|
JET Consulting, Inc. GP Ranches U
<br />West Farm
<br />lReciamation Bond Quantities and Costs
<br />07115 GP Ranches Rec Bond
<br />Phase 15 (11.52 acres)
<br />Liner Required to Close Phase 14 (Credit) - Shell (79,221) cyd $ 2.25 $ (178,247)
<br />Liner Required to Close Phase 14 (Credit) - Core (31,126) cyd $ 3.25 $ (101,160)
<br />Permanent liner - Shell 142,998 cyd $ 2.25 $ 321,746
<br />Permanent liner - Core 61,052 cyd $ 3.25 $ 198,419
<br />Liner Required to Close Phase 15 - Shell 84,732 cyd $ 2.25 $ 190,648
<br />Liner Required to Close Phase 15 - Core 36,176 cyd $ 3.25 $ 117,571
<br />Topsoil Area Above Water 3.2 ac $ 2,000 $ 6,353
<br />Revegetate Area Above Water 3.2 ac $ 1,000 $ 3,176
<br />Dewatering of Full Pit 144.5 Mil. Gal. $ 350.00 $ 50,574
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br />Total Direct Cost $ 890,986
<br />Overhead and Profit Cost (12.60%) $ 112,264
<br />Contract Cost $ 1,003,250
<br />Project Management (9.25%) $ 82,416
<br />Additional Financial Warrant Required For Phase 15 $ 1,085,667
<br />Phase 16 (11.43 acres)
<br />Liner Required to Close Phases 14 (Credit) - Shell (117,743) cyd $ 2.25 $ (264,921)
<br />Liner Required to Close Phases 14 (Credit) - Core (46,261) cyd $ 3.25 $ (150,350)
<br />Permanent liner - Shell 147,695 cyd $ 2.25 $ 332,313
<br />Permanent liner - Core 62,378 cyd $ 3.25 $ 202,728
<br />Liner Required to Close Phase 16 - Shell 59,222 cyd $ 2.25 $ 133,249
<br />Liner Required to Close Phase 16 - Core 25,012 cyd $ 3.25 $ 81,289
<br />Topsoil Area Above Water 2.8 ac $ 2,000 $ 5,554
<br />Revegetate Area Above Water 2.8 ac $ 1,000 $ 2,777
<br />Dewatering of Full Pit 155.8 Mil. Gal. $ 350.00 $ 54,524
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br />Total Direct Cost $ 399,663
<br />Overhead and Profit Cost (12.60%) $ 50,358
<br />Contract Cost $ 450,021
<br />Project Management (9.25%) $ 36,969
<br />Additional Financial Warrant Required For Phase 16 $ 486,990
<br />9of10
|