|
EXHIBIT L-RECLAMATION COST
<br /> Activity Quantity Units Unit Costs Cost
<br /> A. Processing area/Office/Shop
<br /> 1 Remove concrete pad for wash plant 15 CY $ 65.00 $ 975.00
<br /> 2 Demolish and remove shop 1 LS $ 2,000.00 $ 2,000.00
<br /> 3 Remove concrete footings for office 8 CY $ 65.00 $ 520.00
<br /> 4 Remove concrete base for scale 10 CY $ 65.00 $ 650.00
<br /> 5 Scarify ground 7 Acres $ 150.00 $ 1,050.00
<br /> 6 Spread 12"topsoil 11,300 CY $ 0.75 $ 8,475.00
<br /> 7 Seed and Mulch 7 Acres $ 900.00 $ 6,300.00
<br /> Subtotal $ 19,970.00
<br /> B. Batch Plant.
<br /> 1 Remove concrete pad for wash plant 15 CY $ 65.00 $ 975.00
<br /> 2 Scarify ground 7 Acres $ 150.00 $ 1,042.50
<br /> 3 Spread 12"topsoil 11,300 CY $ 0.75 $ 8,475.00
<br /> 4 Seed and Mulch 7 Acres $ 900.00 $ 6,255.00
<br /> Subtotal $ 16,747.50
<br /> D. Freshwater and Silt Pond
<br /> 1 Backfill Silt Pond 7 acres,47 feet deep,60%recovery 255,000 CY $ 2.05 $ 522,750.00
<br /> 2 Backfill Freshwater Pond 20 acres,47 feet deep,60%recovery 844,000 CY $ 2.05 $ 1,730,200.00
<br /> 3 Scariffy Ground 27 Acres $ 150.00 $ 4,050.00
<br /> 4 Spread 12"topsoil 43,000 CY $ 1.50 $ 64,500.00
<br /> 5 Seed and Mulch 27 Acres $ 900.00 $ 24,300.00
<br /> Subtotal $ 2,345,800.00
<br /> F. Slurry Wall @ 100%Installation Cost($4.75 per SF)per DRMS Bonding Requirement.
<br /> Assumes 61'(North)and 52'(South)average depth(including 4'key into bedrock.)
<br /> North Slurry Wall @100%,9,421 linear feet of slurry wall 580,264 SF $ 4.75 $ 2,756,255.90
<br /> South Slurry Wall @100%,9,159 linear feet of slurry wall 479,693 SF $ 4.75 $ 2,278,541.75
<br /> Subtotal $ 5,034,797.65
<br /> Total Disturbance Costs $ 7,400,567.65
<br /> Indirect Costs
<br /> Overhead&Profit
<br /> Performance Bond(2.02%)-Based on DRMS estimate $ 149,491.47
<br /> Performance Bond(3.07%)-Based on DRMS estimate $ 77,705.96
<br /> Job Superintendent(240 hours @$75/hr)-Based on DRMS estimate $ 18,000.00
<br /> Contractor Mob and DeMob(3%)-Based on DRMS estimate $ 222,017.03
<br /> Contractor Overhead and Profit(10%)-Based on DRMS estimate $ 740,056.77
<br /> Subtotal $ 1,207,271.22
<br /> Contract Amount(direct+0&P) $ 8,607,838.87
<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%) $ 365,833.15
<br /> Reclamation management and/or administration(5%)-Based on DRMS estimate $ 430,391.94
<br /> Contingency(3%) $ 222,017.03
<br /> Subtotal $ 1,018,742.13
<br /> Total Indirect Costs $ 2,226,013.35
<br /> [Total Bond Amount $ 9,626,581.00
<br /> Page 40 of 126
<br />
|