PERMFILE61616

• Permit No: X200714210
• IBM Index Class Name: Permit File
• Doc Date: 6/14/2007
• Doc Name: Letter Regarding Reclamation Cost Estimate
• From: DRMS
• To: Western Fuels Association Inc
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
Date: 12-Jun -2007 Permit or job no.: X142 -10 Site Third Park Exploration
User: JHB Abbreviation: none State: Colorado
Filename : X- 10-000 county Montrose
Agency or organization name Division Of Reclamation, Mining And Safety
Permit or job action :2007 NOI Exploration holes
NO.
TASK DESCRIPTION
NA
1Oa
-Seal 118 drillholes
% of direct
drilling
1
236.0
1.05
$68,759
10b
-Seed 98 drill pads' & limited access rds dist.
Job superintendent :
I ravage
1
6.0
$4,858
$9,473
10c
- Mobilizeldemobilize ecuioment
total =
I mobilize J
5
1 4.711
NA total =
$1,928
includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT
FORM JFLEET TASK I DIRECT
USED I SIZE I HOURS I COST
SUBTOTALS: 246.71 $80,160
TOTAL DIRECT COST • $ 80,160
Liability insurance:
2.02
% of direct
total =
$1,619
Performance bond :
1.05
% of direct
total =
$842
Job superintendent :
123.36
hrs' ... $✓hr $39.38
total =
$4,858
Profit:
10.00
% of direct
total =
$8,016
' assume net hours = 5M of task hours
TOTAL 0 $ P =
$15,335
LEGAL - ENGINEERING - PROJECT MANAGEMENT -
CONTRACT AMOUNT (direct t O 8 P) =
$95,495
Financial warranty processing (legal /related costs) :
NA
NA
NA total =
$0
Engineering work and /or contract(bid preparation :
NA
NA
NA total =
NA
Reclamation management and /or administration:
5.00
% of cntr.
NA total =
$4,775
CONTINGE
NA'
NA
total =
INA
contingencies accounted for at task level TOTAL INDIRECT COST = $ 20,109
TOTAL BOND AMOUNT (direct+ indirect) _ $100 ,269