Laserfiche WebLink
RECLAMATION COSTS <br />Item Cost/[Jnit Total Units <br />1. Grass seed mix $163.25/A 9.17A <br />2. Drilling grass seed 41.00/A 9.17A <br />3. Fertilizer (40#/A N&P) -0- -0- <br />4. Fertilizer application 0.0 -0- <br />5. Topsoiling w/dozer or loader. <br />Maximum push 250', (06"/Avg) 0.75/cy 6,000.00 <br />6. Replacing Overburden -0- -0- <br />7. Disking or Scarifying -0- -0- <br />8. Weed Control 20.00/A 9.17A <br />9. 2,000#/A grass, hay or straw mulch 221.SOA 9.17A <br />10. Spread & crimp mulch 62.42 A 9.17A <br />11. Backsloping (mined to slope) -0- -0- <br />12. Mobilization Cost (Lump Sum) 500.00 <br />Total Direct Reclamation Cost <br />$ 9,660.00 <br />Indirect Cost <br />Contractor Overhead & Profit <br />Public Liability Insurance 1.550% 150.00 <br />Contractor Performance Bond 1.550% 150.00 <br />Contractor Profit 10.00% 966.00 <br />$1,265.00 <br /> <br />Direct w/Overhead and Profit $10,925.00 <br />DMG Project Administrative Expenses <br />Minerals Program Administration Fee 5.00% 546.00 <br />Total Performance Bond Amount (Dir + Indirect) $11,472.00 <br />Cost/Acre $ 1,251.00 <br />40% Failure Rate <br />Therefore 9.17 AC <br />Delete Seedbed Prep (490.731 <br />Cost/Acre to Reseed $ 760.27 <br />1~` Planting - 9.17 Acres x $1251.00 $11,472.00 <br />2"a Planting - 3.67 Acres x $ 760.27 .2,790.00 <br />$ 14,262.00 <br />Total Cost <br />$1,497.00 <br />375.00 <br />0.00 <br />0.00 <br />4,500.00 <br />-0- <br />-0- <br />183.00 <br />2,031.00 <br />572.00 <br />-0- <br />500.00 <br />Total Cost/Acre 1,555.29 <br />