Laserfiche WebLink
DIRECT COSTS <br />EXHIBIT L - RECLAMATION COSTS <br />Item Task Description Area Volume Hours Cost Extension <br /> (acres) !yd sJ [hrs] ($J ($] <br />Backfill & Slope Grade 0.5:1 to 3:1 121,885 57 $119.38 $6,804.66 <br />Soil Replacement 100 acres @ 0.5' Depth 50,000 $0.58 $29,000.00 <br />Dewatering Pit 595 acre-ft 595 $65.67 $39,073.65 <br />Place compacted clay liner material @ <br />$0.80/cy 123,067 $0.80 $98,453.60 <br />Clay liner moisture conditioning, blending, <br />grading, etc. 123,067 $0.10 $12,306.70 <br />Clay liner QA/QC 123,067 $0.03 $4,061.21 <br />Revegetate Disturbed Area 61 $550.00 $33,770.00 <br />Mobilization/Demobilization $2,000.00 $1,000.00 <br />Place PVC hydraulic barrier 3,000 $0.80 $2,400.00 <br />Remove Low Water Crossing and Restore <br />Area 1 20 $119.38 $2,387.60 <br />Total Direct Costs $226,869.82 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />1 Liability Insurance (1.55% of Direct Costs) $3,516.48 . <br />2 Performance Bond (1.05% of Direct Costs) $2,382.13 <br />3 Job Superintendent Costs 5.5 $33.88 $186.34 <br />4 Profit @10% of Direct Costs $22,686.98 <br />Total Overhead and Profit <br />Contract Amount (Direct Costs plus Overhead and Profit) <br />$28,771.94 <br />$255,641.76, <br />1 Engineering work and/or contract/bid preparation @4.25% of contract $10,864.77 <br />2 Reclamation management and/or administration @5.00% of contract $12,782.09 <br />$52,418.80 <br />TOTAL BOND AMOUNT $308,060.56 <br />070108 EXHIBIT L reclam cost.xls <br />7/8/2008