2015-09-30_REVISION - C1994082

• Permit No: C1994082
• IBM Index Class Name: Revision
• Doc Date: 9/30/2015
• Doc Name: Adequacy Review
• From: DRMS
• To: Seneca Coal Company, LLC
• Type & Sequence: RN4
• Email Name: JHB
• Email Name: JRS
• Media Type: D
• Archive: No

073
Drill Seed Mix 1B on Haul Road and Deadhead
REVEGE
1
40.00
$18,152.00
Job superintendent:
Corridor
Total =
Profit:
10.00
Total =
074
1
$178,669.00
Drill Seed Mix 1 - Reseed Phase II Areas-100% of
REVEGE
592.70
592.7 Acre
080
1
$112,939.00
Rill and Gully and Road Maintenance
SITEMAINT
220.00
ENANCE
081
1
$57,636.00
Clean Sediment Ponds 010, 011, 011A, 012, 012A
TRUCKI
145.87
and 014 One T
085
1
$10,142.00
Mobilize/Demobilize Equipment for Initial
MOBILIZE
3.33
Reclamation
086
1
$2,652.00
Mobilize/Demobilize Equipment for Pond
MOBILIZE
3.33
Removal
087
1
$53,921.00
Mobilize/Demobilize Equipment for Site
MOBILIZE
11.33
Maintenance
100
1
$2,489.00
Regrade Pond 013 Slide Scarp
DOZER
9.81
101
1
$1,244.00
Regrade Neck Pit Slide Scarp
DOZER
4.90
SUBTOTALS:
2996.25
$1,579,314
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
Performance bond:
1.05
Total =
Job superintendent:
1,498.12
Total =
Profit:
10.00
Total =
TOTAL O & P =
CONTRACT AMOUNT (direct + O & P) =
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and/or administration:
0.00
4.25
4.00
CONTINGENCY: 0.00
Total =
Total =
$31,902.14
$16,582.80
$112,598.70
$157,931.40
$319,015.04
$1,898,329.04
0.00
$80,678.98
$75,933.16
Total = $0.00
TOTAL INDIRECT COST = $475,627.19
TOTAL BOND AMOUNT (direct + indirect) = $2,054,941.19