|
J&T Consulting, Inc. Prowers Aggregate Operators LLC
<br /> West Farm Pit
<br /> 8/21/2018
<br /> FReclamation Bond Quantities and Costs
<br /> Cemmdthm XKe.
<br /> Phases 8, 9, 11, 12(9 50+9 47+9 75+10.66=39 38 acres)(Slurry wall has been constructed and leak test approved by State)
<br /> Reclamation Operation Quantity Unit Unit Cost C ost
<br /> Active Mining Area
<br /> 20%Cost of Slurry Wall Required to Close Phases 5-12(60'avg Depth) 9,350 If $48 $448,800
<br /> Topsoil Area Above Water Required for Phases 8,9, 11, 12 499 ac $2,541 $12,680
<br /> Revegetate Area Above Water Required for Phases 8,9, 11, 12 4.99 ac $1,100 $5,491
<br /> Total Direct Cost $466,970
<br /> Overhead and Profit Cost(13 07%) $61,033
<br /> Contract Cost $528,003
<br /> Project Management(7 00%) $32,688
<br /> Additional Financial Warranty Required For Phases 8,9, 11,12 $560,691
<br /> Phases 7, 10(9 35+9 36=18 71 acres)
<br /> eC amation Operation Quantity Unit nit ost OSt
<br /> Active Mining Area
<br /> Credit for Topsoil Area Above Water Required for Phases 8,9, 11, 12 (4 99) ac $2,541 -$12,680
<br /> Credit for Revegetated Area Above Water Required for Phases 8,9, 11, 12 (4 99) ac $1,100 -$5,491
<br /> Topsoil Area Above Water Required for Phases 7-12 6.51 ac $2,541 $16,542
<br /> Revegetate Area Above Water Required for Phases 7-12 6.51 ac $1,100 $7 163
<br /> Total Direct Cost $5,535
<br /> Overhead and Profit Cost(13 07%) $723
<br /> Contract Cost $6,258
<br /> Project Management(7 00%) $387
<br /> Additional Financial Warranty Required For Phases 7,10 $6,646
<br /> Phase 5,6(9 08+9.49=18 57 acres)
<br /> Reclamation Operation Quantity Unit Unit ost ost
<br /> Active Mining Area
<br /> Credit for Topsoil Area Above Water Required for Phases 7-12 (6 51) ac $2,541 -$16,542
<br /> Credit for Revegetated Area Above Water Required for Phases 7-12 (6 51) ac $1,100 -$7,163
<br /> Topsoil Area Above Water Required for Phases 5-12 8.29 ac $2,541 $21,065
<br /> Revegetate Area Above Water Required for Phases 5-12 829 ac $1,100 $9,122
<br /> Total Direct Cost $6,482
<br /> Overhead and Profit Cost(13 07%) $847
<br /> Contract Cost $7,329
<br /> Project Management(7.00%) $454
<br /> Additional Financial Warranty Required For Phases 5,6 $7,782
<br /> 3of5
<br />
|