2019-03-27_REVISION - M2008080 - Laserfiche WebLink

Home Browse Search

J&T Consulting, Inc. Journey Ventures,LLC Journey Ventures Pit 3/12/2019 Reclamation Bond Quantities and Costs ©2019 J&T Consulting.Inc. Summary of Unit Costs Direct costs Re-applying topsoil 12"thick $1,800 /acre Revegetating disturbed area $1,000 /acre Dewatering full pit $400 / million gallons Slurry Wall Cost(65 foot average depth) $210 / linear foot (0-50 R @$3/(t-51-70 ft @$4//t-71-75 R @$I-) Scarifying Ground $200 /acre Mobilization $2,500 lump sum Overhead and Profit Costs Liability insurance 1.55% of direct cost Performance bond 1.05% of direct cost Profit 10.00% of direct cost Total Overhead Cost 12.60% of direct cost Project Management Engineering and bidding 4.25% of direct cost Management and administration 5.00% of direct cost Total Additional Cost 9.25% of direct cost Phase t (30.71 acres) Reclamation Operation Quantity Unit Multiplier Unit Cost Cost Scarifying Disturbed Area Phase 1 27.17 ac 1 $200 $5,434 Topsoil Placement Disturbed Area Phase 1 27.17 ac 1 $1,800 $48,906 Revegetate Disturbed Area Phase 1 27.17 ac 1 $1,000 $27,170 Mobilization 1.0 Is 1 $2,500 $2,500 Total Direct Cost $84,010 Overhead and Profit Cost(12.60%) $10,585 Contract Cost $94,595 Project Management(9.25%) $8,750 Total Required Financial Warranty For Phase 1 $103,345 Phase 2 (41.43 acres) Reclamation Operation Quantity Unit Multiplier Unit Cost Cost Slurry Wall Phase 2 at 20% 5,730 If 0.2 $210 $240,660 Scarifying Disturbed Area Phase 2 6.58 ac 1 $200 $1,316 Topsoil Placement Disturbed Area Phase 2 6.58 ac 1 $1,800 $11,844 Revegetate Disturbed Area Phase 2 6.58 ac 1 $1,000 $6,580 Total Direct Cost $260,400 Overhead and Profit Cost(12.60%) $32,810 Contract Cost $293,210 Project Management(9.25%) $27,122 Additional Financial Warranty Required For Phase 2 $320,332 Cummulative Financial Warranty Required For Phases 1-2 $423,678 1of1