|
J&T Consulting, Inc. Journey Ventures, Ll
<br />Joumey Ventures
<br />Bond Quantities and Costs
<br />Phase 9 (4.06 acres)
<br />Reclamation Operation Quantity Unit Unit Cost
<br />Cost
<br />Cost
<br />Active Mining Area
<br />Credit for Slurry Wall Required to Close Phases 3-9 7,528)
<br />Credit for Backfill Required to Fill Phase 7 to 2 ft Above
<br />310.00 2,333,680)
<br />Slurry Wall Required to Close Phases 3-10 7,501 If
<br />Groundwater (Haul from Phases 1, 11 A) 65,000) cyd 2.50 162,500)
<br />Credit for Backfill Required to Fill Phase 7 to 2 ft Above
<br />501,867)
<br />Overburden Placement Required to Close Phase 3-10 222,252 cy 2.25
<br />Groundwater (OB from Phase 2) 40,000) cyd 1.50 60,000)
<br />Credit for Slurry Wall Required to Close Phases 3-8 7,640) If 310.00 2,368,400)
<br />Revegetate Disturbed Area Phase 10
<br />Slurry Wall Required to Close Phases 3-9 7,528 If 310.00 2,333,680
<br />Credit for Overburden Placement Required to Close Phase 3-8 226,370) cy 2.25 509,333)
<br />Overburden Placement Required to Close Phase 3-9 223,052 cy 2.25 501,867
<br />Credit for Scarifying Disturbed Area Phase 7 6.53) ac 200 1,306)
<br />Scarifying Disturbed Area Phase 9 0.05 ac 200 10
<br />Credit for Topsoil Placement Disturbed Area Phase 7 6.53) ac 1,800 11,754)
<br />Topsoil Placement Disturbed Area Phase 9 0.05 ac 1,800 90
<br />credit for Revegetate Disturbed Area Phase 7 6.53) ac 1,000 6,530)
<br />Revegetate Disturbed Area Phase 9 0.05 ac 1,000 50
<br />Dewatering Required for Phase 9 Area 245.72 Mil. Gal. 400.00 98,288
<br />Total Direct Cost 185,839)
<br />Overhead and Profit Cost (12.60%) $ (23,416)
<br />Contract Cost $ (209,254)
<br />Project Management (9.25%) $ (19,356)
<br />Additional Financial Warranty Required For Phase 9 $ 228,610
<br />Cummulative Financial Warranty Required For Phases 1. 11A. 2-9 S 2897 R?a
<br />Phase 10 (5.85 acres)
<br />Reclamation Operation Quantity Unit Unit Cost Cost
<br />Active Mining Area
<br />Credit for Slurry Wall Required to Close Phases 3-9 7,528) If 310.00 2,333,680)
<br />Slurry Wall Required to Close Phases 3-10 7,501 If 310.00 2,325,310
<br />Credit for Overburden Placement Required to Close Phase 3-9 223,052) cy 2.25 501,867)
<br />Overburden Placement Required to Close Phase 3-10 222,252 cy 2.25 500,067
<br />Scarifying Disturbed Area Phase 10 052 ac 200 104
<br />Topsoil Placement Disturbed Area Phase 10 0.52 ac 1,800 936
<br />Revegetate Disturbed Area Phase 10 0.52 ac 1,000 520
<br />Dewatering Required for Phase 10 Area 42.85 Mil. Gal. 400.00 17,140
<br />Total Direct Cost 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 For Phasel0 $ 10,493
<br />Cummuladve Financial Warranty Required For Phases 1, 11A, 2-10 $ 3,908,329
<br />5of6
|