Laserfiche WebLink
J&T Consulting, Inc. GP Ranches LLC <br />1 West Farm Pit <br />3/17/2009 <br />Quantities and Costs tPym- <br />© 2009 JAT Consalftz Ina 07115 GP Ranches Rec Bond Cal <br />Phase 5 (9.32 acres) <br />Liner Required to Close Phases 2 (Credit) - Shell (173,321) cyd $ 2.25 $ (389,973) <br />Liner Required to Close Phases 2 (Credit) - Core (61,570) cyd $ 3.25 $ (200,103) <br />Permanent liner - Shell 65,304 cyd $ 2.25 $ 146,934 <br />Permanent liner - Core 23,198 cyd $ 3.25 $ 75,395 <br />Liner Required to Close Phase 5 - Shell 251,344 cyd $ 2.25 $ 565,525 <br />Liner Required to Close Phase 5 - Core 89,287 cyd $ 3.25 $ 290,182 <br />Topsoil Area Above Water 2.3 ac $ 2,000 $ 4,595 <br />Revegetate Area Above Water 2.3 ac $ 1,000 $ 2,298 <br />Dewatering of Full Pit 143.2 Mil. Gal. $ 200.00 $ 28,637 <br />Mobilization 1.00 Is $ 2,500 $ 2,500 <br />Total Direct Cost $ 1,116,065 <br />Overhead and Profit Cost (12.60%) $ 315 <br />Contract Cost 2,815 <br />Project Management (9.25%) $ 231 <br />Additional Financial Warran Required For Phase 5 $ 3 046 <br />Phase 6 (9.50 acres) <br />Liner Required to Close Phases 3,5 (Credit) - Shell (246,576) cyd $ 2.25 $ (554,796) <br />Liner Required to Close Phases 3,5 (Credit) - Core (88,829) cyd $ 3.25 $ (288,695) <br />Liner Required to Close Phase 6 - Shell 239,688 cyd $ 2.25 $ 539,299 <br />Liner Required to Close Phase 6 - Core 87,562 cyd $ 3.25 $ 284,578 <br />Topsoil Area Above Water 1.8 cyd $ 2.25 $ 4 <br />Revegetate Area Above Water 1.8 cyd $ 3.25 $ 6 <br />Dewatering of Full Pit 158.4 ac $ 2,000 $ 316,848 <br />Mobilization 1.00 Is $ 2,500 $ 2,500 <br />Total Direct Cost $ 299,744 <br />Overhead and Profit Cost (12.60%) $ 37,768 <br />Contract Cost 337,511 <br />Project Management (9.25%) $ 27,726 <br />Additional Financial Warranty Required For Phase 6 $ 365,238 <br />4of10