Laserfiche WebLink
EXHIBIT L-RECLAMATION COST <br /> Activity Quantity Units Unit Costs Cost <br /> A. Processing area/OfficelShop(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 $ 65.00 $ 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 $ 15,732.50 <br /> B. Area Surrounding Lined Reservoirs(Equipment:Dozers,Scrapers,Water truck) <br /> 1 Scariffy Ground 156 Acres $ 150.00 $ 23,400.00 <br /> 2 Spread 12"growth medium 388,092 CY $ 1.50 $ 582,138.00 <br /> 3 Seed and Mulch 156 Acres $ 900.00 $ 140,400.00 <br /> Subtotal $ 745,938.00 <br /> C. Slurry Wall @ 100%Installation Cost($10.50 per SF)per DRMS Bonding Requirement. <br /> Slurry wall will not be constructed for more that 2 years.Equipment used-Excavators, <br /> Dozers,Scrapers,Water Truck(BOND AT A LATER DATE) <br /> Slurry Wall @100%,320,600 linear feet of slurry wall approx 40'deep 320,600 SF $ 10.50 - <br /> Subtotal $ - <br /> Total Disturbance Costs $ 761,670.50 <br /> Indirect Costs <br /> Overhead&Profit <br /> Performance Bond(2.02%)-Based on DRMS estimate $ 15,385.74 <br /> Performance Bond(3.07%)-Based on DRMS estimate $ 7,997.54 <br /> Job Superintendent(240 hours @$75/hr)-Based on DRMS estimate $ 18,000.00 <br /> Contractor Mob and DeMob(3%)-Based on DRMS estimate not including slurry wall $ 22,850.12 <br /> Contractor Overhead and Profit(10%)-Based on DRMS estimate not including slurry wall $ 76,167.05 <br /> Subtotal $ 140,400.45 <br /> Contract Amount(direct+0&P) $ 902,070.95 <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%) $ 38,338.02 <br /> Reclamation management and/or administration(5%)-Based on DRMS estimate $ 45,103.55 <br /> Contingency(3%) $ 22,850.12 <br /> Subtotal $ 106.791.68 <br /> Total Indirect Costs $ 247.192.13 <br /> Total Bond Amount $ 1,008,863 <br />