Laserfiche WebLink
page 3 of 8 <br /> 6.4.12 Exhibit L- Reclamation Costs page 2 of 7 <br /> DIRECT COSTS <br /> Item # Mining Cell Task Description Area Volume Volume Hours Unit Cost Extension <br /> [acres] [yd ] [acre-ft] [hrs] 1$/7 ($] <br /> TOTAL BOND AMOUNT $265,686.55 <br /> PHASE II <br /> DIRECT COSTS <br /> Item Mining Cell Task Description Area Volume Volume Hours Unit Cost Extension <br /> [acres] [Yd ] (acre-ft] [hrs] 1$/1 ($] <br /> 1 Cell Dewatering 1 110 $300.00 $33,000.00 <br /> Cell 2 Ponds 2 & 3 Spillway Revetments See Revetment Cost Worksheet $25,111.25 <br /> Cell 2 Pond 3 Pipeline Embankment Slope Revetment See Revetment Cost Worksheet $79,128.77 <br /> Cell 2 Pond 2 - Rip Weathered Claystone, Moisture Condition and Place <br /> Compacted Clay Liner Material 28,872.00 $1.50 $43,308.00 <br /> Cell 2 Pond 2 Clay Liner Geotechnical Testing QA/QC 28,872.00 $0.25 $7,218.00 <br /> Cell 2 Pond 3- Rip Weathered Claystone, Moisture Condition and Place <br /> Compacted Clay Liner Material 27,450.00 $1.50 $41,175.00 <br /> Cell 2 Pond 3 Clay Liner Geotechnical Testing QA/QC 27,450.00 $0.25 $6,862.50 <br /> Cell 2 Topsoil Replacement @ 8" Depth 6.66 7,162 $0.58 $4,154.24 <br /> Cell 2 Revegetate Disturbed Area 6.66 $550.00 $3,663.00 <br /> Cell 2 Mobilization/Demobilization $2,000.00 $2,000.00 <br /> Total Direct Costs $245,620.76 <br /> INDIRECT COSTS <br /> OVERHEAD AND PROFIT <br /> Liability Insurance (1.55% of Direct Costs) $3,807.12 <br /> Performance Bond (1.05% of Direct Costs) $2,579.02 <br /> Job Superintendent Costs 16.5 $50.00 $825.00 <br /> Profit @10% of Direct Costs $24 562.08 <br /> Total Overhead and Profit $31,773.22 <br /> Contract Amount(Direct Costs plus Overhead and Profit) $277,393.98 <br /> Engineering work and/or contract/bid preparation @4.25% of contract $11,789.24 <br /> Reclamation management and/or administration @5.00% of contract $13 869.70 <br /> $57,432.16 <br /> TOTAL BOND AMOUNT $334,826.14 <br />