2019-12-03_PERMIT FILE - M2019025

• Permit No: M2019025
• IBM Index Class Name: PERMIT FILE
• Doc Date: 12/3/2019
• Doc Name: Adequacy Review Response #2
• From: Weiland
• To: DRMS
• Email Name: ECS
• Media Type: D
• Archive: No

6.4.12 Exhibit L- Reclamation Costs page 2 of 6
DIRECT COSTS
Item# Mining Cell Task Description Area Volume Volume Hours Unit Cost Extension
[acres] [Yd ] [acre-ft] [hrs]
13 Cells 3, 4 &6 Pond 4 - Rip Weathered Claystone, Moisture Condition and Place
Compacted Clay Liner Material 96,994 $1.50 $145,491.00
14 Cells 3, 4 &6 Pond 4 Clay Liner Geotechnical Testing QA/QC 96,994 $0.25 $24,248.50
15 Cell 5 Pond 5 - Rip Weathered Claystone, Moisture Condition and Place
Compacted Clay Liner Material 30,476 $1.50 $45,714.00
16 Cell 5 Pond 5 Clay Liner Geotechnical Testing QA/QC 30,476 $0.25 $7,619.00
17 Cell 2 Topsoil Replacement @ 8" Depth 6.66 7,162 $0.58 $4,154.24
18 Cell 2 Revegetate Disturbed Area 6.66 $550.00 $3,663.00
19 Cells 3, 4 &6 Topsoil Replacement @ 8" Depth 15.40 16,562 $0.58 $9,605.90
20 Cells 3, 4 &6 Revegetate Disturbed Area 15.40 $550.00 $8,470.00
21 Cell 5 Topsoil Replacement @ 8" Depth 9.95 10,701
22 Cell 5 Revegetate Disturbed Area 9.95 $550.00 $5,472.50
23 Cells 4 & 5 Remove 14 Conveyor Piers $3,000.00 $3,000.00
24 Cell Mobilization/Demobilization $2,000.00 $2,000.00
25 Cell 3, 4 &6 Mobilization/Demobilization $2,000.00 $2,000.00
26 Cell 5 Mobilization/Demobilization $2,000.00 $2,000.00
Total Direct Costs $615,269.16
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability Insurance (1.55% of Direct Costs) $9,536.67
Performance Bond (1.05% of Direct Costs) $6,460.33
Job Superintendent Costs 16.5 $50.00 $825.00
Profit @10% of Direct Costs $61,526.92
Total Overhead and Profit $78,348.91
Contract Amount (Direct Costs plus Overhead and Profit) $693,618.07
Engineering work and/or contract/bid preparation @4.25% of contract $29,478.77
Reclamation management and/or administration @5.00% of contract $34,680.90
$142,508.59
TOTAL BOND AMOUNT $836,126.66