2002-07-31_REVISION - M1983033

• Permit No: M1983033
• IBM Index Class Name: Revision
• Doc Date: 7/31/2002
• Doc Name: Adequacy Response
• From: Environment Inc
• To: DMG
• Type & Sequence: AM8
• Media Type: D
• Archive: No

ALBERT FRET AND 80N 8, INC.
BOND EBTIMATE - EXISTINB CON DITIONB
JULY 26, 2002
EST/MATED UN/T COSTS FOR RECLAMAT/ON /TEMS:
PAGE 3
Unit Cost
1. Revegetation includes grass seed mix, mulch,
fertilizer and labor to drill $487.56/ac
-
2. Bench shaping including blasting grading and
shaping D-9 cat?, push distance 100 ft or less 0.67/YD3 li
3. Toe elope grading and shaping D-9 cat?,
push distance 100 ft or less 0.16/YD3 li
4. Resoiling benches, 988 Loader cat?, haul distance
1000 ft or less 0.60/YD3 li
5. Floor area shaping and grading,
140G motor grader cat?, $49.24/AC 1~
6. Trees, includes planting costs & materials. $ 3.24/tree
7. Unroadable equipment and scrap removal @ 3 hr
@ $20.00/hr to load and haul cost/load $200 $260.00/load
8. Demolition of concrete pads. $1.98/sq-ft
9. Secondary seeding rate of failure 258
RECLAMA710N COSTS
1. Revegetation, 14.19 ac @ $487.56/ac $ 7,039.09
2. Bench shaping 241,618 cy @ 674/cy 160,683.01
3. Toe slope shaping, 67,667 cy @164/cy 10,490.36
4. Resoiling, 20,472 yd3 @ $0.60/yd3 6,295.00
5. Grading mine floor 35.81 ac @ $49.24/ac 1,763.43
6. Tree planting 300 trees @ $3.24/tree 972.40
7. Unroadable and scrap removal, load and haul
35 loads @ $260/load 9,100.00
8. Demolition of concrete pads. 270 sgft @
$1.98/sq-ft 534.60
9. Reseeding costs 14.19 @ $487.65/ac * 258 1,759.77
Net Total $ 198,637.66
10. Indirect costs
Mobilization round trip (40 mi haul) 4,011.58
Insurance, Bond, & Profit 20,264.88
11. Administration costs 10 132.44
TOTAL ESTIMATE 238,163.05
RECOMMEND BOND BE SET AT 5238,200.00
1/ Figured using Cat Handbook and rental coats from local sources, for
eastern Colorado. 838 efficiency
2/ This equipment is for cost estimating only and the actual equi~ent used
by the permittee mny vary.