DRC-2021-005534 - 0901a06880e6d3f8

Radioactive Material License Application / Federal Cell Facility

Page J-1 Appendix J April 9, 2021
Revision 0

APPENDIX J

COVER / LINER CONSTRUCTION ESTIMATES

Radioactive Material License Application / Federal Cell Facility

Page J-2 Appendix J April 9, 2021
Revision 0

TABLE J-1
PHASE 1 MATERIAL ESTIMATES

VOLUME
(cy)
UNIT
COST SUBTOTAL
LINER
Clay Liner 7,089 $ 2.94 $ 20,823
CLEAN FILL MATERIAL
Unit 3 Material Fill above DU 110,031 $ 2.94 $ 323,210
TOP SLOPE
Radon Barrier (clay)
1x10-6 Clay Layer
Mine, Stockpile and Place 871 $ 2.99 $ 2,605
Remove Overburden 285 $ 2.99 $ 851
5x10-8 Clay Layer
Mine, Stockpile, Amend Place 871 $ 2.99 $ 2,605
Remove Overburden 285 $ 2.99 $ 851
Top Slope Frost Protection Layer (bankrun) 1,307 $ 3.59 $ 4,693
Evaporative Zone (clay/loam) 1,611 $ 2.99 $ 4,817
Gravel Augment 131 $ 7.47 $ 979
$ 17,400
SIDE SLOPE
Radon Barrier (clay)
1x10-6 Clay Layer
Mine, Stockpile and Place 864 $ 2.99 $ 2,582
Remove Overburden 95 $ 2.99 $ 284
5x10-8 Clay Layer
Mine, Stockpile, Amend Place 864 $ 2.99 $ 2,582
Remove Overburden 95 $ 2.99 $ 284
Rock Cover
SS Frost Protection Layer (Clay) 11,775 $ 2.99 $ 35,212
Filter Zone 7,850 $ 68.10 $ 534,577
Side Rock 11,775 $138.21 $ 1,627,520
$ 2,203,042
DITCH
Clay Backfille (compacted) 8,689 $ 2.99 $ 25,983
Grading 8,689 $ 2.41 $ 20,940
Erosion Materials (rock) 3,867 $ 7.47 $ 28,887 INSPECTION ROAD AND FENCE
Inspection Road base 15,333 $ 2.99 $ 45,852
Fence 2,000 $ 22.35 $ 44,702 SUBTOTAL $ 2,730,839
SG&A Overhead Costs (working conditions) 5.50% $ 150,196
Contingency 10% $ 273,084
Engineering and Redesign 2.25% $ 61,444
Profit 10% $ 273,084
Management Fee and Legal Expenses 4% $ 109,243
DEQ Oversight 4% $ 109,243
TOTAL $ 3,707,113
Cost per Square Foot (waste footprint) $ 158

Radioactive Material License Application / Federal Cell Facility

Page J-3 Appendix J April 9, 2021
Revision 0

TABLE J-2
FULL DESIGN MATERIAL ESTIMATES

VOLUME
(cy) UNIT COST SUBTOTAL
LINER
Clay Liner 415,776 $ 2.94 $ 1,221,322 CLEAN FILL MATERIAL
Unit 3 Material Fill above DU 6,453,522 $ 2.94 $ 18,956,889 TOP SLOPE
Radon Barrier (clay)
1x10-6 Clay Layer
Mine, Stockpile and Place 51,090 $ 2.99 $ 152,776
Remove Overburden 16,691 $ 2.99 $ 49,910
5x10-8 Clay Layer
Mine, Stockpile, Amend Place 51,090 $ 2.99 $ 152,776
Remove Overburden 16,691 $ 2.99 $ 49,910

Top Slope Frost Protection Layer
(bankrun) 76,635 $ 3.59 $ 275,145
Evaporative Zone (clay/loam) 51,090 $ 2.99 $ 152,776
Gravel Augment 7,683 $ 7.47 $ 57,395
$ 890,688
SIDE SLOPE
Radon Barrier (clay)
1x10-6 Clay Layer
Mine, Stockpile and Place 40,535 $ 2.99 $ 121,213
Remove Overburden 51,090 $ 2.99 $ 152,776
5x10-8 Clay Layer
Mine, Stockpile, Amend Place 40,535 $ 2.99 $ 121,213
Remove Overburden 51,090 $ 2.99 $ 152,776
Rock Cover
SS Frost Protection Layer (Clay) 60,803 $ 2.99 $ 181,819
Filter Zone 40,535 $ 68.10 $ 2,760,321
Side Rock 60,803 $ 138.21 $ 8,403,802
$ 11,893,919
DITCH
Clay Backfille (compacted) 509,620 $ 2.99 $ 1,523,926
Grading 509,620 $ 2.41 $ 1,228,183
Erosion Materials (rock) 226,807 $ 7.47 $ 1,694,259 INSPECTION ROAD AND FENCE
Inspection Road base 7,219,609 $ 2.99 $ 21,588,948
Fence 3,337 $ 22.35 $ 74,585 SUBTOTAL $ 59,072,720

SG&A Overhead Costs (working
conditions) 5.50% $ 3,249,000
Contingency 10% $ 5,907,272
Engineering and Redesign 2.25% $ 1,329,136
Profit 10% $ 5,907,272
Management Fee and Legal Expenses 4% $ 2,362,909
DEQ Oversight 4% $ 2,362,909 TOTAL $ 80,191,218
Cost per Square Foot (waste footprint) $ 58