2016-11-02_PERMIT FILE - M2016076

• Permit No: M2016076
• IBM Index Class Name: PERMIT FILE
• Doc Date: 11/2/2016
• Doc Name: Application
• From: Bestway Concrete Company
• To: DRMS
• Email Name: ERR
• Email Name: WHE
• Media Type: D
• Archive: No

Attachment for Exhibit L
Lupton Meadows Gravel Mine - Reclamation Cost Estimate
Activity Quantity Units Unit Costs Cost
A. Phase 1-100%mined and 90%reclaimed
1 Final grade and place 6"of topsoil on the entire disturbed area 412 CY $ 1.05 $ 432.60
2 Seed and mulch 3.81 Acres $ 800.00 $ 3,048.00
3 Scarify ground 0.51 Acres $ 150.00 $ 76.50
4 Spillway 1.00 LS $ 10,000.00 $ 10,000.00
B. Phase 2-100%mined and 90%reclaimed
1 Final grade and place 6"of topsoil on the entire disturbed area 597 CY $ 1.05 $ 626.85
2 Seed and mulch 4.30 Acres $ 800.00 $ 3,440.00
3 Scarify ground 0.74 Acres $ 150.00 $ 111.00
4 Spillway 1.00 LS $ 10,000.00 $ 10,000.00
14,177.85
C Phase 3-100%mined and 90%reclaimed
1 Final grade and place 6"of topsoil on the entire disturbed area 912 CY $1.05 $ 957.60
2 Seed and mulch 5.75 Acres $800.00 $ 4,600.00
3 Scarify ground 1.13 Acres $150.00 $ 169.50
4 Spillway 1.00 LS $ 10,000.00 $ 10,000.00
$ 15,727.10
D. Phase 4-100%mined and 90%reclaimed
1 Final grade and place 6"of topsoil on the entire disturbed area 718 CY $ 1.05 $ 753.90
2 Seed and mulch 5.18 Acres $ 800.00 $ 4,144.00
3 Scarify ground 0.89 Acres $ 150.00 $ 133.50
4 Spillway 1.00 LS $ 10,000.00 $ 10,000.00
15,031.40
E. Processing Area. Sand,gravel,concrete and asphalt materials are a
commodity and therefore no cost would be incurred for reclamation.
In addition,the mobile sales office and scale will have a value that
would offset any cost for reclamation.
1 Move serge piles into settling/silt pond 1,000 CY $ 1.05 $ 1,050.00
2 Remove concrete pad for concrete plant 0 CY $ 65.00 $ -
3 Remove concrete pad for asphalt plant 0 CY $ 65.00 $ -
4 Remove concrete pad for recycling plant 0 CY $ 65.00 $ -
5 Remove concrete footings for office 8 CY $ 65.00 $ 520.00
6 Remove concrete base for scale 10 CY $ 65.00 $ 650.00
7 Scarify ground 25.5 Acres $ 150.00 $ 3,825.00
8 Spread 6"topsoil 20,589 CY $ 1.05 $ 21,618.45
9 Seed and Mulch 25.5 Acres $ 800.00 $ 20,400.00
F.
Slurry Wall @ 20%Installation Cost per DMG Bonding Requirement.
Assuming a total of 8580 If of wall,assumed depth of 26'+3'into base
1 Excavation,Materials and Labor and Dewatering 248,820 Face Ft $ 3.50 $ 870,870.00
57fl,870.00
Total Disturbance Costs $ 977,426.90
Liability Insurance and Performance Bond(3.07%)-Based on DRMS estimate $ 30,007.01
Contractor Overhead and Profit(10%)-Based on DMG estimate $ 97,742.69
Contractor Mobilization/Demobilization(5%) $ 48,871.35
Engineering Work and/or contract/bid preparation(4.25%) $ 41,540.64
Administration 5% -Based on DRMS estimate $ 48,871.35
Total $ 1,244,459.93