2009-03-19_PERMIT FILE - M2008078 ‎(2)‎

• Permit No: M2008078
• IBM Index Class Name: PERMIT FILE
• Doc Date: 3/19/2009
• Doc Name: Adequacy Review 02 Response
• From: J&T Consulting, Inc.
• To: DRMS
• Email Name: MAC
• Media Type: D
• Archive: No

J&T Consulting, Inc. GP Ranches LI
West Farm
3/19/21
Bond Quantities and Costs
07115 GP Ranches Rec Bond
Phase 9 (9.60 acres)
Reclamation Operation Quantity Unit Unit Cost Cost
Active Mining Area
Liner Required to Close Phases 8,6 (Credit) - Shell (254,571) cyd $ 2.25 $ (572,786)
Liner Required to Close Phases 8,6 (Credit) - Core (90,433) cyd $ 3.25 $ (293,907)
Liner Required to Close Phase 9 - Shell 233,751 cyd $ 2.25 $ 525,940
Liner Required to Close Phase 9 - Core 86,619 cyd $ 3.25 $ 281,511
Topsoil Area Above Water 1.8 cyd $ 2.25 $ 4
Revegetate Area Above Water 1.8 cyd $ 3.25 $ 6
Dewatering of Full Pit 160.2 Mil. Gal. $ 350.00 $ 56,057
Mobilization 1.00 Is $ 2,500 $ 2,500
Total Di rect Cost $ (675)
Overhead and Profit Cost (12.60%) $ (85)
Contract Cost $ (760)
Project Management (9.25%) $ (62)
Additional Financial Warrant Required For Phase 9 $ 822
Phase 10 (9.50 acres)
Reclamation Operation Quantity Unit Unit Cost Cost
Active Mining Area
Liner Required to Close Phases 7,9 (Credit) - Shell (231,485) cyd $ 2.25 $ (520,842)
Liner Required to Close Phases 7,9 (Credit) - Core (85,779) cyd $ 3.25 $ (278,782)
Permanent liner - Shell 86,110 cyd $ 2.25 $ 193,747
Permanent liner - Core 31,909 cyd $ 3.25 $ 103,703
Liner Required to Close Phase 10 - Shell 146,944 cyd $ 2.25 $ 330,625
Liner Required to Close Phase 10 - Core 54,452 cyd $ 3.25 $ 176,968
Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,683
Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,842
Dewatering of Full Pit 158.5 Mil. Gal. $ 350.00 $ 55,486
Mobilization 1.00 Is $ 2,500 $ 2,500
Total Di rect Cost $ 68,930
Overhead and Profit Cost (12.60%) $ 8,685
Contract Cost $ 77,615
Project Management (9.25%) $ 6,376
Additional Financial Warrant Required For Phase 10 $ 83,991
6of10