Laserfiche WebLink
Journey Ventures, LLCJ&T Consulting, Inc. <br />Journey Ventures Pil <br />9/8/2015 <br />ion Bond Quantities and Costs <br />Phase 3 (6.64 acres) <br />lReciamation Operation Quantity Unit Unit Cost Cost <br />Active Minina Area <br />2,013,521 <br />1,397,796 <br />Slurry Wall Required to Close Phase 3 2,194 If 31000 680,255 <br />Overburden Placement Required to Close Phase 3 65,018 cy 2.25 146,291 <br />Scanfying Disturbed Area Phase 3 0.90 ac 200 180 <br />Topsoil Placement Disturbed Area Phase 3 0.90 ac 1,800 1,620 <br />Revegetate Disturbed Area Phase 3 0.90 ac 11000 900 <br />Dewatering Required for Phase 3 Area 57.25 Mil Gal 400.00 22,900 <br />Overburden Placement Required to Close Phase 3-4 101,985 <br />Total Direct Cost 852,146 <br />Overhead and Profit Cost (12.60%) $ 107,370 <br />Contract Cost $ 959,516 <br />Project Management (9.25%) $ 88,755 <br />Additional Financial Warranty Required For Phase 3 1,048,272 <br />Cummulative Financial Warranty Required For Phases 1, 11A, 2-3 <br />2,013,521 <br />1,397,796 <br />Phase 4 (6.49 acres) <br />Reclamation Operation <br />ec amat on Operation Quantity <br />Unit <br />Unit Unit Cost TOM <br />Active Mining Area <br />Credit for Slurry Wall Required to Close Phases 3-4 3,442) <br />Credit for Slurry Wall Required to Close Phase 3 2,194) If 310.00 680,255) <br />Slurry Wall Required to Close Phases 3-4 3,442 If 310.00 1,067,076 <br />Credit for Overburden Placement Required to Close Phase 3 65,018) cy 2.25 146,291) <br />Overburden Placement Required to Close Phase 3-4 101,985 cy 2.25 229,467 <br />Scarifying Disturbed Area Phase 4 0.53 ac 200 106 <br />Topsoil Placement Disturbed Area Phase 4 0.53 ac 1,800 954 <br />Revegetate Disturbed Area Phase 4 0.53 ac 1,000 530 <br />Dewatering Required for Phase 4 Area 72.35 Mil. Gal 400.00 28,940 <br />Total Direct Cost <br />Total Direct Cost 500,526 <br />Overhead and Profit Cost (12.60%) $ 63,066 <br />Contract Cost 563,593 <br />Project Management (9.25%) $ 52,132 <br />Additional Financial Warranty Required For Phase 4 615,725 <br />Cummulative Financial Warranty Required For Phases 1, 11A, 2-4 2,013,521 <br />Phase 5 (7.39 acres) <br />Reclamation Operation Quanti Unit Unit Cost Cost <br />Active Mining Area <br />Credit for Slurry Wall Required to Close Phases 3-4 3,442) If 310.00 1,067,076) <br />Slurry Wall Required to Close Phases 3-5 4,979 If 310.00 1,543,444 <br />Credit for Overburden Placement Required to Close Phase 3-4 101,985) cy 2.25 229,467) <br />Overburden Placement Required to Close Phase 3-5 147,526 cy 2.25 331,933 <br />Scarifying Disturbed Area Phase 5 0.75 ac 200 150 <br />Topsoil Placement Disturbed Area Phase 5 0.75 ac 1,800 1,350 <br />Revegetate Disturbed Area Phase 5 0.75 ac 1,000 750 <br />Dewatering Required for Phase 5 Area 8078 Mil Gal 400.00 32,312 <br />Total Direct Cost 613,396 <br />Overhead and Profit Cost (12.60%) $ 77,288 <br />Contract Cost 690,684 <br />Project Management (9.25%) $ 63,888 <br />Additional Financial Warranty Required For Phase 5 $ 754,573 <br />Cummulative Financial Warranty Required For Phases 1, 11A, 2-5 $ 2,768,093 <br />3of6