2019-03-14_REVISION - C1981018

• Permit No: C1981018
• IBM Index Class Name: Revision
• Doc Date: 3/14/2019
• Doc Name: Adequacy Review
• From: Tabetha Lynch
• To: Clayton Wein
• Type & Sequence: RN7
• Email Name: TNL
• Email Name: CCW
• Media Type: D
• Archive: No

105
106
107
108
109
110
114
115
120
121
122
Broadcast Seeding - Small/Linear Areas
REVEGE
1
1
1
1
1
1
1
1
1
1
1
41.04
$37,176
$25,060
$90,906
$16,156
$229
$6,501
$25,189
$109,282
$41,622
$6,248
$4,776
Drill Seeding - Interim and Drill Sites
REVEGE
129.12
Broadcast Seeding - Interim and Drill Sites
REVEGE
101.40
Weed Control for Reseeded Areas (Assume 20%
of Area X 3)
REVEGE
425.00
Reseed the B Seam Dewatering System #2 Pond 5
Area
REVEGE
0.50
Reseed Drill Pads and Access Roads
REVEGE
10.00
Clean Sediment Ponds RP -1, 2/3, 4 and 5a one
time
TRUCK1
61.16
Site Maintenance During Reclamation and Ten-
Year Liability
SITEMAINT
ENANCE
400.00
Mobilize/Demobilize Equipment for Initial
Reclamation
MOBILIZE
10.00
Mobilize/Demobilize Equipment for Initial
Reclamation
MOBILIZE
10.00
Mobilize/Demobilize Equipment for Pond
Cleaninin /Maintenanc
MOBILIZE
10.00
SUBTOTALS:
4897.4
$4,584,336
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
Performance bond:
1.05
Total =
Job superintendent:
2,448.70
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 contractibid preparation:
Reclamation management and/or administration:
$0
$92,604
$48,136
$178,878
$458,434
$778,050
$5,362,386
Total = $0
4.61 Total = $247,206
3.58 $191,973
CONTINGENCY: 0.00
Total = $0
TOTAL INDIRECT COST = $1,217,230
TOTAL BOND AMOUNT (direct + indirect) = $5,801,566