2008-04-24_REVISION - M1997054

• Permit No: M1997054
• IBM Index Class Name: REVISION
• Doc Date: 4/24/2008
• Doc Name: Proposed Bond Phasing
• From: Applegate Group, Inc.
• To: DRMS
• Type & Sequence: AM1
• Email Name: BMK
• Media Type: D
• Archive: No

Sand and Gravel -PHASE III, YEAR 12
Aspect Reclamation Operation Quantity Unit Unit Cost ($) Cost ($)
Reclaim exposed mining face
1 Clay Liner (15 ft x 30 ft x 8640 ft & 5 ft x 16 ac) 168,894 CY 1.30 219,563
A 2 Shell material (granite fines) 112,944 CY 1.0 112,944
3 Place topsoil on slopes and bottom (6 in) 26,039 CY 0.85 22,134
4 Seed and mulch slope 32 Ac 675 21,789
5 Reseed (20%) 6.5 Ac 675 4,358
Topsoil and overburden stockpiles
B 1 Material removed for other Aspects n/a 0
2 Seed and mulch 1 Ac 675 675
3 Reseed (20%) 0.2 Ac 675 135
Access road and office
1 Access road around perimeter are to remain 2 Ac n/a 0
2 Scarify compacted ground on remaining access roads 3 Ac 25 75
C 3 Replace topsoil (6 in) 2,259 CY 0.85 1,920
4 Seed and mulch 3 Ac 675 2,025
5 Reseed(20%) 0.6 Ac 675 405
6 Entrance road to site to remain 1 Ac n/a 0
Product stockpiles
1 Scarify compacted ground 3.6 Ac 25 90
D 2 Replace topsoil (6 in) 24,500 CY 0.85 20,825
3 Seed and mulch 3.6 Ac 675 2,430
4 Reseed (20%) 0.7 Ac 675 486
Stormwater Reclamation
1 eackfill stormwater ponds 127.5 CY 1.00 128
2 Replace topsoil (6 in) 201.7 CY 0.85 171
E 3 Seed and Mulch 0.25 Ac 675 169
4 Reseed (20%) 0.1 Ac 675 34
Inlet and Outlet Facilities for Reservoir
F 1 Portable pump and ancillary equipment 1 Unit Note 1 0
Berms
1 Berm Removal 32,593 CY 0.85 27,704
G 2 Seed and Mulch 2 Ac 675 1,364
3 Reseed (20%) 0.4 Ac 675 273
Total Disturbance Costs 439,696
Contractor Mobilization/Demobilization (8%) 35,176
Overhead (18.5%) 81,344
Administration (5%) 21,985
Total Pro osed Financial Warrant $ 578 200
Disturbed Acreage 45
Financial Warranty per acre $ 12,921
Note 1: Temporary structures, pumps, and ancillary equipment is assumed to be removed by the operator or sold to finance removal