|
GP Aggregates LLC
<br /> J&T Consulting, Inc.
<br /> West Farm Pit
<br /> 8/15/2014
<br /> !IIIIIIReclaillimati!li Bond Quantities and Costs
<br /> 14 j&T Consulting,Inc.
<br /> Phase 4(9.60 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 3(70'avg Depth) (5,448) If $ 46 $ (250,608)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-3 (4.9) ac $ 2,000 $ (9,815)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-3 (4.9) ac $ 1,000 $ (4,907)
<br /> Credit for Scarifying Ground in Disturbed Area Phase 4(Surface Area) (9.6) ac $ 200 $ (1,920)
<br /> Credit for Topsoil Placement in Disturbed Area Phase 4(Surface Area) (9.6) ac $ 2,000 $ (19,200)
<br /> Credit for Revegetate Disturbed Area Phase 4(Surface Area) (9.6) ac $ 1,000 $ (9,600)
<br /> 20%Cost of Slurry Wall Required to Close Phase 4(70'avg Depth) 5,448 If $ 46 $ 250,608
<br /> Topsoil Area Above Water Required for Phases 1-4 5.0 ac $ 2,000 $ 10,017
<br /> Revegetate Area Above Water Required for Phases 1-4 5.0 ac $ 1,000 $ 5,008
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ (27,917)
<br /> Overhead and Profit Cost(12.60%) $ (3,518)
<br /> Contract Cost $ (31,435)
<br /> Project Management(9.25%) $ (2,582)
<br /> Additional Financial Warranty Required For Phase 4 $ (34,017)1
<br /> Phase 5(9.09 acres)
<br /> 'Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mining Area
<br /> Credit for Topsoil Area Above Water Required for Phases 1-4 (5.0) ac $ 2,000 $ (10,017)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-4 (5.0) ac $ 1,000 $ (5,008)
<br /> 20%Cost of Slurry Wall Required to Close Phase 5(70'avg Depth) 2,239 If $ 46 $ 102,994
<br /> Topsoil Area Above Water Required for Phases 1-5 6.5 ac $ 2,000 $ 12,916
<br /> Revegetate Area Above Water Required for Phases 1-5 6.5 ac $ 1,000 $ 6,458
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 109,844
<br /> Overhead and Profit Cost(12.60%) $ 13,840
<br /> Contract Cost $ 123,684
<br /> Project Management(9.25%) $ 10,161
<br /> 'Additional Financial Warranty Required For Phase 5 $ 133,845 I
<br /> Phase 6(9.51 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 5(70'avg Depth) (2,239) If $ 46 $ (102,994)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-5 (6.5) ac $ 2,000 $ (12,916)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-5 (6.5) ac $ 1,000 $ (6,458)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-6(70'avg Depth) 2,724 If $ 46 $ 125,304
<br /> Topsoil Area Above Water Required for Phases 1-6 6.5 ac $ 2,000 $ 12,902
<br /> Revegetate Area Above Water Required for Phases 1-6 6.5 ac $ 1,000 $ 6,451
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 24,788
<br /> Overhead and Profit Cost(12.60%) $ 3,123
<br /> Contract Cost $ 27,911
<br /> Project Management(9.25%) $ 2,293
<br /> 'Additional Financial Warranty Required For Phase 6 $ 30,204 I
<br /> 3 of 7
<br />
|