Laserfiche WebLink
J&T Consulting, Inc. Northern Colorado Constructors <br /> Bennett Pit <br /> Iri 11/6/2020 <br /> Reclamation Bond Quantities and Costs <br /> ©2020 UT Consultim Ine. 16116 Bennett Pit Rec Bond Calcs <br /> Phase 1 - 57.22 acres(North Cell,Access Road, Plant Site Areas,Topsoil/OB Stockpile in South Cell) <br /> Reclamation Operation Quantity Unit Unit Cost Cost <br /> Slurry Wall Reduced by 50%Because SEO Provisional Approval of Leak Test 5,705 If $ 126.00 $ 359,415 <br /> Scarifying-Topsoil/OB Stockpile,Access Road,Plant Site Areas 18.40 ac $ 200 $ 3,680 <br /> Topsoil Placement-Topsoil/OB Stockpile,Access Road, Plant Site Areas 18.40 ac $ 1,800 $ 33,120 <br /> Revegetate-Topsoil/OB Stockpile,Access Road, Plant Site Areas 18.40 ac $ 1,000 $ 18,400 <br /> Scarifying-Disturbed Areas-North Cell to Water Surface 7.90 ac $ 200 $ 1,580 <br /> Topsoil Placement-Disturbed Areas-North Cell to Water Surface 7.90 ac $ 1,800 $ 14,220 <br /> Revegetate-Disturbed Areas-North Cell to Water Surface 7.90 ac $ 1,000 $ 7,900 <br /> Mobilization 7.9 Is $ 2,500 $ 19,750 <br /> Total Direct Cost $ 458,065 <br /> Overhead and Profit Cost(12.60%) $ 57,716 <br /> Contract Cost $ 515,781 <br /> Project Management(9.25%) $ 47,710 <br /> Total Required Financial Warranty For Phase 1 $ 563,491 <br /> Phase 2 - 67.87 acres(South Cell) <br /> Reclamation Operation Quantity Unit Unit Cost Cost <br /> Slurry Wall Reduced by 50%Because SEO Provisional Approval of Leak Test 6,185 /f $ 126.00 $ 389,655 <br /> Scarifying-Disturbed Areas-South Cell to Water Surface 8 50 ac $ 200 $ 1,700 <br /> Topsoil Placement-Disturbed Areas-South Cell to Water Surface 8.50 ac $ 1,800 $ 15,300 <br /> Revegetate-Disturbed Areas-South Cell to Water Surface 8.50 ac $ 1,000 $ 8,500 <br /> Mobilization 1.0 Is $ 2,500 $ 2,500 <br /> Total Direct Cost $ 417,655 <br /> Overhead and Profit Cost(12.60%) $ 52,625 <br /> Contract Cost 470,280 <br /> Project Management(9.25%) $ 43,501 <br /> Additional Financial Warranty Required For Phase 2 $ 513,780 <br /> Cummulative Financial Warranty Required For Phase 1-2 $ 1,077,271 <br /> 2 of 2 <br />