Laserfiche WebLink
L.G. Everist, Inc - Ragsdale Reservoirs EXHIBIT L (CONT) <br /> RECLAMATION COST ESTIMATE Permit # M-2020-007 <br /> Volume <br /> Phase 3 Average (Cyds or Push/Haul <br /> Acres Length Depth (FT) CYD/FT Sqft) 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 60.59 $93.71 $5,677.89 <br /> (AC.) <br /> Slurry wall <br /> 7,792 43 51,675,280.00 <br /> SO-FT.': <br /> Concrete Demo (Cuyds) 200 S7.00 $1,400.00 <br /> Secondary seeding 15.15 $212.50 $3,218.84 <br /> (AC.)@25-. <br /> Phase t I1 projec <br /> d-oWiT'Listimaff $134,959.22 <br /> Note: grey lines not in bond but covered by Floating Cost. <br /> Volume (Cu <br /> Floating costs Average yds,or SqftPush/Haul <br /> Acres Length Depth (FT) CYD/FT cyd.lft) Distance Unit Cost Total cost <br /> Revegetate (AC.) 30.00 S850.00 $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 2600 5.65 120 $0.64 $9,401.60 <br /> (Cuyds) <br /> Reservoir armoring 1,000 2.35 2,350 $0.720 $1,692.00 <br /> (Feet) <br /> Weed Control per year $5,000.00 <br /> (AC.)@25-. T-1 <br /> Secondary seeding 7.50 S212.50 S1,593.75 <br /> Floating costs $82,206.62 <br /> Direct costsPor Phases 1, 1A & 3 $2,323,588.46 <br /> Indirect costs <br /> Liability 2.02% $46,936.49 <br /> Profit 10.00% $232,358.85 <br /> Performance 1.05% $24,397.68 <br /> Mob $6,406.48 <br /> Engineering and management 6.00% $139,415.31 <br /> DRMS Management 5.00% S116,179.42 <br /> Total Working bond $2,889,282.68 <br /> Recommend Bond be set at $2,889,300.00 <br /> L-5 <br />