|
J&T Consulting, Inc. J-2 Contracting Company
<br /> DPG Pit
<br /> In 8/26/2019
<br /> Reclamation Bond Quantities and Costs
<br /> ©2019 J&T Coundtlim Inc. 18114 DPG Pit Rec Bond Calmll
<br /> Phase 4•44.1 aeres(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 4 5,917 If $ 54200 $ 3,207,014
<br /> Scarifying-Disturbed Areas-Phase 4 Mining Limits outside stockpile processing area to permit boundary 4043 ac $ 200 $ 8,086
<br /> Topsoil Placement-Disturbed Areas-Phase 4 Mining Limits outside stockpile processing area to permit boundary 4043 ac $ 1,800 $ 72,774
<br /> Revegetate-Disturbed Areas-Phase 4 Mining Limits outside stockpile processing area to permit boundary 4043 ac $ 1,000 $ 40,430
<br /> Riprap Spillway Construction for Phase 4 21,389 cy $ 5400 $ 1,155,012
<br /> Dewatering of Pit for Phase 4 80800 mg $ 400 $ 323,200
<br /> Mobilization 10 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 4,809,016
<br /> Overhead and Profit Cost(12 60%) $ 605,936
<br /> Contract Cost $ 5,414,952
<br /> Protect Management(9 25%) $ 500,883
<br /> Additional Financial Warranty Required For Phase 4 $ 5,915,835
<br /> Cummulative Financial Warranty Required For Phase 1-4 $12,585,728
<br /> Phase 5•45.4 aores(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 5 4,039 If $ 19000 $ 767,410
<br /> Scarifying-Disturbed Areas-Phase 5 Mining Limits outside stockpile processing area to permit boundary 3376 ac $ 200 $ 6,752
<br /> Topsoil Placement-Disturbed Areas-Phase 5 Mining Limits outside stockpile processing area to permit boundary 3376 ac $ 1,800 $ 60,768
<br /> Revegetate-Disturbed Areas-Phase 5 Mining Limits outside stockpile processing area to permit boundary 3376 ac $ 1,000 $ 33,760
<br /> Riprap Spillway Construction for Phase 5 27,739 cy $ 5400 $ 1,497,909
<br /> Dewatering of Pit for Phase 5 68500 mg $ 400 $ 274,000
<br /> Mobilization 10 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 2,643,099
<br /> Overhead and Profit Cost(12 60%) $ 333,030
<br /> Contract Cost $ 2,976,129
<br /> Protect Management(9 25%) $ 275,292
<br /> Additional Financial Warranty Required For Phase 5 $ 3,251,421
<br /> Cummulative Financial Warranty Required For Phase 1-5 $15,837,150
<br />
|