INSPEC09477

• Permit No: M1989084
• IBM Index Class Name: Inspection
• Doc Date: 3/22/2006
• Doc Name: Inspection Report
• From: DMG
• To: Griffin Ranch LLC
• Inspection Date: 3/16/2006
• Media Type: D
• Archive: No

CIRCES Cost Estimation Software
COST SUMMARY FORM
Oate : 22-Mar-2006 Permit or job no.: M-1989-084 Site :
User ; CMR Abbreviation : none State :
Filename : M084-000 County :
Agency or organization name : DMG
Permit or job action :Succession of Operator- New Bond Calculation
>:
TASK LIST (DIRECT COSTS) FORM
NO. TASK DESCRIPTION USED Oak Creek Gravel Pit
Colorado
Fremont

;:
FLEET TASK
SIZE HOURS

IRECT
COST
001 -Rip pit Boor dozer 1 21.9 $3, 743
002 -Grade pit highwall from 2:1 to 3:1 dozer 1 19.8 $3,387
003 -Spread 1.0 ft of topsoil over 20 acres scraper2 1 108.3 $21,515
004 -Revegetate 20 acres ravage 1 50.0 $17,328
005 -Mobilization/demobilization of equipment from Canyon City mobilize 1 5.0 $1,450

' includes intlati0n factor adjustment of : NA %
_..
INDIRECT COSTS
OVERHEAD AND PROFIT - Liability InSUranCe :
Performance bond :
Job superintendent :
Profit :

.02
1.05
102.62
10.00 SUBTOTALS: 2O$.2
TOTAL DIRECT COST • =
,.

% Of dlfeCt total =
%ofdirect total =
hrs"...$/hr: $39.38 total =
%ofdirect total = $47,423
x44,781

$905
$470
$4,041
$4,478
• assume nel hours = 50% or(ask hours
LEGAL -ENGINEERING • PROJECT MANAGEMENT -
Financial warranty processing (legal/related costs) :
Engineering work and/or wntract/bid preparation :
Reclamation management and/or administration :

.25
5.00 TOTAL O & P =
CONTRACT AMOUNT (tlirect+ O 8 P) _
total =
% of cntr. NA total =
% of cntr. NA total = $9,894
$54,675

$2,324
$2,734
CONTINGENCY- NA" NA total= NA
'conBngencies accounted ror at task level TOTAL INDIRECT COST= $14,9$1
TOTAL BOND AMOUNT (direct + indirect) = x59,732