Laserfiche WebLink
6.4.12 Exhibit L - Reclamation Costs <br />Brownwood Pit <br />MAXIMUM OF 60,000 cy STOCKPILED <br />TASK LIST (DIRECT COSTS) <br />NO. <br />TASK DESCRIPTION <br />Unit <br />Unit Cost <br />Number of <br />Units <br />DIRECT COST <br />001 <br />Moisture Condition Shale on Pit Floor <br />yd <br />$0.15 <br />20,792 <br />$ <br />3,119 <br />002 <br />Rip shale from pit floor <br />yd <br />$0.50 <br />20,792 <br />$ <br />10,396 <br />003 <br />Place and Compact Clay Liner <br />yd <br />$1.00 <br />20,792 <br />$ <br />20,792 <br />004 <br />1 Clay Liner QA/QC <br />job <br />$5,000.00 <br />1 <br />$ <br />5,000 <br />006 <br />Replace Topsoil at a depth of 1 f <br />yd <br />$0.50 <br />79,743 <br />$ <br />39,872 <br />007 <br />Revegetate Disturbed area <br />acre <br />$500.00 <br />8.2 <br />$ <br />4,100 <br />008 <br />Pond De -watering filled pit <br />acre -ft <br />$66.00 <br />100 <br />$ <br />6,600 <br />009 <br />Backfill Stockpile <br />yd <br />$0.50 <br />59,283 <br />$ <br />29,642 <br />013 <br />Mobilization/ Demob.of Reclamation Equipment <br />Ijob 1 <br />$2,625.00 <br />1 1 <br />1 $ <br />2,625 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />I <br />TOTAL DIRECT COST = 1 $ 122,145 <br />Liability insurance @ 1.55% of direct costs <br />$ <br />1,893 <br />Performance bond @ 1.05% of direct costs <br />$ <br />1,283 <br />Job superintendent costs, 5.5 hrs @ $33.88/hr <br />$ <br />186 <br />Profit @ 10% of direct costs <br />$ <br />- <br />TOTAL O&P = <br />$ <br />3,362 <br />CONTRACT AMOUNT (direct+O&P) = <br />$ <br />125,507 <br />PROJECT MANAGEMENT <br />Engineering work and/or contract/bid preparation @ 4.25% of cntr. <br />$ <br />5,334 <br />Reclaimation management and/or administration @ 5% of cntr. <br />$ <br />6,275 <br />TOTAL INDIRECT COST = <br />$ <br />11,609 <br />TOTAL BOND AMOUNT = <br />$ <br />133,754 <br />