|
J&T Consulting, Inc. Prowers Aggregate Operators LLC
<br /> 9 West Farm Pit
<br /> 1/23/2019
<br /> FReclamation Bond Quantities and Costs
<br /> Consultlns+Inc.
<br /> Phases 8, 11 (9.50+11.30=20 80 acres)
<br /> Reclamation Operation Quantity Unit Unit Cost ost
<br /> Active Mining Area
<br /> Topsoil Area Above Water Required for Phases 8,11 1 55 ac $2,541 $3,948
<br /> Revegetate Area Above Water Required for Phases 8,11 1 55 ac $1,100 $1,710
<br /> Total Direct Cost $5,658
<br /> Overhead and Profit Cost(13.07%) $739
<br /> Contract Cost $6,397
<br /> Project Management(7.00%) $396
<br /> Additional Financial Warranty Required For Phases 8,11 $6,793
<br /> Phases 7, 10(9.74+11.28=21.02 acres)
<br /> ec amation Operation Quantity Unit Unit Cost ost
<br /> Active Mining Area
<br /> Topsoil Area Above Water Required for Phases 7,10 1.76 ac $2,541 $4,461
<br /> Revegetate Area Above Water Required for Phases 7,10 176 ac $1,100 $1,932
<br /> Total Direct Cost $6,393
<br /> Overhead and Profit Cost(13 07%) $836
<br /> Contract Cost $7,229
<br /> Project Management(7.00%) $448
<br /> Additional Financial Warranty Required For Phases 7,10 $7,676
<br /> Phase 5,6(10.58+9.90=20.48 acres)
<br /> ec amation Operation Quantity Unit Unit Cost ost
<br /> Active Mining Area
<br /> Topsoil Area Above Water Required for Phases 5,6 2.68 ac $2,541 $6,809
<br /> Revegetate Area Above Water Required for Phases 5,6 268 ac $1,100 $2,948
<br /> Total Direct Cost $9,757
<br /> Overhead and Profit Cost(13.07%) $1,275
<br /> Contract Cost $11,032
<br /> Project Management(7.00%) $683
<br /> Additional Financial Warranty Required For Phases 5,6 $11,715
<br /> Phase 9, 12(9.97+13.19=23.16 acres)
<br /> Rec amation Operation Quantity Unit U nit Cost ost
<br /> Active Mining Area
<br /> Topsoil Area Above Water Required for Phases 9,12 1.85 ac $2,541 $4,697
<br /> Revegetate Area Above Water Required for Phases 9,12 1.85 ac $1,100 $2,034
<br /> Total Direct Cost $6,731
<br /> Overhead and Profit Cost(13.07%) $880
<br /> Contract Cost $7,611
<br /> Project Management(7.00%) $471
<br /> Additional Financial Warranty Required For Phases 5,6 $8,082
<br /> Total Financial Warranty Required For All Phases $1,650,593
<br /> 3 of 3
<br />
|