HYDRO27960

• Permit No: M1981165
• IBM Index Class Name: Hydrology
• Doc Date: 7/31/1995
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

1 ~ •
RECLAMATION COST SUMMARY cont'd sheet 4 of 4
K. PORTAL/SHAFT SEALING
Task No.j Task Description I Cost (f)
I - I
13 j Seal 4 mine shafts by backfilling. Assume 5'x7' j 52.600
I w/100' depth = 130c.y. @ 55.00/c. y. = 5650.00 ea.
14 18ackfill 2-5'x7' adits to 25' depth. 32.5c.y. I 5227
I @ S3.SO;c.y. = 5113.42 ea.
Subtotal (K): 52.827
L. DRILL HOLE/MONITORING WELL SEALING
Task No.l Task Description I Cost (S)
-----I-- -- -------------------I------
I N/A I
I I
I I
I I
Subtotal (L):
M. MISCELLANEOUS RECLAMATION TASKS
Task No.l Task Description
---
--- ----- Cost (f)
--
I
I
15 I Detoxify heap leach pad. Per attached worksheet.) 57.045
16 j DemolitioMispose of 10'x10'x50' mass @ f.22/c.f.l 51.100
17 Seeding Per attached worsheet. I 54.624
j Fencing N!A I
18 I Mob/Demob Per attached worksheet. I 51.851
Subtotal (M): 514.620
TOTAL DIRECT FECLAMATION COSTS (subtotals A through M): 522.875
II. INDIRECT COSTS
A. CONTRACTOR'S OVERHEAD b PROFIT
Item No.l Item Description I
----- Cost (f)
I
I
1. Public Liability Insurance.... 1.550% of dir. I
5355
2. I Contractor's Performance Bond 0.975% of dir. I 5223
3. I Contractor's Profit........... 10.00% of dir. I 52.287
4. j Job Superintendent..Per attached worksheet. I 51.799
Subtotal (A) 54.664
TOTAL CONSTRUCTION CONTRACT AMOUNT (direct plus 0 8 P): 527.539
i B. DMG PROJECT AINIINISTRATION E%PENSES
Item No.l Item Description
I --I Cost (f)
I I
1. j Minerals F~rogram Admin. Fee at 5.00% of cntr.l
51.377
NET INDIRECT COST PERCENTAGE: 26.41% Subtotal (B): 51.377
TOTAL INDIRECT RECLAMATION COSTS (subtotals A through B): 56.041
TOTAL PERFORMANCE BOND AMOUNT (direct plus indirect costs): 528.916