Laserfiche WebLink
J&T Consulting, Inc. IHC Scott, Inc. <br /> Collett Property <br /> 19 3/14/2023 <br /> Reclamation Cost Estimate <br /> ©2023 JAT Consulting,Inc. 22037 Collett Rec Cost Calc.xlsx <br /> Summary of Unit Costs <br /> Direct costs <br /> Slope Grading $3,000 /acre <br /> Scarifying Ground $200 /acre <br /> Re-applying Topsoil 6"thick $1,800 /acre <br /> Revegetating Disturbed Areas(Seeding and Mulching) $1,000 /acre <br /> Mobilization $2,500 lump sum <br /> Overhead and Profit Costs <br /> Liability insurance 1.55% of direct cost <br /> Performance bond 1.05% of direct cost <br /> Profit 10.00% of direct cost <br /> Total Overhead& Profit Cost 12.60% of direct cost <br /> Project Management <br /> Engineering and bidding 4.25% of direct cost <br /> Management and administration 5.00% of direct cost <br /> Total Project Management Cost 9.25% of direct cost <br /> Reclamation Operation Quantity Unit Unit Cost Cost <br /> Grading of Disturbed Borrow Area to 3.2:1 Reclaimed Slope 7.3 ac $3,000 $21,900 <br /> Scarifying- Disturbed Borrow Area 7.3 ac $200 $1,460 <br /> Topsoil Placement-Disturbed Borrow Area 7.3 ac $1,800 $13,140 <br /> Revegetate-Disturbed Borrow Area 7.3 ac $1,000 $7,300 <br /> Mobilization 1 Is $2,500 $2,500 <br /> Total Direct Cost $46,300 <br /> Overhead and Profit Cost(12.60%) $5,834 <br /> Contract Cost $52,134 <br /> Project Management(9.25%) $4,822 <br /> Total Reclamation Cost $56,956 <br />