|
J&T Consulting, Inc. Prowers Aggregate Operators LLC
<br /> West Farm Pit
<br /> 12/4/2020
<br /> FReciamation Bond Quantities and Costs
<br /> T Consaltin L Ina
<br /> Phase 6(195 02 acres)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Active Mining Area
<br /> Topsoil Area Above Water Required for Phase 6 20.12 ac $2,541 $51,126
<br /> Revegetate Area Above Water Required for Phase 6 20.12 ac $1,100 $22,138
<br /> Cost of Slurry Wall Phase 6(35'avg Depth) 14,876 If $198 $2,952,142
<br /> Total Direct Cost $3,025,406
<br /> Overhead and Profit Cost(13.07%) $395,421
<br /> Contract Cost $3,420,827
<br /> Project Management(7.00%) $211,778
<br /> Additional Financial Warranty Required For Phase 6 $3,632,605
<br /> Phase 7(121.68 acres)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Active Mining Area
<br /> Scarifying Ground in Disturbed Area(Credit from Above Surface Only Activity) (144.66) ac $322 -$46,515
<br /> Topsoil Area Above Water Required for Phase 7(Credit from Above) (144.66) ac $2,541 -$367,585
<br /> Revegetate Area Above Water Required for Phase 7(Credit from Above) (144.66) ac $1,100 -$159,172
<br /> Scarifying Ground in Disturbed Area 16.23 ac $322 $5,219
<br /> Topsoil Area Above Water Required for Phase 7 1623 ac $2,541 $41,241
<br /> Revegetate Area Above Water Required for Phase 7 1623 ac $1,100 $17,858
<br /> Cost of Slurry Wall Phase 7(40'avg Depth) 10,954 If $227 $2,484,367
<br /> Total Direct Cost $1,975,412
<br /> Overhead and Profit Cost(13.07%) $258,186
<br /> Contract Cost $2,233,598
<br /> Project Management(7.00%) $138,279
<br /> Additional Financial Warranty Required For Phase 7 $2,371,877
<br /> Phase 8(32 66 acres)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Active Mining Area
<br /> Scarifying Ground in Disturbed Area(Credit from Above Surface Only Activity) (42.13) ac $322 -$13,547
<br /> Topsoil Area Above Water Required for Phase 7(Credit from Above) (42.13) ac $2,541 -$107,054
<br /> Revegetate Area Above Water Required for Phase 7(Credit from Above) (42.13) ac $1,100 -$46,356
<br /> Scarifying Ground in Disturbed Area 6.48 ac $322 $2,084
<br /> Topsoil Area Above Water Required for Phase 8 6.48 ac $2,541 $16,466
<br /> Revegetate Area Above Water Required for Phase 8 6.48 ac $1,100 $7,130
<br /> Cost of Slurry Wall Phase 8(35'avg Depth) 4,814 If $198 $955,338
<br /> Total Direct Cost $814,061
<br /> Overhead and Profit Cost(13 07%) $106,398
<br /> Contract Cost $920,459
<br /> Project Management(7.00%) $56,984
<br /> Additional Financial Warranty Required For Phase 8 $977,443
<br /> 4 of 5
<br />
|