Laserfiche WebLink
J&T Consulting, Inc. GP Ranches LI <br />West Farm <br />3/19/21 <br />Bond Quantities and Costs <br />07115 GP Ranches Rec Bond <br />Phase 11 (9.33 acres) <br />Reclamation Operation Quantity Unit Unit Cost Cost <br />Active Mining Area <br />Liner Required to Close Phase 8 (Credit) - Shell (160,033) cyd $ 2.25 $ (360,073) <br />Liner Required to Close Phase 8 (Credit) - Core (56,849) cyd $ 3.25 $ (184,761) <br />Permanent liner - Shell 250,775 cyd $ 2.25 $ 564,243 <br />Permanent liner - Core 89,084 cyd $ 3.25 $ 289,524 <br />Liner Required to Close Phase 11 - Shell 91,881 cyd $ 2.25 $ 206,733 <br />Liner Required to Close Phase 11 - Core 32,640 cyd $ 3.25 $ 106,078 <br />Topsoil Area Above Water 2.5 ac $ 2,000 $ 4,972 <br />Revegetate Area Above Water 2.5 ac $ 1,000 $ 2,486 <br />Dewatering of Full Pit 146.5 Mil. Gal. $ 350.00 $ 51,274 <br />Mobilization 1.00 Is $ 2,500 $ 2,500 <br /> Total Di rect Cost $ 682,977 <br />Overhead and Profit Cost (12.60°/x) $ 86,055 <br />Contract Cost $ 769,032 <br />Project Management (9.25%) $ 63,175 <br />Additional Financial Warrant Required For Phase 11 $ 832,208 <br />Phase 12 (9.40 acres) <br />Reclamation Operation Quantity Unit Unit Cost Cost <br />Active Mining Area <br />Liner Required to Close Phases 9,11 (Credit) - Shell (252,673) cyd $ 2.25 $ (568,514) <br />Liner Required to Close Phases 9,11 (Credit) - Core (89,759) cyd $ 3.25 $ (291,716) <br />Permanent liner - Shell 147,642 cyd $ 2.25 $ 332,193 <br />Permanent liner - Core 54,710 cyd $ 3.25 $ 177,807 <br />Liner Required to Close Phase 12 - Shell 84,367 cyd $ 2.25 $ 189,825 <br />Liner Required to Close Phase 12 - Core 31,263 cyd $ 3.25 $ 101,604 <br />Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,667 <br />Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,833 <br />Dewatering of Full Pit 160.2 Mil. Gal. $ 350.00 $ 56,057 <br />Mobilization 1.00 Is $ 2,500 $ 2,500 <br /> Total Direct Cost $ 5,257 <br />Overhead and Profit Cost (12.60°/x) $ 662 <br />Contract Cost $ 5,919 <br />Project Management (9.25%) $ 486 <br />Additional Financial Warrant Required For Phase 12 $ 6,405 <br />7of10