2012-08-31_PERMIT FILE - C1981012A

• Permit No: C1981012A
• IBM Index Class Name: Permit File
• Doc Date: 8/31/2012
• Doc Name: Bond Calculations ‎(TR54, TR53, PR3, TR55, TR56, PR3, MR95, MR 97 MR101)‎
• Section_Exhibit Name: Exhibit 28 Appendix B Part 2
• Media Type: D
• Archive: Yes

The power line will be extended 550 feet. The cell repeater will be mounted on a power pole so reclamation of the
cell repeater is included in the cost of the power line removal.
Remove Power Line Extension
Item
Seed
50% Re -Seed
12,470 Volt Lineal Feet of Extension
550
Feet
Cost per Lineal Foot for Removal
5.58
AC
Total direct cost
$3,069
502.32
Job supervision hours
2
$201
Job supervision cost
$117
2
Profit, insurance, and bond @ 13.07%
$401
$117
Contract = Direct + Overhead
$3,587
$26
Engineering 4.25% of Contract
$152
$344
Reclamation management 5.0% of Contract
$179
$15
Estimated bond
$3,919
$17
Reclaim Additional Disturbed Area
Item
Seed
50% Re -Seed
Quantity
0.8
0.4
Unit
AC
AC
Cost per Acre
614.92
502.32
Total direct cost
$492
$201
Job supervision hours
2
2
Job supervision cost
$117
$117
Profit, insurance, and bond @ 13.07%
$64
$26
Contract = Direct + Overhead
$673
$344
Engineering 4.25% of Contract
$29
$15
Reclamation management 5.0% of Contract
$34
$17
Estimated bond
$736
$376
Remove Culverts
Item
Quantity
Unit Price
Cost
Remove 21" Diameter Culvert C53
20
3.28
$65.60
Remove 42" Diameter Culvert C75
60
3.28
$96.80
Remove 42" Diameter Culvert C76
40
3.28
$131.20
Total direct cost
$393.60
Job supervision hours
4
Job supervision cost
234.24
Profit, insurance, and bond @ 13.07%
51.44
Contract = Direct + Overhead
679.28
Engineering 4.25% of Contract
28.87
Reclamation management 5.0% of Contract
33.96
Estimated bond
$742.12
TR -62 Exhibit 28- Page 222 Revised 03/12/12