|
Prowers Aggregate Operators LLC
<br /> J&T Consulting, Inc.
<br /> West Farm Pit
<br /> 8/21/2018
<br /> FReclamation Bond Quantities and Costs
<br /> Censu t bm Inc.
<br /> Phase 1$(11 56 acres)
<br /> Reclamation Operation Quantity Unit Unit Cost ost
<br /> Active Mining Area
<br /> Slurry Wall Required to Close Phases 13-17(45'avg Depth) 5,407 If $135 $729,945
<br /> Credit for Scarifying Ground in Temporary Stockpile Disturbed Area (11 56) ac $322 -$3,717
<br /> Credit for Topsoil Placement in Temporary Stockpile Disturbed Area (11 56) ac $2,541 -$29,374
<br /> Credit for Revegetate Disturbed Area in Temporary Stockpile Disturbed Area (11.56) ac $1,100 -$12,720
<br /> Topsoil Area Above Water Required for Phase 13 266 ac $2,541 $6,755
<br /> Revegetate Area Above Water Required for Phase 13 266 ac $1,100 $2,925
<br /> Total Direct Cost $693,814
<br /> Overhead and Profit Cost(13 07%) $90,681
<br /> Contract Cost $784,496
<br /> Project Management(7 00%) $48,567
<br /> Additional Financial Warranty Required For Phase 13 $833,063
<br /> Phase 14(11 51 acres)
<br /> Reclamation Operation Quantity Unit Unit Cost ost
<br /> Active Mining Area
<br /> Credit for Scarifying Ground in Temporary Stockpile Disturbed Area (11 51) ac $322 -$3,701
<br /> Credit for Topsoil Placement in Temporary Stockpile Disturbed Area (11 51) ac $2,541 -$29,247
<br /> Credit for Revegetate Disturbed Area in Temporary Stockpile Disturbed Area (11 51) ac $1,100 -$12,665
<br /> Credit for Topsoil Area Above Water Required for Phase 13 (2 66) ac $2,541 -$6,755
<br /> Credit for Revegetated Area Above Water Required for Phase 13 (2 66) ac $1,100 -$2,925
<br /> Topsoil Area Above Water Required for Phases 13-14 424 ac $2,541 $10,775
<br /> Revegetate Area Above Water Required for Phases 13-14 424 ac $1,100 $4,666
<br /> Total Direct Cost -$39,852
<br /> Overhead and Profit Cost(13 07%) -$5,209
<br /> Contract Cost -$45,060
<br /> Project Management(7 00%) -$2,790
<br /> Additional Financial Warranty Required For Phase 14 -$47,850
<br /> Phase IS(11.43 acres)
<br /> ec amation Operation Quantity Unit Unit Cost Cost
<br /> Active Mining Area
<br /> Credit for Scarifying Ground in Temporary Stockpile Disturbed Area (11.43) ac $322 -$3,675
<br /> Credit for Topsoil Placement in Temporary Stockpile Disturbed Area (11 43) ac $2,541 -$29,044
<br /> Credit for Revegetate Disturbed Area in Temporary Stockpile Disturbed Area (11.43) ac $1,100 -$12,577
<br /> Credit for Topsoil Area Above Water Required for Phases 13-14 (4.24) ac $2,541 -$10,775
<br /> Credit for Revegetated Area Above Water Required for Phases 13-14 (4 24) ac $1,100 -$4,666
<br /> Topsoil Area Above Water Required for Phases 13-15 530 ac $2,541 $13,463
<br /> Revegetate Area Above Water Required for Phases 13-15 530 ac $1,100 $5,830
<br /> Total Direct Cost -$41,444
<br /> Overhead and Profit Cost(13 07%) -$5,417
<br /> Contract Cost -$46,861
<br /> Project Management(7.00%) -$2,901
<br /> Additional Financial Warranty Required For Phase 15 -$49,762
<br /> 4 of 5
<br />
|