Laserfiche WebLink
L.G. Everist, Inc - Ragsdale Reservoirs <br />RECLAMATION COST ESTIMATE <br />EXHIBIT L (C0NT) <br />Permit # M-2020-007 <br />Phase 3 <br />Acres Length <br />Average <br />Depth (FT) CYD/FT <br />Volume <br />(Cyds or <br />Sqft) <br />Push/Haul <br />Distance Unit Cost Total cost <br />TOTAL AREA 73.98 <br />TOTAL MINED 60.59 <br />WATER AREA 59.04 <br />Undisturbed (AC)7.82 <br />Revegetate (AC.)60.59 $850.00 $51,501.50 <br />Resoil (AC.)60.59 10" 81,500 900 $0.824 $67,155.91 <br />Rip seed bed (AC.)60.59 $99.11 $6,005.07 <br />Grading and Shaping <br />(AC.)60.59 $93.71 $5,677.89 <br />Slurry wall (LINEAR <br />SQ-FT.)7,792 43 $5.00 $1,675,280.00 <br />Concrete Demo (Cuyds)200 $7.00 $1,400.00 <br />Secondary seeding <br />(AC.)@25%15.15 $212.50 $3,218.84 <br />Phase total project $1,679,898.84 <br />Bond estimate $134,959.22 <br />Floating costs <br />Acres Length <br />Average <br />Depth (FT) CYD/FT <br />Volume (Cu <br />yds, Sqft <br />or <br />cyd.lft) <br />Push/Haul <br />Distance Unit Cost Total cost <br />Revegetate (AC.)30.00 $850.00 $25,500.00 <br />Resoil (AC.)30.00 10" 40,333 900 $0.824 $33,234.67 <br />Rip seed bed (AC.)30.00 $99.11 $2,973.30 <br />Grading and Shaping <br />(AC.)30.00 $93.71 $2,811.30 <br />Cut/fill sloping <br />(Cuyds)2600 5.65 120 $0.64 $9,401.60 <br />Reservoir armoring <br />(Feet)1,000 2.35 2,350 $0.720 $1,692.00 <br />Weed Control per year $5,000.00 <br />Secondary seeding <br />(AC.)@25%7.50 $212.50 $1,593.75 <br />Floating costs $82,206.62 <br />Direct costsfor Phases 1, 1A & 3 $2,323,588.46 <br />2.02%$46,936.49 <br />10.00%$232,358.85 <br />1.05%$24,397.68 <br />$6,406.48 <br />6.00%$139,415.31 <br />5.00%$116,179.42 <br />Total Working bond $2,889,282.68 <br />$2,889,300.00 <br />Mob <br />Performance <br />Engineering and management <br />Note: grey lines not in bond but covered by Floating Cost. <br />Recommend Bond be set at <br />Indirect costs <br />DRMS Management <br />Liability <br />Profit <br />L-5