2022-07-29_PERMIT FILE - C1981010A ‎(6)‎

• Permit No: C1981010A
• IBM Index Class Name: Permit File
• Doc Date: 7/29/2022
• Doc Name: Bond Addendum Summary
• Section_Exhibit Name: Appendix A Bond Addendum
• Media Type: D
• Archive: Yes

Table A-1.1 Page No.2
TR-130 Bond Determination for Worst Case Year 2022
Activity Cost ($)
Direct Costs
Regrade 1,630,781$
Topsoil Replacement 214,901$
Facilities Removal -$
Revegetation 81,095$
Miscellaneous -$
Additional 90.4 acres (topsoil + Reveg); See table below summary 93,617$
Total 2,020,393$
Indirect Costs
Overhead and Profit:
Public Liability Insurance 2.02%40,812$
Contractor Perf Bond 1.05%21,214$
Job Superintendent *46,885$ *
Contractor Profit 10.0%202,039$
Total 310,951$
Total Direct + Indirect Costs 2,331,344$
Financial warranty processing (legal/related costs):500.00$ 500$
Engineering Work and/or contract/bid prep: 3.27% of contract:3.27%76,235$
Reclamation Management and/or Administration; 2.65% of contract:2.65%61,781$
Total 138,516$
Worst Case Bond Estimate Total 2,469,860$
% Un-topsoiled affected Acres Proposed 25%
% Un-revegetated affected Acres Proposed 25%
Direct cost for additional 90.4 acres (Topsoil & Re-vegetation)
Acres $/Acre **Total Cost
Topsoil Acres 22.6 2,721$ 61,492$
Revegetation Acres 22.6 832$ 18,799$
Re-seed revegetated area (assume 17.5% Failure Rate)67.8 146$ *9,870$
Site Maintenance 90.4 38$ 3,456$
Cost Summary 93,617$
* 17.5% of revegetation cost per acre
** Cost/Acre from PR-10 Circes 9/25/2020