|
Attachment for Exhibit L
<br />Nissen Farm Resource -Table for Reclamation Cost Estimate
<br />Activity Quantity Units Uait Coss Cost
<br />A. Phase 3 - 95% tnioed and 25% recla[med -approximately 213
<br />acres of dlsturlance. Fill sideslopes of pond with overburden
<br />- -`materietsnd chap-and cttaich-shoretine: Reelamatl
<br />5156 If perimeter distance at 25% complete - 3867 If plus 2.6
<br />acres difference In surface area from mloe to rcclamatioo
<br />ee-7-3'!°-fFlMtaterial-using~verburden-aadshape-p
<br />side slopes at 3:l 361,135 CY S 0.75 S 270,851.25
<br />2 Fill approximately 2.6 acres a[ full depth of excavation far
<br />oil&8as setback 171,981 CY S 0.75 S 128,985.75
<br />3 Replace 6" of topsoil on the shoreline B 3:l 1,510 CY S 0.75 5 1,132.50
<br />4 Seed and mulch shoreline 1,87 Acres S 800.00 S 1,496.00
<br />Atut-v.';SE£.-'~, '~.t°v:3~t+.;>:.~~w,:- ;?:fit-,;: ...p z,:s~r=.xc, :i:: f::::.el4Subtotal~S 402,465.50
<br />B. Dewa[ering trench would be excavated to nearly the pond
<br />bottom elevation and BII with water - - -•- - -
<br />:kt ~K'y'q?"' :`;~"'+~+5[?k''r; fswA~h: k~. }itr,?R~,,>Subrohl w4 °t,+r>~li~„~!
<br />h
<br />as
<br />e
<br />s
<br />1 & 2 - Wou
<br />l
<br />d
<br />bc 100% reclaimed
<br />C. P ---- ---- --- -
<br />~
<br />~
<br />y
<br />~
<br />~
<br />y
<br />• ~
<br />p
<br />~
<br />~f6`'~, ~. i!'`j•vy n''. i~'l, y5~}n'~j.~, ~ Yi'~. tr~r~.'L'.,'J...V:~Jf~Jii 'n y[
<br />~1Pi"Y f .:ivs. ~: ry: ZG ~f .'r`at
<br />i >;. p-s t> Subtotal .$ rt~.s.
<br />D. Reclaim Naul Roads and Stockpile Areas-3 acres
<br />1 Scarify ground 3.0 Acres $ 150.00 S 450.00
<br />2 Replace 6" of topsoil 2,420 CY $ 0.75 5 1,815.00
<br />3 Seed and Mulch 3.0 Aeres S 800.00 S 2,400.00
<br />'s~ls'+.aMV~•.•'':xis.Jrt?p!a.'€^:xile!hurt`.rd+~.*k~icY;s~s31?l+l' ~tir°A'.f',~+*s!cs= j.t4a+~r~•Subtotal•$:d~:4.665.00
<br />E. Processing area. Processing equipment is portable and would
<br />be removed by the operator
<br />1 Move serge piles into settling portd/silt pond 1,000 CY S 0.75 S 750.00
<br />2 Remove concrete pad for recycle plant l5 CY S 65.00 S 975.00
<br />3. Remove concrete pad for asphalt plant 60 CY 5 65.00 S 3,900.00
<br />4 Remove wncre[e pad for concrete plant 37 CY 3 65.00 S 2,405.00
<br />5 Remove concrete footings for office 8 CY S 65.00 5 520.00
<br />6 Remove concrete lase for scale - 10 CY 5 65.00 5 650.00
<br />7 Scarify ground 15 acres S 150.00 S 2,250.00
<br />8 Spread6"topsoil 12,100 CV S 0.75 5 9,075.00
<br />9 Seed end Mulch I S Acres S 800.00 ~ $ 12,000.00
<br />+r~';4y}dT^ a .76;: ,~,i. bt7t~e.';~~. vh1w3 ;Br+lSubttifal 3'$1@~32,525.00
<br />F. Settling Ponds -Once Pond 1 & 2 are finished, Phases Jfi will
<br />be dewatered into Ponds Iandlor 2. Settling Near Process
<br />Area to Become Wetlands
<br />-
<br /> ,?A~~;'x>' c~. SubtoraliS?We. „F~F
<br />~-~.
<br />G. Slurry Wall Q 20% Inatallat(aa Costper DMG Bonding
<br />Requirement. Assuming a total of 9,2821( of wall, avg depth
<br />of 41'+3' into base
<br />I Excavation, Materials and tabor and Dewatering 81,682 Face Ft 5 3.00 $ 245,044.80
<br /> 4;° Subtotal CS:245,044.80
<br />Total Disturbance Costs $ 684,700.30
<br />Contractor Mobilization (8%) S 54,776.02
<br />Overhead(I8.5%) S 126,669.86
<br />Administration (5%) S 34,235.02
<br />Total $ 900,380.89
<br />t /t,/~ /
<br />. lam- ~~~
<br />Hall-Irwin Corporation
<br />MLRB 112 Application
<br />Amcndcd Exhibit L Attachment
<br />
|