|
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 11 (9.85 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Liner Required to Close Phase 7 (Credit) - Shell (79,644) cyd $ 2.25 $ (179,200)
<br />Liner Required to Close Phase 7 (Credit) - Core (36,030) cyd $ 3.25 $ (117,096)
<br />Permanent liner - Shell 131,756 cyd $ 2.25 $ 296,450
<br />Permanent liner - Core 59,604 cyd $ 3.25 $ 193,712
<br />Liner Required to Close Phase 11 - Shell 209,689 cyd $ 2.25 $ 471,800
<br />Liner Required to Close Phase 11 - Core 94,859 cyd $ 3.25 $ 308,293
<br />Topsoil Area Above Water 3.0 ac $ 2,000 $ 6,047
<br />Revegetate Area Above Water 3.0 ac $ 1,000 $ 3,023
<br />Dewatering of Full Pit 150.9 Mil. Gal. $ 200.00 $ 30,173
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 1,015,702
<br />Overhead and Profit Cost (12.60%) $ 127,978
<br />Contract Cost 1,143,680
<br />Project Management (9.25%) $ 93,952
<br />Additional Financial Warranty Required For Phase 11 $ 1,237,632
<br />Phase 12 (9.50 acres)
<br />Reclamation operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Liner Required to Close Phases 8,11 (Credit) - Shell (207,822) cyd $ 2.25 $ (467,600)
<br />Liner Required to Close Phases 8,11 (Credit) - Core (94,015) cyd $ 3.25 $ (305,548)
<br />Liner Required to Close Phase 12 - Shell 207,822 cyd $ 2.25 $ 467,600
<br />Liner Required to Close Phase 12 - Core 94,015 cyd $ 3.25 $ 305,548
<br />Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,680
<br />Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,840
<br />Dewatering of Full Pit 158.4 Mil. Gal. $ 200.00 $ 31,685
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br /> Total Direct Cost $ 39,705
<br />Overhead and Profit Cost (12.60%) $ 5,003
<br />Contract Cost 44,708
<br />Project Management (9.25%) $ 3,673
<br />Additional Financial Warranty Required For Phase 12 $ 48,381
<br />7of11
<br />96
|