|
J&T Consulting, Inc. Prowers Aggregate Operators LLC
<br /> West Farts Pit
<br /> 8/21/2018
<br /> FReclamation Bond Quantities and Costs
<br /> Consuldna lRe.
<br /> Non-Mining Areas(Wash Plant,Conveyor,Product Storage/Loadout,Sand/Overburden/Topsoil Stockpile Areas)
<br /> Reclamation Operation Quantity Unit Unit Cost Costl
<br /> Overburden Stockpile Area
<br /> Scarify Ground in Disturbed Area 1046 ac $322 $3,363
<br /> Topsoil Disturbed Area 1046 ac $2,541 $26,579
<br /> Revegetate Disturbed Area ac $1,100 $0
<br /> Temporary Stockpile Areas(Surface only in Phase 13)
<br /> Scarifying Ground in Disturbed Area 11 56 ac $322 $3,717
<br /> Topsoil Placement in Disturbed Area 11 56 ac $2,541 $29,374
<br /> Revegetate Disturbed Area 11 56 ac $1,100 $12,720
<br /> Temporary Stockpile Areas(Surface only in Phase 14)
<br /> Scarifying Ground in Disturbed Area 11 51 ac $322 $3,701
<br /> Topsoil Placement in Disturbed Area 11 51 ac $2,541 $29,247
<br /> Revegetate Disturbed Area 11 51 ac $1,100 $12,665
<br /> Temporary Stockpile Areas(Surface only in Phase 15)
<br /> Scarifying Ground in Disturbed Area 11.43 ac $322 $3,675
<br /> Topsoil Placement in Disturbed Area 11.43 ac $2,541 $29,044
<br /> Revegetate Disturbed Area 11.43 ac $1,100 $12,577
<br /> Temporary Stockpile Areas(Surface only in Phase 16)
<br /> Scarifying Ground in Disturbed Area 11 13 ac $322 $3,579
<br /> Topsoil Placement in Disturbed Area 11 13 ac $2,541 $28,282
<br /> Revegetate Disturbed Area 11 13 ac $1,100 $12,247
<br /> Temporary Stockpile Areas(Surface only in Phase 17)
<br /> Scarifying Ground in Disturbed Area 11 78 ac $322 $3,788
<br /> Topsoil Placement in Disturbed Area 11.78 ac $2,541 $29,933
<br /> Revegetate Disturbed Area 11.78 ac $1,100 $12,962
<br /> Parcel B Area
<br /> Scarifying Ground in Disturbed Area 2308 ac $322 $7,421
<br /> Topsoil Placement in Disturbed Area 2308 ac $2,541 $58,647
<br /> Revegetate Disturbed Area 2308 ac $1,100 $25,395
<br /> Wash Plant Area
<br /> Scarifying Ground in Disturbed Area 913 ac $322 $2,936
<br /> Topsoil Placement in Disturbed Area 9 13 ac $2,541 $23,200
<br /> Revegetate Disturbed Area 913 ac $1,100 $10,046
<br /> Conveyor Area
<br /> Scarifying Ground in Disturbed Area 064 ac $322 $206
<br /> Topsoil Placement in Disturbed Area 064 ac $2,541 $1,626
<br /> Revegetate Disturbed Area 064 ac $1,100 $704
<br /> Mobilization 100 Is $13,592 $13,592
<br /> Total Direct Cost $401,226
<br /> Overhead and Profit Cost(13 07%) $52,440
<br /> Contract Cost $453,666
<br /> Project Management(7 00%) $28,086
<br /> Financial Warranty Required For Non-Minis Areas $481,752
<br /> Phases 11.4(9 25+9 12+9 81+9 60=37.78 acres)(Slurry wall has been constructed and leak test approved by State)
<br /> ec amation Operation Quantity Unit Unit Cost Costi
<br /> 20%Cost of Slurry Wall Required to Close Phases 1-4(70'avg Depth) 5,448 If $56 $305,088
<br /> Release of Bond for Approved Slurry Wall Not Adjacent to Active Mining (2,724) If $56 -$152,544
<br /> Topsoil Area Above Water Required for Phases 1-4 501 ac $2,541 $12,726
<br /> Revegetate Area Above Water Required for Phases 1-4 501 ac $1,100 $5,511
<br /> Total Direct Cost $170,781
<br /> Overhead and Profit Cost(13 07%) $22,321
<br /> Contract Cost $193,102
<br /> Project Management(7.00%) $11,955
<br /> Financial Warranty Required For Phases 1-4 $205,057
<br /> 2 of 5
<br />
|