|
GP Aggregates LLC
<br /> J 1' Consulting, Inc.
<br /> West Farm Pit
<br /> 8/15/2014
<br /> Ramation Bond Quantities and Costs
<br /> 14 j&T Consulting,Inc.
<br /> Phase 7(9.35 acres)
<br /> (Reclamation Operation Quantity Unit Unit Cost Cost I
<br /> Active Mininq Area
<br /> Credit 20%Cost of Slurry Wall Required to Close Phases 5-6(70'avg (2,724) If $ 46 $ (125,304)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-6 (6.5) ac $ 2,000 $ (12,902)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-6 (6.5) ac $ 1,000 $ (6,451)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-7(65'avg Depth) 3,700 If $ 42 $ 155,400
<br /> Topsoil Area Above Water Required for Phases 1-7 7.3 ac $ 2,000 $ 14,692
<br /> Revegetate Area Above Water Required for Phases 1-7 7.3 ac $ 1,000 $ 7,346
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 35,282
<br /> Overhead and Profit Cost(12.60%) $ 4,446
<br /> Contract Cost $ 39,727
<br /> Project Management(9.25%) $ 3,264
<br /> [Additional Financial Warranty Required For Phase 7 $ 42,991
<br /> Phase 8(9.50 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 5-7(65'avg (3,700) If $ 42 $ (155,400)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-7 (7.3) ac $ 2,000 $ (14,692)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-7 (7.3) ac $ 1,000 $ (7,346)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-8(65'avg Depth) 4,546 If $ 42 $ 190,932
<br /> Topsoil Area Above Water Required for Phases 1-8 7.3 ac $ 2,000 $ 14,692
<br /> Revegetate Area Above Water Required for Phases 1-8 7.3 ac $ 1,000 $ 7,346
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 38,032
<br /> Overhead and Profit Cost(12.60%) $ 4,792
<br /> Contract Cost $ 42,824
<br /> Project Management(9.25%) $ 3,518
<br /> 'Additional Financial Warranty Required For Phase 8 $ 46,342 I
<br /> Phase 9(9.48 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 5-8(65'avg (4,546) If $ 42 $ (190,932)
<br /> Credit for Topsoil Area Above Water Required for Phases 1-8 (7.3) ac $ 2,000 $ (14,692)
<br /> Credit for Revegetated Area Above Water Required for Phases 1-8 (7.3) ac $ 1,000 $ (7,346)
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-9(65'avg Depth) 5334 If $ 42 $ 224,028
<br /> Topsoil Area Above Water Required for Phases 1-9 7.3 ac $ 2,000 $ 14,527
<br /> Revegetate Area Above Water Required for Phases 1-9 7.3 ac $ 1,000 $ 7,264
<br /> Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 35,348
<br /> Overhead and Profit Cost(12.60%) $ 4,454
<br /> Contract Cost $ 39,802
<br /> Project Management(9.25%) $ 3,270
<br /> Additional Financial Warranty Required For Phase 9 $ 43,072 I
<br /> 4 of 7
<br />
|