Laserfiche WebLink
J&T Consulting, Inc. Broken Arrow Investments, LL <br />Derr <br />cis Dior <br />mation Bond Quantities and Costs <br />07123 Derr Pit Rec Bond Calcs 8.17. <br />Phase 2 (6.80 acres) <br />Reclamation Operation Quantity Unit Unit Cost Cost <br />Active Minina Area <br />Slurry Wall Required to Close Phase 2 2,324 If $ 470.00 $ 1,092,280 <br />Dewatering of Phase 2 Area 78.1 Mil. Gal. $ 200.00 $ 15,620 <br />Total Direct Cost $ 1,107,900 <br />Overhead and Profit Cost (12.60%) $ 139,595 <br />Contract Cost 1,247,495 <br />Project Management (9.25°/x) $ 115,393 <br />Additional Financial Warranty Required For Phase 2 $ 1,362,889 <br />1 Cummulative Financial Warranty Required For Phase 1A-2 S 1 475_d11 <br />Phase 3 (6.92 acres) <br />lReclamation Operation Quantity Unit Unit Cost Cost <br />Active Mining Area <br />Credit for Slurry Wall Required to Close Phase 2 (2,324) If $ 470.00 $ (1,092,280) <br />Slurry Wall Required to Close Phases 2-3 3,301 If $ 470.00 $ 1,551,470 <br />Additional Dewaterin Req'd for Combined Phases 2-3 Area 79.4 Mil. Gal. $ 200.00 $ 15,880 <br /> Total Direct Cost $ 475,070 <br />Overhead and Profit Cost (12.60%) $ 59,859 <br />Contract Cost 534,929 <br />Project Management (9.25%) $ 49,481 <br />Phase 4 (8.40 acres) <br />lReclamation Operation Quantity Unit Unit Cost Cost <br />Active Minina Area <br />Credit for Slurry Wall Required to Close Phases 2-3 (3,301) If $ 470.00 $ (1,551,470) <br />Slurry Wall Required to Close Phases 2-4 4,954 If $ 470.00 $ 2,328,380 <br />Additional Dewatering Req'd for Combined Phases 2-4 Area 96.5 Mil. Gal. $ 200.00 $ 19,300 <br /> Total Direct Cost $ 796,210 <br />Overhead and Profit Cost (12.60%) $ 100,322 <br />Contract Cost 896,532 <br />Project Management (9.25%) $ 82,929 <br />3of4