2012-07-20_REVISION - M2004009 ‎(9)‎

• Permit No: M2004009
• IBM Index Class Name: REVISION
• Doc Date: 7/20/2012
• Doc Name: NEW AMENDMENT
• From: WSI WEILAND
• To: DRMS
• Type & Sequence: AM2
• Email Name: ECS
• Email Name: TAK
• Media Type: D
• Archive: No

EXHIBIT L - RECLAMATION COSTS
DIRECT COSTS
Item Task Description Unit Unit Cost # of Units Cost
1 Grade 630,000 yd of shale over or onto Cell 2 yd $0.85 630,000 $535,500.00
2 Topsoil Replacement 197 acres @ 0.5' Depth yd $0.58 158,914 $92,170.12
3 Dewatering Pit 150 acre -ft acre -ft $65.67 150 $9,850.50
4 Revegetate Disturbed Area acre $550.00 197 $108,350.00
5 Mobilization /Demobilization move $2,000.00 1 $2,000.00
6 Construct PVC hydraulic barrier yd $0.80 3,000 $2,400.00
7 Remove Low Water Crossing Area and Restore Area hr $119.38 20 $2,387.60
WATER RIGHT PIPELINE (3CFS)
9 Install 363 If of 18" cmp ft $31.48 363 $11,427.24
10 Construct 9'x0.5'x2.5' wingwall yd $350.00 11 $3,937.50
11 Construct Type L Rip Rap Outlet Protection (18" depth) yd $18.00 63 $1,130.40
Total Direct Costs $769,153.36
INDIRECT COSTS
OVERHEAD AND PROFIT
1 Liability Insurance (2.02% of Direct Costs)
2 Performance Bond (1.05% of Direct Costs)
3 Job Superintendent Costs
4 Profit @10% of Direct Costs
Total Overhead and Profit
Contract Amount (Direct Costs plus Overhead and Profit)
hr
1 Engineering work and /or contract/bid preparation @4.25% of contract
2 Reclamation management and /or administration @5.00% of contract
$15,536.90
$8,076.11
$39.38 386.5 $15,220.37
$76,915.34
$115,748.71
$884,902.07
$37,608.34
$44,245.10
TOTAL BOND AMOUNT $966,755.52
EXHIBIT L 7/18/2012