2020-05-08_PERMIT FILE - M2020007

• Permit No: M2020007
• IBM Index Class Name: PERMIT FILE
• Doc Date: 5/8/2020
• Doc Name: Adequacy Review Response
• From: Environment, Inc.
• To: DRMS
• Email Name: ECS
• Media Type: D
• Archive: No

EXHIBIT L RECLAMATION COSTS(CONT)
Cost Breakdown
Task Description Direct Cost
001 - Revegetation -94 . 00 acres @ $850 . 00/ac $79 , 900 . 00
002 - Replace Topsoil - 106 . 10 ac 101deep $131, 656 . 78
*1 . 12 @
82 .4G/yd
003 - Rip Plant site, drying pad and bone yard $5, 879 . 09
59 . 32 ac @ $99 . 11/ac
004 - Grade and shape 109 . 10 @ $93 . 71/ac . $10 , 224 . 19
005 - Bond Construct slurry wall liner till $1, 067, 475 . 00
certified Phase 2
(8275 lft) at 43 ft deep @ $3 . 00 sq-ft .
006 - Grade working face slope 2600 lft * $10, 771 . 95
5 . 65 cy/lft @ 63 . 7�/yd
007 - Partially Backfill Phases lA & 2A - $494 , 445 . 22
600, 000 cu-yd @ 82 . 4�/yd
008- Mob/demob $6 , 406 .48
010 - Dewatering proposed Reservoir in Phase 2 $15 , 093 . 00
115 . 40 ac - 43 days @ $351 . 00/day (3
pumps)
010 - Concrete demo from Plant 200 yds @ $1, 400 . 00
$7 . 00/yd
011 - Weed Control per year $5, 000 . 00
012 - Secondary seeding 102 . 03 ac * 25% @ $4, 993 . 75
$212 . 50/ac
Total Direct costs $1, 833 , 245 . 46
INDIRECT COSTS
Liability insurance @ 2 . 02% $37 , 031 . 56
Performance bond @ 1 . 05% $19, 249 . 08
Profit @ 10% $183 , 324 . 55
Total Indirect costs $239, 605 . 19
ENGINEERING AND MANAGEMENT
Reclamation Management @ 5% $103 . 642 . 53
En ineerin @ 6% $124 , 371 . 04
Total bond $2, 30`0, 864 .22 '
RECOMMEND BOND BE SET AT $2,300,900.00
L.G. Everist, Inc. Ragsdale Reservoirs May 5,2020
83