Laserfiche WebLink
• EXHIBIT "L" <br />DATE: 5/23100 <br /> PIONEER FARM-PIONEER SAND <br /> RECLAMATION COST <br /> ACRES= 36 <br />ITEM COST/UNIT TOTAL UNITS TOTAL COST <br /> <br />GRASS SEED MIX $175.00 AC 36.D0 $6,300 <br />DRILLING GRASS SEED $60.00 AC 36.00 52,160 <br />FERTILIZER-90#/A N6P AC 0.00 $0 <br />FERTILIZER APPLICATI ON AC 0.00 $0 <br />TOPSOILING W/DOZER - ----- <br />PUSH MAX. OF 250ft. ( 6"AVG) $1.75 LCY 11132.00 519,981 <br />REPLACING OVERBURDEN LCY 0.00 $0 <br />DISKING OR SCARIFYIN G AC 0.00 $0 <br />WEED CONTROL $50.00 AC 36.00 $1,800 <br />3000#/AC GRASS HAY $250.00 AC 36.00 $9,000 <br />SPREAD S CRIMP MULCH $62.92 AC 36.00 $2,297 <br />BACKSLOPING ('MINED TO SLOPE} LCY 0.00 $0 <br />MOBILIZATION $1,000.00 LS 1.00 $1,000 <br /> TOTAL DIRECT RECLAMATION COST $91,988 <br /> INDIRECT COST <br /> CONTRACTOR OVERHEAD b PROFIT <br /> PUBLIC LIAB. INSURANCE 1,550$ $651 <br /> CONTRACTOR PERFORMANCE BOND 1.550$ 5651 <br /> CONTRACTOR PROFIT 10.000$ $4,199 <br /> 55,500 <br /> DIR. W/O6P $97,989 <br /> DMG PROJECT ADMIN. EX PENSES <br /> MINERALS PROGRAM ADMIN. FEE AT 5.000$ $2,379 <br /> TOTAL PERFORMANCE BOND AMOUNT(D IR.+INDIR.) $99,863 <br /> COST/ACRE $1,385.08 <br /> 40$ FAILURE RATE <br /> Therefore 19.4 AC <br /> DELETE SEEDBED PREP ($931.39) <br /> COST/ACRE TO RESEED $453.75 <br /> 1st Planting 36 X $1,385.08 $99,862.99 <br /> 2nd Planting 19.4 X 5953.75 56,533.95 <br /> $56,396.94 <br /> TOTAL COST/ ACRE $1,566.58 <br />L-1 <br />