|
J&T Consulting, Inc. GP Ranches LI
<br />West Farm
<br />11/11/21
<br />Bond Quantities and Costs
<br />07115 GP Ranches Rec Bond
<br />Phase 17 (9.51 acres)
<br />Reclamation operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Liner Required to Close Phases 13,16 (Credit) - Shell (206,578) cyd $ 2.25 $ (464,800)
<br />Liner Required to Close Phases 13,16 (Credit) - Core (93,452) cyd $ 3.25 $ (303,719)
<br />Permanent liner - Shell 76,844 cyd $ 2.25 $ 172,900
<br />Permanent liner - Core 34,763 cyd $ 3.25 $ 112,980
<br />Liner Required to Close Phase 17 - Shell 131,133 cyd $ 2.25 $ 295,050
<br />Liner Required to Close Phase 17 - Core 59,322 cyd $ 3.25 $ 192,797
<br />Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,683
<br />Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,842
<br />Dewatering of Full Pit 158.5 Mil. Gal. $ 200.00 $ 31,706
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 44,940
<br />Overhead and Profit Cost (12.60%) $ 5,662
<br />Contract Cost $ 50,602
<br />Project Management (9.25%) $ 4,157
<br />Additional Financial Warran Required For Phase 17 $ 54, 759
<br />Phase 18 (9.60 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Liner Required to Close Phases 14,17 (Credit) - Shell (207,822) cyd $ 2.25 $ (467,600)
<br />Liner Required to Close Phases 14,17 (Credit) - Core (94,015) cyd $ 3.25 $ (305,548)
<br />Permanent liner- Shell 209,378 cyd $ 2.25 $ 471,100
<br />Permanent liner - Core 94,719 cyd $ 3.25 $ 307,835
<br />Topsoil Area Above Water 1.9 ac $ 2,000 $ 3,708
<br />Revegetate Area Above Water 1.9 ac $ 1,000 $ 1,854
<br />Dewatering of Full Pit 160.2 Mil. Gal. $ 200.00 $ 32,050
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 45,899
<br />Overhead and Profit Cost (12.60%) $ 5,783
<br />Contract Cost $ 51,682
<br />Project Management (9.25%) $ 4,246
<br />Additional Financial Warranty Required For Phase 18 $ 55,927
<br />10 of 11
<br />99
|