|
Journey Ventures, LLCFReclamatJ&T Consulting, Inc.
<br />Journey Ventures Pit
<br />9/8/2015
<br />Bond Quantities and Costs tpyfjcy
<br />Consattlna Inc.
<br />Phase 1 (3.66 acres)
<br />lReclamation Operation Quantity Unit Unit Cost Cost
<br />Scarifying Disturbed Area Phase 1 3.66 ac 200 732
<br />Topsoil Placement Disturbed Area Phase 1 3.66 ac 1,800 6,588
<br />Revegetate Disturbed Area Phase 1 3.66 ac 1,000 3,660
<br />Mobilization 1.0 Is 2,500 2,500
<br />cyd 1.50
<br />Total Direct Cost 13,480
<br />Overhead and Profit Cost (12.60%) $ 1,698
<br />Contract Cost $ 15,178
<br />Protect Management (9.25%) $ 1,404
<br />Total Required Financial Warranty For Phase 1 $ 16,582
<br />Phase 11A (2.15 acres)
<br />lReclamation Operation Quantity Unit Unit Cost ost
<br />Scarifying Disturbed Area Phase 11A 2.15 ac $ 200 $ 430
<br />Topsoil Placement Disturbed Area Phase 11A 2.15 ac $ 1,800 $ 3,870
<br />Revegetate Disturbed Area Phase 11A 2.15 ac $ 1,000 $ 2,150
<br />162,500
<br />Backfill Required to Fill Phase 7 to 2 ft Above Groundwater
<br />Total Direct Cost $ 6,450
<br />Overhead and Profit Cost (12.60%) $ 813
<br />Contract Cost $ 7,263
<br />Project Management (9.25%) $ 672
<br />Additional Financial Warranty Required For Phase 11A $ 7,934
<br />Cummuladve Financial Warranty Required For Phase 1 6 11A $ 24,517
<br />Phase 2 (7.35 acres)
<br />lReclamation Operation uantity Unit Unit Cost Cost=
<br />Scarifying Disturbed Area Phase 2 7.37 ac $ 200 $ 1,474
<br />Topsoil Placement Disturbed Area Phase 2 7.37 ac $ 1,800 $ 13,266
<br />Revegetate Disturbed Area Phase 2 7.37 ac $ 1,000 $ 7,370
<br />162,500
<br />Backfill Required to Fill Phase 7 to 2 ft Above Groundwater
<br />Total Direct Cost $ 22,110
<br />Overhead and Profit Cost (12.60%) $ 2,786
<br />Contract Cost $ 24,896
<br />Protect Management (9.25%) $ 2,303
<br />Additional Financial Warranty Required For Phase 2 $ Y7199
<br />Cummuladve Financial Warranty Required For Phase 1, 11A, 2 $ 51,716
<br />Phase 7 (6.53 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Backfill Required to Fill Phase 7 to 2 ft Above Groundwater (Haul
<br />from Phases 1, 11A) 65,000 cyd 2.50 162,500
<br />Backfill Required to Fill Phase 7 to 2 ft Above Groundwater
<br />OB from Phase 2) 40,000 cyd 1.50 60,000
<br />Scarifying Disturbed Area Phase 7 6.53 ac 200 1,306
<br />Topsoil Placement Disturbed Area Phase 7 6.53 ac 1,800 11,754
<br />Revegetate Disturbed Area Phase 7 6.53 ac 1,000 6,530
<br />Total Direct Cost 242,090
<br />Overhead and Profit Cost (12.60%
<br />os) $
<br />30,503
<br />Contract Ct $ 272,593
<br />Project Management (9.25%) $ 25,215
<br />Additional Financial Warranty Required For Phase 7 $ 297,808
<br />Cummuladve Financial Warranty Required For Phases 1, 2, 11A, 7 $ 349,524
<br />2of6
|