|
JET Consulting, Inc. J-2 Contracting Company
<br /> DPG Pit
<br /> In 8/20/2021
<br /> Reclamation Bond Quantities and Costs
<br /> ©2021 JAT Consulthm Inc. 18114 DPG Pit TRt Rec Bond Ca
<br /> Phase 4-93.03 acres(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 4 6,765 If $386 $2,611,290
<br /> Scarifying-Above Water Surface to Permit Boundary 12.17 ac $200 $2,434
<br /> Topsoil Placement-Above Water Surface to Permit Boundary 12.17 ac $1,800 $21,906
<br /> Revegetate-Above Water Surface to Permit Boundary 12.17 ac $1,000 $12,170
<br /> Bedding CDOT Type II 1,044 cy $84 $87,696
<br /> 6-in D50 Riprap,Type VL 4,155 cy $65 $270,075
<br /> Reinforced Concrete 6,267 cy $100 $626,700
<br /> Embankment Fill 24,056 cy $14 $336,784
<br /> Dewatering of Pit for Phase 4 1,897.00 mg $400 $758,800
<br /> Credits for Areas distrurbed During Phase 1 Which Will Be Mined Through
<br /> Scarifying-Clearwater Pond and Dewatering Pipe Area (0.52) ac $200 ($104)
<br /> Topsoil Placement-Clearwater Pond and Dewatering Pipe Area (0.52) ac $1,800 ($936)
<br /> Revegetate-Clearwater Pond and Dewatering Pipe Area (0.52) ac $1,000 ($520)
<br /> Scarifying-Recharge Ponds and Overflow Pond Areas In Phase 4 Area (25.19) ac $200 ($5,038)
<br /> Topsoil Placement-Recharge Ponds and Overflow Pond Areas In Phase 4 Area (25.19) ac $1,800 ($45,342)
<br /> Revegetate-Recharge Ponds and Overflow Pond Areas In Phase 4 Area (25.19) ac $1,000 ($25,190)
<br /> Scarifying-Stockpile,Processing,Road, Parking,Loading,Topsoil Areas in Phase 4 Area (17.71) ac $200 ($3,542)
<br /> Topsoil Placement-Stockpile,Processing,Road,Parking, Loading,Topsoil Areas in Phase 4 Area (17.71) ac $1,800 ($31,878)
<br /> Revegetate-Stockpile,Processing,Road, Parking,Loading,Topsoil Areas in Phase 4 Area (17.71) ac $1,000 ($17,710)
<br /> Mobilization 1.0 Is $2,500 $2,500
<br /> Total Direct Cost $4,600,095
<br /> Overhead and Profit Cost(12.60%) $579,612
<br /> Contract Cost $5,179,707
<br /> Project Management(9.25%) $479,123
<br /> Additional Financial Warranty Required For Phase 4 $5,658,830
<br /> Cummulative Financial Warranty Required For Phase 1-4 $11,144,351
<br /> Phase 5 - 19.39 acres(Mining Limits)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Scarifying-Above Water Surface to Permit Boundary 3.85 ac $200 $770
<br /> Topsoil Placement-Above Water Surface to Permit Boundary 3.85 ac $1,800 $6,930
<br /> Revegetate-Above Water Surface to Permit Boundary 3.85 ac $1,000 $3,850
<br /> Embankment Fill 9,948 cy $14 $139,272
<br /> Dewatering of Pit for Phase 5 403.00 mg $400 $161,200
<br /> Mobilization 1.0 Is $2,500 $2,500
<br /> Total Direct Cost $314,522
<br /> Overhead and Profit Cost(12.60%) $39,630
<br /> Contract Cost $354,152
<br /> Project Management(9.25%) $32,759
<br /> Additional Financial Warranty Required For Phase 5 $386,911
<br /> Cummulative Financial Warranty Required For Phase 1-5 $11,531,261
<br />
|