2019-09-18_PERMIT FILE - C1981035 ‎(10)‎

• Permit No: C1981035
• IBM Index Class Name: PERMIT FILE
• Doc Date: 9/18/2019
• Doc Name: Reclamation Bond Information/Estimates
• Section_Exhibit Name: KI Appendix 12
• Media Type: D
• Archive: No

•
•
�1
COST SUMMARY
ask #
Description
Hours
Direct Costs
1
Structure demolition
116.4
$48,27
# 3 UPPER FACILITIES AREA - PREVIOUSLY DISTURBED
Rip Upper Facilities Area
15.8
$1,99
Push 12" coaly -waste to highwalls
11.6
$1,40
Haul topsoil/growth medium to Upper Facilities Area
9.6
$1,433
Finish grade
2.2
$16
6*
Apportioned revegetation costs 1.96 acres
# 4 HIGHWALL AREA - PREVIOUSLY DISTURBED
7
Haul topsoil/growth medium to highwall
4.7
$69
8
Doze fill into portals, rough -grade fill slope and topsoil
1.9
$23
Apportioned revegetation costs 1.31 acres
73
# 2 LOWER FACILITIES AREA - PREVIOUSLY DISTURBED
10A & B
Rip & final grade w/12H grader
2.5
$18
11*
Apportioned revegetation costs 1.19 acres
# 5 RECLAIMED REFUSE AREA - PREVIOUSLY DISTURBED
12
Doze 3.5' fill (Completed)
4.3
$49
13
Doze growth medium @ 6" (Completed)
.6
$70
14*
Apportioned revegetation costs 0.58 acres (Completed)
$28
FRIAREA=CURRENT STANDARDS
15
Haul 3.5' fill to refuse pile
33.6
$4,99
16
Rough grade fill
1
$7
17
Haul topsoil to refuse pile
8.4
$1,25
18
Finish grade topsoil
1.2
$90
19*
Apportioned revegetation costs 1.08 acres
TOPSOIL BORROW AREA
20
Finish grade = 2 acres disturbance
2.4
$16
21*
Apportioned revegetation costs 2.0 acres
:±
SEAL VENTS
22
Seal vent hole (Completed)
4
$1,44
#1 EAST & WEST POND AREA- PREVIOUSLY DISTURBED
23
Reclaim East and West ponds
23.2
$2,80
24
Construct final drainage channel, riprap & filter fabric
17.0
$3,91
25*
Apportioned revegetation costs 1.86 acres
' `-
TOTAL REVEGETATION COSTS
26***
Includes all areas @ 10.7 acres
16
$4,970
MOB/DEMOB
27
Initial Mob/Demob costs
6.2
$2,97
28
Pond removal, ditch construction, revegetation Mob/Demob
4.2
$65
29
Site maintenance/equipment & labor costs. 5 trips in 10 years
40
$5,63
Total hours & direct costs
326.8
$83,92
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
1.55%
$1,301
Performance bond:
1.05%
$881
Job superintendent :14 hrsx$36.25/hr
163.4
$5,923
Profit:
10%
$8,392
Total Overhead & Profit:
$16,49
CONTRACT AMOUNT (Direct + O&P)
$106,65
ENGINEERING & PROJECT MANAGEMENT
Engineering and bid preparation
4.25%
$3,567
Reclamation management
5.00%
$4,196
Total indirect costs
$7'76
TOTAL BOND AMOUNT (Direct + Indirect)
$108118