REV91488

• Permit No: C1981020
• IBM Index Class Name: Revision
• Doc Date: 10/9/2007
• Doc Name: 2nd Adequacy Review Letter
• From: DRMS
• To: J.E. Stover & Associates Inc
• Type & Sequence: RN5
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Daie : 03-Oct-2007 Permit or job no.: C-$i-020 Site :Munger Canyon Mine
User : __ JRS _ _ Abbreviation : _ _ ~ none _ _ State : Coforado__ __ `_^___
Filename : __C020-OOp _ County : Ga~efd _ _
Agency or organization name :Colorado Division O/ Raclamation, Mining And Safety__ J_ _ __~_ __ _ ___~
Permit or iob action :Permit Renewal O5~
NO. ~ TASK DESCRIPTION
_ p0_t j-Putt Road Fitl Maferrat to Base of Cuf Slope _-_ ___
_ 002 '-Regrade Mine Road and Bench with Material from Task 001
-.1-------------'-----
_00_3 `-Grade_Munge_r Creek Crossing and Haui_Materia! to Mine _
_ 004 ~ Grade Drainages on Lower Road and Haut Road to Mine
tl05 I-Excavate Topsoil and Haul to Mine
_0_08 j-Final Grade Alf Disfurtled Areas (<10%) ___ _ ___ _
_010 ~ Seal and Plug Podafs_ _ - _
01 T -Seal Alt_Manitorin_g_Wells _ _ ~ _ _ _ . `
012 ~-Demolish and Remove Att Structures _ _ _ _ _ _ _ _
013 ~-Reseed Mine Areas with_Big Sa_geb_msh_S_h_nrbland_Seed Mix __
014 -Reseed Mine Areas with Big Sagebmsh Shrubfand Seed Mix -
_ 016 - Place Mafedal Hauled from Loma Loadout at Base of Mine
018 ~-Rip Backfired and Graded Areas of Loma Loadout
- I- - ---------- ------ ------ ------
019_ -Final Grade AB Disturbed Areas _ _ _ __ __ - _ __,
020 Reseed Loma Loadout ~__- -^ __ _ _ -
023 '-Stream Channel Erosion Protection _ ___ ___ _
03T~~-Spread Uncompacfed Refuse ___ __ __ _^____ ~_ __
032.1-COm_pact Uncomp_acte_d Refuse
_033 '-PlaCe_C_over_an R_efu_se Pile ~-~--~ ~------_--_ ^~----
034 'Replace Topsoil tram Stockpile to Refuse Pife J ~~
-.._1:----------- ----__-- - ----- - -
035 ',-Regrade Haul Road _
__036 _=Reg+'ade _Refu_se Pife Pond_ ____ _ ____ _ ____
037 .-Reseed Refuse Pile, Haul Road and Pond i
FORM !FLEET: TASK DIRECT
USED SIZE !HOURS COST
excavate ; i 89.Sq __$12,3
00
_
dozer 1
- J ° _
163.97
t .
$27,Of7
_
_
lrucki j _
fl ~- _.
~
5.35 ------
$1.979
tmckt J _
1.11{ ~ $402
truckl ~ J ~ 17.8J1 -$6,515
dozer
' 1
t 17.11
-
-~- $1,906
--
-
-- -
'
grader -
--
i J -
l0& -
$8
1
_
minesea! ~ _
1 _
69.OQ J _ _ _
_
$4,6>8
borehole j 1
r ,14.OJ0' 4,8
04
$
demolish j _
_
1 - ~ _ T80_00 _
_
_ $29,893
revege I 1 5.84, $9,602
revege I_ J ~
--;
- _
14.74, Y _
~~~-$4J,898
--
dozer i
1 2 60 $428
ozer !
d 1 3.75 $643
_
grader; _
1 !_ _
3.3ti $255
-
revege -
~ t i _ _ 5.96, ~ _
$3,206
^
NA 1 66 79 $2Q 952
_
dozer 1 _2.8.6
3 _
__$4,718
_
_
compact ;I _
7 ~_ _
- 4.80, _$614
scraper2 i. -.1_-~.-- 40_65_ _ $13,206
s
craper2 j ? 4.98 1,619
$
_
dozer ' _
1 6.37 _
_
~$1, 049
dozer j t
~ 3.87
-~ 37
~-
$6
reveae I _
1 _
- 9.80 _ _
_
^ $7.087
042 '-Mobdize/Demobilize Equipment for Reclamation I mobilize ~ i j 6.
6l1aTOTALS :'~-6$6.
• includes inflation factor atljustment of NA % TOTAL DIRECT COST
fNDiRECT COSTS
OVERHEAD ANO PROFIT - Liability insurance : 2.02 % of direct total = $4,T 15
Performance bond : 1.05 _
% afdirect total = ~ _ __
$2,T4T
_
Job superintendent: __
_
ss"28.D0 _ _
brs`...$/hr. $
41.2
5 total=
~ _
$13,_530
__
Profit : __
10.00 ~ % of direct _
_
_
total = $20,390
' assume net trmrs = 9G% of fesk hours TOTAL O 8 P = $40,180
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (tlirett~0&P)=' $244,077
Financial warranty processing (legal/related costs) : NA NA
~ NA total =_ _ $0
Engineering work and/or coniract/bid preparation : _ 4.25 ___ _
% of enfr. __ NA_ __ total =_- _ _ $10,373
Reclamation management and/or administration: 6.00 %ofcntr. NA total= $t4,645
coenNGENCV- NA' NA total= NA
'conungarr:ies accounted ror at task level TOTAL INDIRECT GOST= $65,197
TOTAL BOND AMOUNT (direct+ indirect) _ $269,094