2010-04-09_REVISION - M2008078 ‎(3)‎

• Permit No: M2008078
• IBM Index Class Name: REVISION
• Doc Date: 4/9/2010
• Doc Name: Submittal
• From: J&T Consulting, Inc.
• To: DRMS
• Type & Sequence: TR1
• Media Type: D
• Archive: No

J&T Consulting, Inc. GP Ranches LLC
West Farm Pit
(Reclamation Bond Quantities and Costs
07115 GP Ranches Rec Bond Calm TRII
Phase 8 (9.59 acres)
Reclamation Operation Quantity Unit Unit Cost Cost
Active Mininci Area
Liner Required to Close Phase 5 (Credit) - Shell (158,514) cyd $ 2.25 $ (356,656)
Liner Required to Close Phase 5 (Credit) - Core (56,310) c, yd $ 3.25 $ (183,007)
Permanent liner - Shell 93,779 cyd $ 2.25 $ 211,004
Permanent liner - Core 33,314 cyd $ 3.25 $ 108,270
Liner Required to Close Phase 8 - Shell 253,812 cyd $ 2.25 $ 571,077
Liner Required to Close Phase 8 - Core 90,163 cyd $ 3.25 $ 293,031
Topsoil Area Above Water 2.5 Etc $ 2,000 $ 5,044
Revegetate Area Above Water 2.5 Etc $ 1,000 $ 2,522
Dewatering of Full Pit 147.6 Mil. Gal. $ 350.00 $ 51,663
Mobilization 1.00 Is $ 2,500 $ 2,500
Total Di rect Cost $ 1,245,111
Overhead and Profit Cost (12.60%) $ 156,884
Contract Cost 1,401,995
Project Management (9.25%) $ 115,173
Additional Financial Warranty Required For Phase 8 $ 1,517,168
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 Direct Cost $ (675)
Overhead and Profit Cost (12.60%) $ (85)
Contract Cost $ (760)
Project Management (9.25%) $ (62)
Additional Financial Warranty Required For Phase 9 $ (822)
6of11