2019-12-04_PERMIT FILE - M2019025

• Permit No: M2019025
• IBM Index Class Name: PERMIT FILE
• Doc Date: 12/4/2019
• Doc Name: Adequacy Review Response #3
• From: Weiland
• To: DRMS
• Email Name: ECS
• Media Type: D
• Archive: No

page 4 of 8
6.4.12 Exhibit L- Reclamation Costs page 3 of 7
DIRECT COSTS
Item # Mining Cell Task Description Area Volume Volume Hours Unit Cost Extension
[acres] !Yd 1 [acre-ft] [hrs] ($/] [$]
PHASE Ill
DIRECT COSTS
Item Mining Cell Task Description Area Volume Volume Hours Unit Cost Extension
[acres] IYd 1 [acre-ft] [hrs] [$/1 ($]
Cell 3, 4 &6 Dewatering 260 $300.00 $78,000.00
Cell Dewatering 120 $300.00 $36,000.00
Cells 3, 4 &6 Pond 4 Spillway Revetments See Revetment Cost Worksheet $51,565.49
Cell 5 Pond 5 Spillway Revetments See Revetment Cost Worksheet $22,443.33
Cell 3 Pond 4 Pipeline Embankment Slope Revetment See Revetment Cost Worksheet $51,565.49
Cells 3, 4 &6 Pond 4- Rip Weathered Claystone, Moisture Condition and Place
Compacted Clay Liner Material 96,994 $1.50 $145,491.00
Cells 3, 4 &6 Pond 4 Clay Liner Geotechnical Testing QA/QC 96,994 $0.25 $24,248.50
Cell 5 Pond 5- Rip Weathered Claystone, Moisture Condition and Place
Compacted Clay Liner Material 30,476 $1.50 $45,714.00
Cell 5 Pond 5 Clay Liner Geotechnical Testing QA/QC 30,476 $0.25 $7,619.00
Cells 3, 4 &6 Topsoil Replacement @ 8" Depth 15.40 16,562 $0.58 $9,605.90
Cells 3, 4 &6 Revegetate Disturbed Area 15.40 $550.00 $8,470.00
Cell 5 Topsoil Replacement @ 8" Depth 9.95 10,701
Cell 5 Revegetate Disturbed Area 9.95 $550.00 $5,472.50
Cells 4 & 5 Remove 14 Conveyor Piers $3,000.00 $3,000.00
Cell 3 4 &6 Mobil ization/Demobilization $2,000.00 $2,000.00
Total Direct Costs $489,195.21
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability Insurance (1.55% of Direct Costs) $7,582.53
Performance Bond (1.05% of Direct Costs) $5,136.55
Job Superintendent Costs 16.5 $50.00 $825.00
Profit @10% of Direct Costs $48,919.52
Total Overhead and Profit $62,463.60
Contract Amount(Direct Costs plus Overhead and Profit) $551,658.81
Engineering work and/or contract/bid preparation @4.25% of contract $23,445.50
Reclamation management and/or administration @5.00% of contract $27,582.94
$113,492.04
TOTAL BOND AMOUNT $665,150.84