|
i J&T Consulting, Inc. Journey Ventures,
<br />Bond Quantities and Costs
<br />Phaco 6 (3.18 acres)
<br />Journey Ventures F
<br />9/8/201
<br />lRectamation Operation Quantity Unit Unit Cost Cost
<br />Active Minina Area
<br />Reclamation Operation Quantity Unit Unit Cost
<br />Credit for Slurry Wall Required to Close Phases 3-5 4,979) If 310.00 1,543,444)
<br />Slurry Wall Required to Close Phases 3-6 5,628 If 310.00 1,744,627
<br />Credit for Overburden Placement Required to Close Phase 3-5 147,526) cy 2.25 331,933)
<br />Overburden Placement Required to Close Phase 3-6 166,756 cy 2.25 375,200
<br />Dewatering Required for Phase 6 Area 81.56 Mil Gal 400.00 32,624
<br />Overburden Placement Required to Close Phase 3-8 226,370
<br />Total Direct Cost 277,074
<br />Overhead and Profit Cost (12.60%) $ 34,911
<br />Contract Cost $ 311,986
<br />Project Management (9.25%) $ 28,859
<br />Additional Financial Warranty Required For Phase 6 $ 340,845
<br />Cummuladve Financial Warranty Required For Phases 1, 11A, 2-6 $ 3,108,938
<br />Phase 6 (17.81 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Credit for Slurry Wall Required to Close Phases 3-6 5,628) If 310.00 1,744,627)
<br />Slurry Wall Required to Close Phases 3-8 7,640 If 310.00 2,368,400
<br />Credit for Overburden Placement Required to Close Phase 3-6 166,756) cy 2.25 375,200)
<br />Overburden Placement Required to Close Phase 3-8 226,370 cy 2.25 509,333
<br />Credit for Scarifying Disturbed Area Phase 1 3.66) ac 200 732)
<br />Credit for Scarifying Disturbed Area Phase 2 7.37) ac 200 1,474)
<br />Scarifying Disturbed Area Phase 8 2.69 ac 200 538
<br />Credit for Topsoil Placement Disturbed Area Phase 1 3.66) ac 1,800 6,588)
<br />Credit for Topsoil Placement Disturbed Area Phase 2 7.37) ac 1,800 13,266)
<br />Topsoil Placement Disturbed Area Phase 8 2.69 ac 1,800 4,842
<br />Credit for Revegetate Disturbed Area Phase 1 3.66) ac 1,000 3,660)
<br />Credit for Revegetate Disturbed Area Phase 2 6 53) ac 1,000 6,530)
<br />Revegetate Disturbed Area Phase 8 269 ac 1,000 2,690
<br />Dewatering Required for Phase 8 Area 233.53 Mil Gal 40000 93,412
<br />Total Direct Cost 827,138
<br />Overhead and Profit Cost (12.60%) $ 104,219
<br />Contract Cost 931, 57
<br />Project Management (9.25%) $ 86,151
<br />4of6
|