Laserfiche WebLink
Attachment for Exhibit L <br /> Hunt Water, LLC - Gravel Mine- Reclamation Cost Estimate- Updated 7-27-2020 <br /> Activity Quantity Units Unit Costs Cost <br /> A. West Phase <br /> 1 Final grade and place 6"of topsoil on the entire disturbed area 13,711 CY $ 1.05 $ 14,396.03 <br /> 2 Seed and mulch 17.00 Acres $ 977.00 $ 16,609.00 <br /> 3 Scarify round 17.00 Acres $ 150.00 $ 2,550.00 <br /> Subtotal $ 33,555.03 <br /> B. East Phase <br /> 1 Final grade and place 6"of topsoil on the entire disturbed area 11,291 CY $1.05 $ 11,855.55 <br /> 2 Seed and mulch 14.00 Acres $977.00 $ 13,678.00 <br /> 3 Scarify ground 14.00 Acres $150.00 S 2,100,00 <br /> Subtotal $ 27,633.55 <br /> C. Miscellaneous Phase <br /> 1 Final grade and place 6"of topsoil on the entire disturbed area 9,476 CY $1.05 $ 9,950.19 <br /> 2 Seed and mulch 11.75 Acres $977.00 $ 11,479.75 <br /> 3 Scarify ground 11.75 Acres $150.00 $ 1,762.50 <br /> Subtotal $ 23J9Z44 <br /> D. Processing Area. Sand,gravel, <br /> 1 Scarifyground 12.0 Acres $ 150.00 $ 1,800.00 <br /> 2 Spread 6"topsoil 20,589 CY $ 1.05 $ 21,618.45 <br /> 3 Seed and Mulch 25.5 Acres $ 800.00 $ 20,400.00 <br /> Subtotal $ 43,818.45 <br /> E. <br /> Slurry Wall-Assuming a total of 6540 If of wall,assumed depth of 42'+3'into base <br /> 1 Excavation,Materials and Labor and Dewatering(reduced by 80%,passed leak test) 294,300 Face Ft $ 4 30 S 253.215.72 <br /> Subtotal $ 253,215.72 <br /> Total Disturbance Costs $ 381,415.19 <br /> Indirect Costs <br /> Overhead&Profit <br /> Performance Bond(2.02%)-Based on DRMS estimate $ 7,704.59 <br /> Performance Bond(3.07%)-Based on DRMS estimate $ 4,004.86 <br /> Job Superintendent(240 hours @$75/hr)-Based on DRMS estimate $ 18,000.00 <br /> Contractor Mob and DeMob(3%)-Based on DRMS estimate $ 11,442.46 <br /> Contractor Overhead and Profit(10%)-Based on DRMS estimate $ 38,141.52 <br /> Subtotal $ 79,293.42 <br /> Contract Amount(direct+0&P) $ 460,708.61 <br /> Legal,Engineering&Project Management <br /> Financial warranty processing(legal/related costs)($500) $ 500.00 <br /> Engineering Work and/or contract/bid preparation(4.25%) $ 19,580.12 <br /> Reclamation management and/or administration(5%)-Based on DRMS estimate $ 23,035.43 <br /> Contingency(3%) $ 11,442.46 <br /> Subtotal $ 54,558.00 <br /> Total Indirect Costs $ 133,851.42 <br /> Total Bond Amount $ 515,266.61 <br />