Laserfiche WebLink
J-2 Contracting Co. <br /> JET Consultirig, Inc. <br /> DPG Pit <br /> 577/2019 <br /> Reclamation Bond Quantities and Costs <br /> ©2019 JAT Consolthm TOE. 18114 DPG Pit Rec Bond Galc <br /> Summary of UnK Coats <br /> Direct costs <br /> Re-applying topsoil 12"thick $1,800 00 /acre <br /> Revegetating disturbed area $1,000 00 /acre <br /> Dewatering full pit $400 00 / million gallons <br /> Phase 1 Slurry Wall Cost $360 00 / linear foot <br /> (0-50 ft @$3)ff-51-70 ft @$4At-71-95 ft $13At) <br /> Phase 2 Slurry Wall Cost $425 00 / linear foot <br /> (0-50 ft @$3At-51-70 ft @$4At-71-95 ft $13At) <br /> Phase 3 Slurry Wall Cost $360 00 / linear foot <br /> (0-50 It @$3At-51-70 ft @$4At-71-95 ft @$13At) <br /> Phase 4 Slurry Wall Cost $542 00 / linear foot <br /> (0-50 ft @$3A1-51-70 It @$41ft-71-95 ft @$1317t) <br /> Phase 5 Slurry Wall Cost $190 00 / linear foot <br /> (0-50 ft @$3At-51-70 ft @$417-71-95 It @$137ft) <br /> Scarifying Ground $200 /acre <br /> Mobilization $2,500 lump sum <br /> Overhead and Profit Costs <br /> Liability insurance 1 55% of direct cost <br /> Performance bond 1 05% of direct cost <br /> Profit 10 00% of direct cost <br /> Total Overhead Cost 12 60% of direct cost <br /> Project Management <br /> Engineering and bidding 4 25% of direct cost <br /> Management and administration 5 00% of direct cost <br /> Total Additional Cost 9 25% of direct cost <br /> 116080 1 -24.6 aoros (Mining Limits) <br /> Reclamation Operation Quantity Unit Unit Cost Cost <br /> Slurry Wall for Phase 1 4,259 If $ 36000 $ 1,533,240 <br /> Scarifying-Topsoil/OB Stockpile,Access Road,Plant Site Areas,Scale,Settling Ponds 2075 ac $ 200 $ 4,150 <br /> Topsoil Placement-Topsoil/OB Stockpile,Access Road,Plant Site Areas,Scale,Settling Ponds 2075 ac $ 1,800 $ 37,350 <br /> Revegetate-Topsoil/OB Stockpile,Access Road,Plant Site Areas,Scale,Settling Ponds 2075 ac $ 1,000 $ 20,750 <br /> Scarifying-Disturbed Areas-Phase 1 Cell after Backfilling and out to Permit Boundary 462 ac $ 200 $ 924 <br /> Topsoil Placement-Disturbed Areas-Phase 1 Cell after Backfilling out to Permit Boundary 462 ac $ 1,800 $ 8,316 <br /> Revegetate-Disturbed Areas-Phase 1 Cell after Backfilling out to Permit Boundary 462 ac $ 1,000 $ 4,620 <br /> Dewatering of Pit for Phase 1 39400 mg $ 400 $ 157,600 <br /> Mobilization 10 Is $ 2,500 $ 2,500 <br /> Total Direct Cost $ 1,769,450 <br /> Overhead and Profit Cost(12 60%) $ 222,951 <br /> Contract Cost $ 1,992,401 <br /> Project Management(9 25%) $ 184,297 <br /> Total Required Financial Warranty For Phase 1 $ 2,176,698 <br />