|
J &T Consulting, Inc. GP Aggregates LLC
<br />FReckimation West Farm Pi
<br />7/2 612 01 3
<br />Bond Quantities and Costs tv
<br />Consulting. Inc. 07115 GP Aggregates Rec Bond Calcs TR2
<br />Phase 1 (9.25 acres)
<br />111eciamation uperatton
<br />uuantity
<br />unit
<br />unit
<br />cost
<br />cost
<br />Active Mining Area
<br />Credit for Scarifying Ground in Disturbed Area
<br />9.3
<br />ac
<br />$
<br />(200)
<br />$ (1,860)
<br />Credit for Topsoil Placement in Disturbed Area
<br />9.3
<br />ac
<br />$
<br />(2,000)
<br />$ (18,600)
<br />Credit for Revegetate Disturbed Area
<br />9.3
<br />ac
<br />$
<br />(1,000)
<br />$ (9,300)
<br />Topsoil Area Above Water Required for Phase 1
<br />2.4
<br />ac
<br />$
<br />2,000
<br />$ 4,880
<br />Revegetate Area Above Water Required for Phase 1
<br />2.4
<br />ac
<br />$
<br />1,000
<br />$ 2,440
<br />Mobilization
<br />1.00
<br />Is
<br />$
<br />2,500
<br />$ 2,500
<br />Total Direct Cost
<br />$ (19,940)
<br />Overhead and Profit Cost (12.60 %) $ (2,512)
<br />Contract Cost $ (22,453)
<br />Project Management (9.25 %) $ (1,844)
<br />Additional Financial Warranty Required For Phase 1 $ (24,297)
<br />Phase 2 (9.11 acres)
<br />111eciamatton uperatton
<br />uuannty
<br />unit
<br />unit
<br />cost
<br />cost
<br />Active Mining Are a
<br />Credit for Topsoil Area Above Water Required for Phase 1
<br />(2.4)
<br />ac
<br />$
<br />2,000
<br />$ (4,880)
<br />Credit for Revegetated Area Above Water Required for Phase 1
<br />(2.4)
<br />ac
<br />$
<br />1,000
<br />$ (2,440)
<br />Topsoil Area Above Water Required for Phases 1 -2
<br />4.0
<br />ac
<br />$
<br />2,000
<br />$ 7,989
<br />Revegetate Area Above Water Required for Phases 1 -2
<br />4.0
<br />ac
<br />$
<br />1,000
<br />$ 3,994
<br />Mobilization
<br />1.00
<br />Is
<br />$
<br />2,500
<br />$ 2,500
<br />Total Direct Cost
<br />$ 14,483
<br />Overhead and Profit Cost (12.60 %) $ 1,825
<br />Contract Cost $ 16,308
<br />Project Management (9.25%) $ 1,340
<br />Additional Financial Warranty Required For Phase 2 $ 17,648
<br />Phase 3 (9.81 acres)
<br />111eciamation uperatton
<br />uuantity
<br />unit
<br />unit
<br />cost
<br />cost
<br />Active Mining Are a
<br />Credit for Topsoil Area Above Water Required for Phases 1 -2
<br />(4.0)
<br />ac
<br />$
<br />2,000
<br />$ (7,989)
<br />Credit for Revegetated Area Above Water Required for Phases 1 -2
<br />(4.0)
<br />ac
<br />$
<br />1,000
<br />$ (3,994)
<br />Topsoil Area Above Water Required for Phases 1 -3
<br />4.9
<br />ac
<br />$
<br />2,000
<br />$ 9,815
<br />Revegetate Area Above Water Required for Phases 1 -3
<br />4.9
<br />ac
<br />$
<br />1,000
<br />$ 4,907
<br />Mobilization
<br />1.00
<br />Is
<br />$
<br />2,500
<br />$ 2,500
<br />Total Direct Cost
<br />$ 17,222
<br />Overhead and Profit Cost (12.60 %) $ 2,170
<br />Contract Cost $ 19,392
<br />Project Management (9.25%) $ 1,593
<br />Additional Financial Warranty Required For Phase 3 $ 20,985
<br />2of7
<br />
|