|
GP Aggregates LLC
<br /> !Al J&T Consulting, Inc.
<br /> West Farm Pit
<br /> 8/15/2014
<br /> ion Bond Quantities and Costs
<br /> ©2014 jaT Consulting.Ioa
<br /> Phase 10(9.36 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mining Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phases 5-9(65'avg (5,334) If $ 42 $ (224,028)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-9 (7.3) ac $ 2,000 $ (14,527)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-9 (7.3) ac $ 1,000 $ (7,264)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-10(60'avg Depth) 6,312 If $ 38 $ 239,856
<br /> Topsoil Area Above Water Required for Phases 1-10 8.2 ac $ 2,000 $ 16,325
<br /> Revegetate Area Above Water Required for Phases 1-10 8.2 ac $ 1,000 $ 8,163
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 21,025
<br /> Overhead and Profit Cost(12.60%) $ 2,649
<br /> Contract Cost $ 23,674
<br /> Project Management(9.25%) $ 1,945
<br /> (Additional Financial Warranty Required For Phase 10 $ 25,619 I
<br /> Phase 11 (9.75 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mining Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phases 5-10(60'avg (6,312) If $ 38 $ (239,856)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-10 (8.2) ac $ 2,000 $ (16,325)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-10 (8.2) ac $ 1,000 $ (8,163)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-11 (60'avg Depth) 6,323 If $ 38 $ 240,274
<br /> Topsoil Area Above Water Required for Phases 1-11 8.2 ac $ 2,000 $ 16,345
<br /> Revegetate Area Above Water Required for Phases 1-11 8.2 ac $ 1,000 $ 8,173
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 2,948
<br /> Overhead and Profit Cost(12.60%) $ 371
<br /> Contract Cost $ 3,320
<br /> Project Management(9.25%) $ 273
<br /> (Additional Financial Warranty Required For Phase 11 $ 3,593 I
<br /> Phase 12(12.68 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost '
<br /> Active Mining Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phases 5-11 (60'avg (6,323) If $ 38 $ (240,274)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-11 (8.2) ac $ 2,000 $ (16,345)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-11 (8.2) ac $ 1,000 $ (8,173)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-12(60'avg Depth) 6,684 If $ 38 $ 253,992
<br /> Topsoil Area Above Water Required for Phases 1-12 8.5 ac $ 2,000 $ 17,051
<br /> Revegetate Area Above Water Required for Phases 1-12 8.5 ac $ 1,000 $ 8,525
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 17,276
<br /> Overhead and Profit Cost(12.60%) $ 2,177
<br /> Contract Cost $ 19,453
<br /> Project Management(9.25%) $ 1,598
<br /> I Additional Financial Warranty Required For Phase 12 $ 21,051
<br /> 5 of 7
<br />
|