Laserfiche WebLink
J&T Consulting, Inc. GP Ranches LLC <br />1 West Farm Pit <br />3/17/2009 <br />Reclamation Bond Quantities and Costs tav/wss <br />© 2009 JnT Consallfm 1im 07115 GP Ranches Rec Bond Cal <br />Phase 9 (9.60 acres) <br />Liner Required to Close Phases 8,6 (Credit) - Shell (254,571) cyd $ 2.25 $ (572,786) <br />Liner Required to Close Phases 8,6 (Credit) - Core (90,433) cyd $ 3.25 $ (293,907) <br />Liner Required to Close Phase 9 - Shell 233,751 cyd $ 2.25 $ 525,940 <br />Liner Required to Close Phase 9 - Core 86,619 cyd $ 3.25 $ 281,511 <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 160.2 ac $ 2,000 $ 320,328 <br />Mobilization 1.00 Is $ 2,500 $ 2,500 <br />Total Direct Cost $ 263,596 <br />Overhead and Profit Cost (12.60%) $ 33,213 <br />Contract Cost 296,809 <br />Project Management (9.25%) $ 24,383 <br />Additional Financial Warranty Required For Phase 9 $ 321,191 <br />Phase 10 (9.50 acres) <br />Liner Required to Close Phases 7,9 (Credit) - Shell (231,485) cyd $ 2.25 $ (520,842) <br />Liner Required to Close Phases 7,9 (Credit) - Core (85,779) cyd $ 3.25 $ (278,782) <br />Permanent liner - Shell 86,110 cyd $ 2.25 $ 193,747 <br />Permanent liner - Core 31,909 cyd $ 3.25 $ 103,703 <br />Liner Required to Close Phase 10 - Shell 146,944 cyd $ 2.25 $ 330,625 <br />Liner Required to Close Phase 10 - Core 54,452 cyd $ 3.25 $ 176,968 <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 $ 45,150 <br />Overhead and Profit Cost (12.60%) $ 5,689 <br />Contract Cost 50,839 <br />Project Management (9.25%) $ 4,176 <br />Additional Financial Warranty Required For Phase 10 $ 55,016 <br />6of10