2010-04-09_REVISION - M2008078 (3)

Home Browse Search

J&T Consulting, Inc. GP Ranches LLC West Farm Pit 4/8/2010 ation Bond Quantities and Costs tpy J&T Consultigg Inc. 07115 GP Ranches Rec Bond Calcs TR1 Pha80 6 (9.50 acres) Reclamation Operation Quantity Unit Unit Cost Cost Active Mining Area Liner Required to Close Phases 3,5 (Credit) - Shell (246,576) cyd $ 2.25 $ (554,796) Liner Required to Close Phases 3,5 (Credit) - Core (88,829) cyd $ 3.25 $ (288,695) Liner Required to Close Phase 6 - Shell 239,688 cyd $ 2.25 $ 539,299 Liner Required to Close Phase 6 - Core 87,562 cyd $ 3.25 $ 284,578 Topsoil Area Above Water 1.8 cyd $ 2.25 $ 4 Revegetate Area Above Water 1.8 card $ 3.25 $ 6 Dewatering of Full Pit 158.4 ac $ 350.00 $ 55,448 Mobilization 1.00 Is $ 2,500 $ 2,500 Total Direct Cost $ 38,344 Overhead and Profit Cost (12.60%) $ 4,831 Contract Cost 43,175 Project Management (9.25%) $ 3,547 Additional Financial Warranty Required For Phase 6 $ 46,722 Phas® 7 (9.35 acres) Reclamation Operation Quantity Unit Unit Cost Cost Active Mining Area Liner Required to Close Phases 4,6 (Credit) - Shell (236,997) cyd $ 2.25 $ (533,244) Liner Required to Close Phases 4,6 (Credit) - Core (86,579) cyd $ 3.25 $ (281,383) Permanent liner - Shell 85,238 cyd $ 2.25 $ 191,786 Permanent liner- Core 31,586 cyd $ 3.25 $ 102,654 Liner Required to Close Phase 7 - Shell 145,375 cyd $ 2.25 $ 327,095 Liner Required to Close Phase 7 - Core 53,870 cyd $ 3.25 $ 175,078 Topsoil Area Above Water 1.8 ac $ 2,000 $ 3,645 Revegetate Area Above Water 1.8 ac $ 1,000 $ 1,822 Dewatering of Full Pit 155.8 Mil. Gal. $ 350.00 $ 54,524 Mobilization 1.00 Is $ 2,500 $ 2,500 Total Di rect Cost $ 44,477 Overhead and Profit Cost (12.60%) $ 5,604 Contract Cost 50,082 Project Management (9.25%) $ 4,114 Additional Financial Warranty Required For Phase 7 $ 54,196 5 of 11