTS
DIRECT COSTS
Item Task Description
Unit
Unit Cost
# of Units
Cost
1 Grade 630,000 yd 3 of shale over or onto Cell 2
yd 3
$0.85
630,000
$535,500.00
2 Grade Shale Stockpiles
hr
$175.00
80
$14,000.00
3 Hydroseed Shale Stockpiles
job
$25,000.00
1
$25,000.00
4 Topsoil Replacement 197 acres @ 0.5' Depth
yd3
$0.58
158,914
$92,170.12
5 Dewatering Pit 150 acre -ft
acre -ft
$65.67
150
$9,850.50
6 Revegetate Disturbed Area
acre
$550.00
197
$108,350.00
7 Mobilization /Demobilization
move
$2,000.00
1
$2,000.00
8 Construct PVC hydraulic barrier
yd2
$0.80
3,000
$2,400.00
9 Remove Low Water Crossing Area and Restore Area
hr
$119.38
20
$2,387.60
10 Remove 8,000 yd3 of Concrete & Asphalt to Landfill
yd3
$4.50
8,000
$36,000.00
WATER RIGHT PIPELINE (3CFS1
9 Install 363 If of 18" cmp
ft
$31.48
363
$11,427.24
10 Construct 9'x0.5'x2.5' wingwall
yd3
$350.00
11
$3,937.50
11 Construct Type L Rip Rap Outlet Protection (18" depth)
yd2
$18.00
63
$1,130.40
Total Direct Costs
$844,153.36
INDIRECT COSTS
OVERHEAD AND PROFIT
1 Liability Insurance (2.02% of Direct Costs)
$17,051.90
2 Performance Bond (1.05% of Direct Costs)
$8,863.61
3 Job Superintendent Costs
hr
$39.38
386.5
$15,220.37
4 Profit @10% of Direct Costs
$84,415.34
Total Overhead and Profit
$125,551.21
Contract Amount (Direct Costs plus Overhead and Profit)
$969,704.57
1 Engineering work and /or contract/bid preparation @4.25% of contract $41,212.44
2 Reclamation management and /or administration @5.00% of contract $48,485.23
TOTAL BOND AMOUNT $1,059,402.25
Copy of EXHIBIT L TR -3 1112512014