2009-03-05_PERMIT FILE - M2008080 ‎(4)‎

• Permit No: M2008080
• IBM Index Class Name: PERMIT FILE
• Doc Date: 3/5/2009
• Doc Name: Adequacy Review Response
• From: J&T Consulting, Inc.
• To: DRMS
• Email Name: MAC
• Media Type: D
• Archive: No

J&T Consulting, Inc. Journey Ventures, LL
FReciamation Kersey Gravel Pit
3/412009
Bond Quantities and Costs tpy?cy
Coneullthm fine. 07113 Journey Ventures Pit Rec Bond Calcs
Phase 3 (6.64 acres)
Reclamation Operation Quantity Unit Unit Cost Cost
Active Mining Area
Slurry Wall Required to Close Phase 3 2,194 If $ 310.00 $ 680,255
Scarifying Disturbed Area Phase 3 0.90 ac $ 200 $ 180
Topsoil Placement Disturbed Area Phase 3 0.90 ac $ 1,800 $ 1,620
Revegetate Disturbed Area Phase 3 0.90 ac $ 1,000 $ 900
Dewatering Req'd for Phase 3 Area 57.25 Mil. Gal. $ 200.00 $ 11,450
Total Direct Cost $ 694,405
Overhead and Profit Cost (12.60%) $ 87,495
Contract Cost $ 781,900
Project Management (9.25%) $ 72,326
Additional Financial Warranty Required For Phase 3 $ 854,225
Cummulative Financial Warranty Required For Phases 1-3 $ 901,094
Phase 4 (6.67 acres)
lRecaamation Operation Quantity Unit Unit Cost Cost
Active Mining Area
Credit for Slurry Wall Required to Close Phase 3 (2,194) If $ 310.00. $ (680,255)
Slurry Wall Required to Close Phases 3-4 3,442 If $ 310.00 $ 1,067,076
Scarifying Disturbed Area Phase 4 0.53 ac $ 200 $ 106
Topsoil Placement Disturbed Area Phase 4 0.53 ac $ 1,800 $ 954
Revegetate Disturbed Area Phase 4 0.53 ac $ 1,000 $ 530
Dewatering Req'd for Phase 4 Area 72.35 Mil. Gal. $ 200.00 $ 14,470
Total Di rect Cost $ 402,881
Overhead and Profit Cost (12.60%) $ 50,763
Contract Cost $ 453,644
Project Management (9.25%) $ 41,962
Additional Financial Warrant Required For Phase 4 $ 495,606
Cummulative Financial Warranty Required For Phases 14 $ 1,396,701
Phase 5 (7.64 acres)
lReclamation Operation Quantity Unit Unit Cost Cost
Active Mining Area
Credit for Slurry Wall Required to Close Phases 3-4 (3,442) If $ 310.00 $ (1,067,076)
Slurry Wall Required to Close Phases 3-5 4,979 If $ 310.00 $ 1,543,444
Scarifying Disturbed Area Phase 5 0.75 ac $ 200 $ 150
Topsoil Placement Disturbed Area Phase 5 0.75 ac $ 1,800 $ 1,350
Revegetate Disturbed Area Phase 5 0.75 ac $ 1,000 $ 750
_ D_ew_ at_ering Req'd for Phase 5 Area 80.78 Mil. Gal. $ 200.00 $ 16,156
Total Di rect Cost $ 494,774
Overhead and Profit Cost (12.60%) $ 62,341
Contract Cost $ 557,115
Project Management (9.25%) $ 51,533
Additional Financial Warranty Required For Phase 5 $ 608 648
Cummulative Financial Warren Required For Phases 1-5 $ 2,005,349
3of5