|
J&T Consulting, Inc. GP Ranches Ll
<br />West Farm
<br />Reclamation Bond Quantities and Costs
<br />07115 GP Ranches Rec Bond Calcs TR1
<br />Phase 4 (9.36 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Liner Required to Close Phase 3 (Credit) - Shell (91,543) cyd $ 2.25 $ (205,972)
<br />Liner Required to Close Phase 3 (Credit) - Core (32,978) cyd $ 3.25 $ (107,180)
<br />Permanent liner - Shell 199,907 c, yd $ 2.25 $ 449,792
<br />Permanent liner - Core 78,614 c, yd $ 3.25 $ 255,497
<br />Liner Required to Close Phase 4 - Shell 128,633 cyd $ 2.25 $ 289,425
<br />Liner Required to Close Phase 4 - Core 50,586 cyd $ 3.25 $ 164,403
<br />Topsoil Area Above Water 2.9 ac $ 2,000 $ 5,854
<br />Revegetate Area Above Water 2.9 ac $ 1,000 $ 2,927
<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 $ 907,819
<br />Overhead and Profit Cost (12.60%) $ 114,385
<br />Contract Cost 1,022,204
<br />Project Management (9.25%) $ 83,973
<br />Additional Financial Warranty Required For Phase 4 $ 1,106,177
<br />Phase 5 (9.32 acres)
<br />Liner Required to Close Phases 2 (Credit) - Shell (173,321) cyd $ 2.25 $ (389,973)
<br />Liner Required to Close Phases 2 (Credit) - Core (61,570) cyd $ 3.25 $ (200,103)
<br />Permanent liner - Shell 65,304 cyd $ 2.25 $ 146,934
<br />Permanent liner- Core 23,198 cyd $ 3.25 $ 75,395
<br />Liner Required to Close Phase 5 - Shell 251,344 cyd $ 2.25 $ 565,525
<br />Liner Required to Close Phase 5 - Core 89,287 cyd $ 3.25 $ 290,182
<br />Topsoil Area Above Water 2.3 ac $ 2,000 $ 4,595
<br />Revegetate Area Above Water 2.3 ac $ 1,000 $ 2,298
<br />Dewatering of Full Pit 143.2 Mil. Gal. $ 350.00 $ 50,115
<br />Mobilization 1.00 Is $ 2,500 $ 2,500
<br />Total Direct Cost $ 1,137,543
<br />Overhead and Profit Cost (12.60%) $ 315
<br />Contract Cost 2,815
<br />Project Management (9.25%) $ 231
<br />Additional Financial Warranty Required For Phase 5 $ 3,046
<br />4of11
|