Laserfiche WebLink
DIRECT COSTS <br />EXHIBIT L - RECLAMATION COSTS <br />Item Task Description Unit Unit Cost # of Units Cost <br />1 Relocate 2" Oil & Gas Flowline inch-mile $30,000.00 0.37 $11,148.00 <br />2 Backfill Remainder of Cell 1 yd3 $0.75 334,568.00 $250,926.00 <br />3 Topsoil Replacement 138 acres @ 0.5' Depth yd3 $0.58 110,000 $63,800.00 <br />4 Dewatering Pit 595 acre-ft acre-ft $65.67 595 $39,073.65 <br />5 Rip Shale from Pit Floor and Place in 9" Lifts yd3 $1.00 223,067 $223,067.00 <br />6 Clay liner moisture conditioning, blending, grading, etc. yd3 $0.10 223,067 $22,306.70 <br />7 Clay liner QA/QC yd3 $0.03 223,067 $7,361.21 <br />8 Revegetate Disturbed Area acre $550.00 138 $75,900.00 <br />9 Mobilization/Demobilization move $2,000.00 1 $2,000.00 <br />10 Construct PVC hydraulic barrier yd2 $0.80 3,000 $2,400.00 <br />11 Remove Low Water Crossing Area and Restore Area hr $119.38 20 $2,387.60 <br />WATER RIGHT PIPELINE (3CFS) <br />12 Install 363 If of 18" cmp ft $31.48 363 $11,427.24 <br />13 Construct 9'x0.5'x2.5' wingwall yd3 $350.00 11 $3,937.50 <br />14 Construct Type L Rip Rap Outlet Protection (18" depth) yd` $18.00 63 $1,130.40 <br />Total Direct Costs $716,865.30 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />1 Liability Insurance (2.02% of Direct Costs) $14,480.68 <br />2 Performance Bond (1.05% of Direct Costs) $7,527.09 <br />3 Job Superintendent Costs hr $39.38 386.5 $15,220.37 <br />4 Profit @10% of Direct Costs $71,686.53 <br />Total Overhead and Profit $108,914.66 <br />Contract Amount (Direct Costs plus Overhead and Profit) $825,779.97 <br />1 Engineering work and/or contract/bid preparation @4.25% of contract $35,095.65 <br />2 Reclamation management and/or administration @5.00% of contract $41,289.00 <br />TOTAL BOND AMOUNT $902,164.61 <br />EXHIBIT L rev 1.0.x1s 412412009