Laserfiche WebLink
EXHIBIT L-RECLAMATION COST <br /> Activity Quantity Units Unit Costs Cost <br /> A. Phase 1 -100%mined(settling pond) <br /> 1 Backfill Settlin• Pond 5 acres/10 feet dee• 81,000 CY $ 3.00 $ 243,000.00 <br /> ` .� <br /> B. Processing area. Processing equipment is portable and would be <br /> 1 Move serge piles into settling pond 1,000 CY $ 0.75 $ 750.00 <br /> 2 Remove concrete pad for wash plant 15 CY $ 65.00 $ 975.00 <br /> 3 Demolish and remove shop 1 LS $ 2,000.00 $ 2,000.00 <br /> 4 Remove concrete footings for office 8 CY $ 65.00 $ 520.00 <br /> 5 Remove concrete base for scale 10 CY $ 65.00 $ 650.00 <br /> 6 Scarify ground 11 Acres $ 150.00 $ 1,650.00 <br /> 7 Spread 12"topsoil 17,747 CY $ 0.75 $ 13,310.25 <br /> 8 Seed and Mulch 2 Acres $ 800.00 $ 1,600.00 <br /> 9 Remove Conveyor Belt&Reclaim 1 LS $ 15,000.00 $ 15,000.00 <br /> 3 .25 <br /> C. Settling Pond and Perimeter Seeding,including Amended Area <br /> 1 Seed(all perimeters including 30 foot buffer and amended area) 30.00 Acres $ 400.00 $ 12,000.00 <br /> D. Slurry Wall @ 100%Installation Cost($5 per SF)per DMG Bonding <br /> Requirement. Assume 5086 LF`40 average depth(including 3'key <br /> into bedrock) <br /> Cell 5 Only(Cell 2,3&4 are all approved sluury walls) 203,440 SF $ 4.70 $ 95QQ6,1�688.000 <br /> 95W <br /> ,Asr•�Y;... BT . 68.00 <br /> Total Disturbance Costs $ 1,247,623.25 <br /> Contractor Mobilization(8%) $ 99,809.86 <br /> Overhead(18.5%) $ 230,810.30 <br /> Administration 5% $ 78,912.17 <br /> MI D $ 1.241 <br /> ndirect Costs <br /> erhead&Profit <br /> Performance Bond(2.02%)-Based on DRMS estimate $ 25,201.99 <br /> Performance Bond(3.07%)-Based on DRMS estimate $ 13,100.04 <br /> Job Superintendent(240 hours @$75/hr)-Based on DRMS estimate $ 18,000.00 <br /> Contractor Mob and DeMob(3%)-Based on DRMS estimate $ 37,428.70 <br /> Contractor Overhead and Profit(10%)-Based on DRMS estimate $ 124,762.33 <br /> Subtotal $ 218,493.06 <br /> ontract Amount(direct+0&P) $ 1,466,116.31 <br /> 1,..•al,En•ineeri • &Pro'ect Man.• •ment <br /> Financial warranty processing(legal/related costs)($500) $ 500.00 <br /> Engineering Work and/or contract/bid preparation(4.25%) $ 62,309.94 <br /> Reclamation management and/or administration(5%)-Based on DRMS estimate $ 73,305.82 <br /> Contingency(3%) $ 37,428.70 <br /> Subtotal $ 173,544.46 <br /> otal Indirect Costs $ 392,037.51 <br /> 1,..h.�...,.�#,..,,; <br />