2010-04-09_REVISION - M2008078 (3)

Home Browse Search

J&T Consulting, Inc. GP Ranches LLC West Farm Pit 4/8/2010 (Reclamation Bond Quantities and Costs 07115 GP Ranches Rec Bond Calcs TR1I Phase 1A (9.33 acres) (Limited to Surface Mining In PH 11 Area Above Groundwater Level) [Reclamation Operation Quantity Unit Unit Cost Cost Active Mining Area (Surface only in PH 11 Area) Scarifying Ground in Disturbed Area 9.3 ac $ 200 $ 1,860 Topsoil Placement in Disturbed Area 9.3 ac $ 2,000 $ 18,600 Revegetate Disturbed Area 9.3 ac $ 1,000 $ 9,300 Plant Site Phase 18/Temporary Topsoil Stockpile Areas Scarifying Ground in Plant Site Area 11.5 ac $ 200 $ 2,300 Topsoil Placement in Plant Site Area 11.5 ac $ 2,000 $ 23,000 Revegetate Plant Site Area 11.5 ac $ 1,000 $ 11,500 Scarifying Ground in Topsoil Stockpile Areas 2.8 ac $ 200 $ 568 Revegetate Topsoil Stockpile Areas 2.8 ac $ 1,000 $ 2,840 Mobilization 1.00 Is $ 2,500 $ 2,500 Total Direct Cost $ 72,468 Overhead and Profit Cost (12.60%) $ 9,131 Contract Cost 81,599 Project Management (9.25%) $ 6,703 Total Required Financial Warranty For Phase 1A $ 88,302 Phase 1 (11.61 acres) Permanent liner - Shell 443,138 cyd $ 2.25 $ 997,062 Permanent liner - Core 157,419 cyd $ 3.25 $ 511,612 Liner Required to Close Phase 1 - Shell 110,221 cyd $ 2.25 $ 247,998 Liner Required to Close Phase 1 - Core 39,155 cyd $ 3.25 $ 127,253 Topsoil Area Above Water 4.0 ac $ 2,000 $ 8,030 Revegetate Area Above Water 4.0 ac $ 1,000 $ 4,015 Dewatering of Full Pit 126.2 Mil. Gal. $ 350.00 $ 44,170 Mobilization 1.00 Is $ 2,500 $ 2,500 Total Direct Cost $ 1,942,639 Overhead and Profit Cost (12.60%) $ 244,772 Contract Cost 2,187,411 Project Management (9.25%) $ 179,694 Additional Financial Warranty Required For Phase 1 $ 2,367,105 2of11