|
EXHIBIT L-RECLAMATION COST
<br /> Activity Quantity Units Unit Costs Cost
<br /> A. Processing area/Office/Shop(Equipment:Excavators,Dozers,Tractor,Water Truck)
<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 $ 6500 $ 650.00
<br /> 5 Scarify ground 7 Acres $ 150.00 $ 1,050.00
<br /> 6 Spread 6"topsoil 5,650 CY $ 0.75 $ 4,237.50
<br /> 7 Seed and Mulch 7 Acres $ 900.00 $ 6,300.00
<br /> Subtotal
<br /> B. Concrete Batch Plant. (Equipment:Excavator,Tractor,Dozer)
<br /> 1 Remove 30'x50'pad for concrete batch plant 55 CY $ 65.00 $ 3,575.00
<br /> 2 Scarify ground 2 Acres $ 150.00 $ 300.00
<br /> 3 Spread 6"topsoil 1,613 CY $ 0.75 $ 1,209.75
<br /> 4 Seed and Mulch 2 Acres $ 900.00 $ 1,800.00
<br /> Subtotal 4+�
<br /> C Asphalt Batch Plant. (Equipment:Excavator,Tractor,Dozer)
<br /> 1 Remove concrete pad for lime silo 10 CY $ 65.00 $ 650.00
<br /> 2 Remove footings for aggregate bins 6 CY $ 65.00 $ 390.00
<br /> 3 Remove footings for drum mixer 20 CY $ 65.00 $ 1,300.00
<br /> 4 Remove footings for loadout silo 20 CY $ 65.00 $ 1,300.00
<br /> 5 Scarify ground 4 Acres $ 150.00 $ 525.00
<br /> 6 Spread 6"topsoil 2,777 CY $ 0.75 $ 2,082.75
<br /> 7 Seed and Mulch 4 Acres $ 900.00 $ 3,600.00
<br /> Subtotal
<br /> D. Freshwater and Silt Pond(Equipment:Excavators,Dozers,Scrapers,Water Truck)
<br /> 1 Backfill Fresh Water Pond 7 acres,47 feet deep,60%recovery 169,000 CY $ 2.05 $ 346,450.00
<br /> 2 Backfill Siltation Pond 20 acres,47 feet deep,60%recovery 668,000 CY $ 2.05 $ 1,369,400.00
<br /> 3 Scariffy Ground 27 Acres $ 150.00 $ 4,050.00
<br /> 4 Spread 6"topsoil 22,000 CY $ 1.50 $ 33,000.00
<br /> 5 Seed and Mulch 27 Acres $ 900.00 $ 24,300.00
<br /> Subtotal
<br /> E. Area Surrounding Lined Reservoirs(Equipment:Dozers,Scrapers,Water truck)
<br /> 1 Scariffy Ground 35 Acres $ 150.00 $ 5,250.00
<br /> 2 Spread 6"topsoil 28,000 CY $ 1.50 $ 42,000 00
<br /> 3 Seed and Mulch 35 Acres $ 900.00 $ 31,500.00
<br /> Subtotal
<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.)South
<br /> slurry wall will not be constructed for more that 2 years.Equipment used-Excavators,
<br /> Dozers,Scrapers,Water Truck
<br /> North Slurry Wall @100%,9,421 linear feet of slurry wall 524,000 SF $ 4.75 $ 2,489,000.00
<br /> South Slurry Wall @0%,9,159 LF(Will be bonded prior to starting construction) 479,693 SF $ 4.75 $
<br /> Subtotal ,
<br /> ndired Costs
<br /> ead�Profit _-- _--
<br /> Performance Bond(2.02%)-Based on DRMS estimate $ 88,423.78
<br /> Performance Bond(3.07%)-Based on DRMS estimate $ 45,962.86
<br /> Job Superintendent(240 hours @$75/hr)-Based on DRMS estimate $ 18,000.00
<br /> Contractor Mob and DeMob(3%)-Based on DRMS estimate $ 131,322.45
<br /> Contractor Overhead and Profit(10%)-Based on DRMS estimate $ 437,741.50
<br /> Subtotal 721,450.59
<br /> Conilract Amount dked+0&P 5,098,865.59
<br /> Enonewing 3 Project Management
<br /> Financial warranty processing(legal/related costs)($500) $ 500.00
<br /> Engineering Work and/or contract/bid preparation(4.25%) $ 216,701 79
<br /> Reclamation management and/or administration(5%)-Based on DRMS estimate $ 254,943.28
<br /> Contingency(3%) $ 131,322.45
<br /> Subtotal 603,467.52
<br /> otall kdred Costs 1,324,918.11
<br />
|