Laserfiche WebLink
• <br />TOTAL RECLAMATION LIABILITY <br />RECLAMATION CATEGORY <br />West Ridge <br />Fertilizer 188 ac $46.03 $ 8,654 <br />Cover Crop 188 ac $74.23 $ 13,955 <br />Discing 188 ac $59.31 $ 11,150 <br />Contour Furrow 188 ac $29.42 $ 5.531 <br />PennanentMix 188 ac $208.13 $ 39,126 <br />Reseeding 200.9 ac $208.13 $ 41,813 <br />Center Ridge <br />Permanent Mix 15.6 ac $208.13 $ 3.247 <br />East Ridge <br />Permanent Mix 37.5 ac $208.13 $ 7,805 <br />Faci IitieslRoads/etc. <br />Fertilizer 156 ac $46.03 $ 7,181 <br />Cover Crop 156 ac $74.23 $ 11,580 <br />Discing 156 ac $59.31 $ 9.252 <br />Contour Furrow 156 ac $29.42 $ 4.590 <br />Permanent Mix 156 ac $208.13 $ 32,468 <br />Reseeding 156 ac $206.13 $ 32,468 <br />Subtotal <br />Liability Period Maintenance $ 122,037 <br />Subtotal <br />Sum of Llne Items <br />CONTINGENCIES, PROF. SERVICES, MGMT COSTS <br />A Mobilization & Demobilization 10% of Line Items <br />• <br />B Contingencies 10% of Line Items <br />C Hard Costs Line Items +A+g <br />D Engineering Costs 10% of Item C <br />E Reclamation Mgt & Admin 5.1% of Item C <br />F Profit 8 Overhead 18.5% of Item C <br />G ConVactor Supervision 2.5% of Item C <br />LIABILITY ESTIMATE (items C through G) <br />BOND AMOUNT (Letter of Credit: SDC-780J20450) <br />RECLAMATION LABILITY BY AREA <br />West Ridge $1,319,272 <br />Center Ridge $ 39,460 <br />East Ridge $ 10,622 <br />Moffat Area $2,840,732 <br />Facilities $2,711,798 <br />10 Year Maintenance Period $ 199,311 <br />Subtotal (Letter of Credit: SDC-780J20450) <br />South of Shop (Surety Bond: U80 61 57-28) <br /> <br />• <br />TOTAL LIABILITY ESTIMATE <br />TOTAL BOND AMOUNT <br />$ 819,546 <br />$ 122,037 <br />$4,360,272 <br />$ 436,027 <br />$ 436,027 <br />$5,232,326 <br />$ 523,233 <br />$ 266,849 <br />$ 967,980 <br />$ 130,808 <br />57,121,196 <br />57,121,196 <br />57,121,196 <br />S 50,520 <br />57,171,716 <br />57,171,716 <br />Page 2 of 2 <br />