|
GP Aggregates LLC
<br /> 1 J&T Consulting, Inc.
<br /> West Farm Pit
<br /> 8/1512014
<br /> Reclamation Bond Quantities and Costs
<br /> ©2014 J&T Co*ui1ttLfl [no.
<br /> Phase 13(11.61 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 5-12(60'avg (6,684) If $ 38 $ (253,992)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-12 (8.5) ac $ 2,000 $ (17,051)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-12 (8.5) ac $ 1,000 $ (8,525)
<br /> Credit for Scarifying Ground in Disturbed Area (11.6) ac $ 200 $ (2,322)
<br /> Credit for Topsoil Placement in Disturbed Area (11.6) ac $ 2,000 $ (23,220)
<br /> Credit for Revegetate Disturbed Area (11.6) ac $ 1,000 $ (11,610)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-13(60'avg Depth) 8,502 If $ 38 $ 323,076
<br /> Topsoil Area Above Water Required for Phases 1-13 10.1 ac $ 2,000 $ 20,252
<br /> Revegetate Area Above Water Required for Phases 1-13 10.1 ac $ 1,000 $ 10,126
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 39,234
<br /> Overhead and Profit Cost(12.60%) $ 4,943
<br /> Contract Cost $ 44,177
<br /> Project Management(9.25%) $ 3,629
<br /> (Additional Financial Warranty Required For Phase 13 $ 47,806
<br /> Phase 14(11.56 acres)
<br /> (Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mining Area
<br /> 20%Cost of Slurry Wall Required to Close Phase 14(50'avg Depth) 2,895 If $ 30 $ 86,850
<br /> Topsoil Area Above Water Required for Phase 14 2.7 ac $ 2,000 $ 5,317
<br /> Revegetate Area Above Water Required for Phase 14 2.7 ac $ 1,000 $ 2,658
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 97,325
<br /> Overhead and Profit Cost(12.60%) $ 12,263
<br /> Contract Cost $ 109,588
<br /> Project Management(9.25%) $ 9,003
<br /> (Additional Financial Warranty Required For Phase 14 $ 118,591
<br /> Phase 15(11.52 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Active Mining Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phase 14(50'avg Depth) (2,895) If $ 30 $ (86,850)
<br /> Credit for Topsoil Area Above Water Required for Phase 14 (2.7) ac $ 2,000 $ (5,317)
<br /> Credit for Revegetated Area Above Water Required for Phase 14 (2.7) ac $ 1,000 $ (2,658)
<br /> 20%Cost of Slurry Wall Required to Close Phases 14-15(50'avg Depth) 4,666 If $ 30 $ 139,980
<br /> Topsoil Area Above Water Required for Phases 14-15 4.2 ac $ 2,000 $ 8,481
<br /> Revegetate Area Above Water Required for Phases 14-15 4.2 ac $ 1,000 $ 4,241
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 60,377
<br /> Overhead and Profit Cost(12.60%) $ 7,607
<br /> Contract Cost $ 67,984
<br /> Project Management(9.25%) $ 5,585
<br /> (Additional Financial Warranty Required For Phase 15 $ 73,569 I
<br /> 6 of 7
<br />
|