Laserfiche WebLink
EXHIBIT L - RECLAMATION COSTS <br />DIRECT COSTS <br />Item Task Description <br />Area Volume <br />Hours Unit Cost <br />Extension <br />(acres] [yd'] <br />[hrs] ($/] <br />($] <br />1 Install 7200 Lft of Slurry Wall 32ft depth @ $3.00 ft (20% bond option) <br />$3.00 <br />$414,720.00 <br />2 Backfill Oil & Gas Operations Area <br />60,000 <br />$0.75 <br />$45,000.00 <br />3 Backfill & Slope Grade 2:1 to 3:1 <br />57,998 <br />$0.75 <br />$43,498.50 <br />4 Soil Replacement 14 acres @ 1' Depth <br />20,000 <br />$0.58 <br />$11,600.00 <br />5 Revegetate 14 acre Disturbed Area <br />14 <br />$550.00 <br />$7,700.00 <br />7 Mobilization/Demobilization <br />$2,000.00 <br />$1,000.00 <br />Total Direct Costs <br />$523,518.50 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />1 Liability Insurance (2.02% of Direct Costs) $10,575.00 <br />2 Performance Bond (1.05% of Direct Costs) $5,496.94 <br />3 Job Superintendent Costs 20.0 $33.88 $677.60 <br />4 Profit @10% of Direct Costs $52,351.85 <br />Total Overhead and Profit $69,101.39 <br />Contract Amount (Direct Costs plus Overhead and Profit) $592,619.89 <br />1 Engineering work and/or contract/bid preparation @4.25% of contract $25,186.35 <br />2 Reclamation management and/or administration @5.00% of contract $29,630.99 <br />$123,918.73 <br />TOTAL BOND AMOUNT $716,538.63 <br />EXHIBIT L RECLAMATION COSTS 7/15/2015 <br />