2015-03-24_REVISION - M2008080 ‎(16)‎

• Permit No: M2008080
• IBM Index Class Name: REVISION
• Doc Date: 3/24/2015
• Doc Name: Request TR01
• From: JT
• To: DRMS
• Type & Sequence: TR1
• Email Name: PSH
• Email Name: TAK
• Media Type: D
• Archive: No

Journey Ventures, LLC
J &T Consulting, Inc.
Journey Ventures Pit
31192015
FReclamation Bond Quantities and Costs tpy(
Consoltln& I na
Phase 1 (3.66 acres)
lReclamation Operation
Quantity
Unit
Unit Cost
Cost
Scarifying Disturbed Area Phase 1
3.66
ac
$ 200
$ 732
Topsoil Placement Disturbed Area Phase 1
3.66
ac
$ 1,800
$ 6,588
Revegetate Disturbed Area Phase 1
3.66
ac
$ 1,000
$ 3,660
Mobilization
1.0
Is
$ 2,500
$ 2,500
1,000
$
2,150
Total Direct Cost $
13,480
Overhead and Profit Cost (12.60 %) $ 1,698
Contract Cost $ 15,178
Project Management (9.25 %) $ 1,404
Total Required Financial Warranty For Phase 1 $ 16,582
Phase 11A (2.15 acres)
lReclamation Operation
Quantity
Unit
Unit
Cost
Cost
Cost
Scarifying Disturbed Area Phase 11A
2.15
ac
$
200
$
430
Topsoil Placement Disturbed Area Phase 11A
2.15
ac
$
1,800
$
3,870
Revegetate Disturbed Area Phase 11A
2.15
ac
$
1,000
$
2,150
Mobilization
1.0
Is
$
2,500
$
2,500
$ 1,474
Topsoil Placement Disturbed Area Phase 2
7.37
Total Direct Cost $
8,950
Overhead and Profit Cost (12.60 %) $ 1,128
Contract Cost $ 10,078
Project Management (9.25 %) $ 932
Additional Financial Warranty Required For Phase 11A $ 11,010
Cummulative Financial Warranty Required For Phase 1 & 11A $ 27,592
Phase 2 (7.35 acres)
lReclamation Operation
Quantity
Unit
Unit
Cost
Cost
Backfill Required to Fill Phase 2 to 2 ft Above Groundwater (Haul
from Phases 1, 11 A)
65,000
cyd
$
2.50
$ 162,500
Backfill Required to Fill Phase 2 to 2 ft Above Groundwater
(OB from Phase 2)
40,000
cyd
$
1.50
$ 60,000
Scarifying Disturbed Area Phase 2
7.37
ac
$
200
$ 1,474
Topsoil Placement Disturbed Area Phase 2
7.37
ac
$
1,800
$ 13,266
Revegetate Disturbed Area Phase 2
7.37
ac
$
1,000
$ 7,370
Mobilization
1.0
Is
$
2,500
$ 2,500
Total Direct Cost $
247,110
Overhead and Profit Cost (12.60°/x) $ 31,136
Contract Cost $ 278,246
Project Management (9.25 %) $ 25,738
Additional Financial Warranty Required For Phase 2 $ 303 984
Cummulative Financial Warranty Required For Phase 1, 11A, 2 $ 331,576
2of6