|
JET Consulting, Inc. J-2 Contracting Company
<br /> Sunset Industrial Pit
<br /> In 12/23/2022
<br /> Reclamation Bond Quantities and Costs
<br /> ©2022 JAT Cenmdtlm¢.Ing. 22020 Sunset Industrial Pit Rec Bond Calcs
<br /> Phase 1 a -64.22 acres (Prior to Exposing Groundwater)
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Scarifying-Topsoil/OB Stockpile,Access Road,Plant Site Areas,Loadout Area,Scale 64.22 ac $ 200 $ 12,844
<br /> Topsoil Placement-Topsoil/OB Stockpile,Access Road,Plant Site Areas,Loadout Area,Scale 64.22 ac $ 1,800 $ 115,596
<br /> Revegetate-TopsoiUOB Stockpile,Access Road,Plant Site Areas,Loadout Area,Scale 64.22 ac $ 1,000 $ 64,220
<br /> Removal of foundations for Scale House and Scale 50 cy $ 200.00 $ 10,000
<br /> Mobilization 1.0 Is $ 2,500 $ 2,500
<br /> Subtotal Direct Cost $ 205,160
<br /> Total Direct Cost $ 205,160
<br /> Overhead and Profit Cost(12.60%) $ 25,850
<br /> Contract Cost 231,010
<br /> Project Management(9.25%) $ 21,368
<br /> Total Required Financial Warranty For Phase 1a $ 252,379
<br /> Phase 1 - 64.22 acres
<br /> Reclamation Operation Quantity Unit Unit Cost Cost
<br /> Slurry Wall for Phase 1 5,158 If $ 305.00 $ 1,573,190
<br /> Removal of Soil from Sediment Ponds and Removal of Berms for Sediment Ponds 16,000 cY $ 2.00 $ 32,000
<br /> Dewatering of Pit for Phase 1 604.00 mg $ 400 $ 241,600
<br /> Mobilization 1.0 Is $ 2,500 $ 2,500
<br /> Subtotal Direct Cost $ 1,849,290
<br /> Total Direct Cost $ 1,849,290
<br /> Overhead and Profit Cost(12.60%) $ 233,011
<br /> Contract Cost 2,082,301
<br /> Project Management(9.25%) $ 192,613
<br /> Additional Financial Warranty Required For Phase 1 $ 2,274,913
<br /> Cummu/ative Financial Warranty Required For Phase 1a-1 $ 2,527,292
<br />
|