|
GP Aggregates LLC
<br /> 1 J I& ' Consulting, Inc.
<br /> West Farm Pit
<br /> 8/15/2014
<br /> Reclamation Bond Quantities and Costs
<br /> ©2014 j&T Consulting,Ise.
<br /> Phase 1 (9.25 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mining Area
<br /> Credit for Scarifying Ground in Disturbed Area Phase 1 (Surface Area) (9.3) ac $ 200 $ (1,860)
<br /> Credit for Topsoil Placement in Disturbed Area Phase 1(Surface Area) (9.3) ac $ 2,000 $ (18,600)
<br /> Credit for Revegetate Disturbed Area Phase 1 (Surface Area) (9.3) ac $ 1,000 $ (9,300)
<br /> 20%Cost of Slurry Wall Required to Close Phase 1 (70'avg Depth) 2,758 If $ 46 $ 126,868
<br /> Topsoil Area Above Water Required for Phase 1 2.4 ac $ 2,000 $ 4,880
<br /> Revegetate Area Above Water Required for Phase 1 2.4 ac $ 1,000 $ 2,440
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 106,928
<br /> Overhead and Profit Cost(12.60%) $ 13,473
<br /> Contract Cost $ 120,400
<br /> Project Management(9.25%) $ 9,891
<br /> Additional Financial Warranty Required For Phase 1 $ 130,291
<br /> Phase 2(9.11 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mininq Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phase 1 (70'avg Depth) (2,758) If $ 46 $ (126,868)
<br /> Credit for Topsoil Area Above Water Required for Phase 1 (2.4) ac $ 2,000 $ (4,880)
<br /> Credit for Revegetated Area Above Water Required for Phase 1 (2.4) ac $ 1,000 $ (2,440)
<br /> Credit for Scarifying Ground in Disturbed Area Phase 2(Surface Area) (9.1) ac $ 200 $ (1,822)
<br /> Credit for Topsoil Placement in Disturbed Area Phase 2(Surface Area) (9.1) ac $ 2,000 $ (18,220)
<br /> Credit for Revegetate Disturbed Area Phase 2(Surface Area) (9.1) ac $ 1,000 $ (9,110)
<br /> 20%Cost of Slurry Wall Required to Close Phase 2(70'avg Depth) 4,452 If $ 46 $ 204,792
<br /> Topsoil Area Above Water Required for Phases 1-2 4.0 ac $ 2,000 $ 7,989
<br /> Revegetate Area Above Water Required for Phases 1-2 4.0 ac $ 1,000 $ 3,994
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 55,936
<br /> Overhead and Profit Cost(12.60%) $ 7,048
<br /> Contract Cost $ 62,984
<br /> Project Management(9.25%) $ 5,174
<br /> (Additional Financial Warranty Required For Phase 2 $ 68,158
<br /> Phase 3(9.81 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mining Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phase 2(70'avg Depth) (4,452) If $ 46 $ (204,792)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-2 (4.0) ac $ 2,000 $ (7,989)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-2 (4.0) ac $ 1,000 $ (3,994)
<br /> Credit for Scarifying Ground in Disturbed Area Phase 3(Surface Area) (9.8) ac $ 200 $ (1,962)
<br /> Credit for Topsoil Placement in Disturbed Area Phase 3(Surface Area) (9.8) ac $ 2,000 $ (19,620)
<br /> Credit for Revegetate Disturbed Area Phase 3(Surface Area) (9.8) ac $ 1,000 $ (9,810)
<br /> 20%Cost of Slurry Wall Required to Close Phase 3(70'avg Depth) 5,448 If $ 46 $ 250,608
<br /> Topsoil Area Above Water Required for Phases 1-3 4.9 ac $ 2,000 $ 9,815
<br /> Revegetate Area Above Water Required for Phases 1-3 4.9 ac $ 1,000 $ 4,907
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 19,662
<br /> Overhead and Profit Cost(12.60%) $ 2,477
<br /> Contract Cost $ 22,140
<br /> Project Management(9.25%) $ 1,819
<br /> Additional Financial Warranty Required For Phase 3 $ 23,959 I
<br /> 2 of 7
<br />
|