|
JRT Consulting, Inc. Journey Ventures, LLC
<br />' Journey Ventures Pit
<br />3/192015
<br />pRecl tion Bond Quantities and Costs tpy/jcy
<br />JAT Con inithm ]Inc-
<br />Phase 9 (4.06 acres)
<br />Reclamation Operation
<br />Quantity
<br />Unit
<br />Unit Cost
<br />Cost
<br />Active Mining Area
<br />Credit for Slurry Wall Required to Close Phases 3-8
<br />(7,640)
<br />If
<br />$
<br />310.00
<br />$ (2,368,400)
<br />(2,333,680)
<br />Slurry Wall Required to Close Phases 3 -9
<br />7,528
<br />If
<br />$
<br />310.00
<br />$
<br />2,333,680
<br />Credit for Overburden Placement Required to Close Phase 3-8
<br />(226,370)
<br />cy
<br />$
<br />2.25
<br />$
<br />(509,333)
<br />Overburden Placement Required to Close Phase 3 -9
<br />223,052
<br />cy
<br />$
<br />2.25
<br />$
<br />501,867
<br />Scarifying Disturbed Area Phase 9
<br />0.05
<br />ac
<br />$
<br />200
<br />$
<br />10
<br />Topsoil Placement Disturbed Area Phase 9
<br />0.05
<br />ac
<br />$
<br />1,800
<br />$
<br />90
<br />Revegetate Disturbed Area Phase 9
<br />0.05
<br />ac
<br />$
<br />1,000
<br />$
<br />50
<br />Dewatering Required for Phase 9 Area
<br />245.72
<br />Mil. Gal.
<br />$
<br />400.00
<br />$
<br />98,288
<br />Total Direct Cost
<br />$
<br />56,251
<br />Overhead and Profit Cost (12.60 %) $ 7,088
<br />Contract Cost $ 63,339
<br />Project Management (9.25 %) $ 5,859
<br />Additional Financial Warranty Required For Phase 9 $ 69,198
<br />Cummulative Financial Warranty Required For Phases 1, 11A, 2 -9 $ 3,993,667
<br />Phase 10 (5.85 acres)
<br />Reclamation Operation
<br />Quantity
<br />Unit
<br />Unit Cost
<br />Cost
<br />Active Mininq Area
<br />Credit for Slurry Wall Required to Close Phases 3 -9
<br />(7,528)
<br />If
<br />$
<br />310.00
<br />$
<br />(2,333,680)
<br />Slurry Wall Required to Close Phases 3 -10
<br />7,501
<br />If
<br />$
<br />310.00
<br />$
<br />2,325,310
<br />Credit for Overburden Placement Required to Close Phase 3 -9
<br />(223,052)
<br />Cy
<br />$
<br />2.25
<br />$
<br />(501,867)
<br />Overburden Placement Required to Close Phase 3 -10
<br />222,252
<br />cy
<br />$
<br />2.25
<br />$
<br />500,067
<br />Scarifying Disturbed Area Phase 10
<br />0.52
<br />ac
<br />$
<br />200
<br />$
<br />104
<br />Topsoil Placement Disturbed Area Phase 10
<br />0.52
<br />ac
<br />$
<br />1,800
<br />$
<br />936
<br />Revegetate Disturbed Area Phase 10
<br />0.52
<br />ac
<br />$
<br />1,000
<br />$
<br />520
<br />Dewatering Required for Phase 10 Area
<br />42.85
<br />Mil. Gal.
<br />$
<br />400.00
<br />$
<br />17,140
<br />Total Direct Cost $
<br />8,530
<br />Overhead and Profit Cost (12.60 %) $ 1,075
<br />Contract Cost $ 9,605
<br />Project Management (9.25 %) $ 888
<br />Additional Financial Warranty Required ForPhasel0 $ 10,493
<br />Cummulative Financial Warranty Required For Phases 1, 11A, 2 -10 $ 4,004,160
<br />5of6
<br />
|