PERMFILE100125

• Permit No: C1996083A
• IBM Index Class Name: Permit File
• Doc Date: 5/9/2002
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Volume I 3.02.2 Reclamation Cost Estimate MR22
• Media Type: D
• Archive: Yes

CIRCES Cost Estimating Software
COST SUMMARY FORM
Date : 09-May-2002 Permit or job no.: C-96-083 Site :Bowie No. 2 Mine
User : JRS Abbreviation : none State :Colorado
Filename : C083-000 County :Delta
Agency or organization name :Colorado Division O(Minerals And Geology
Permit or job action :Minor Revision 22
'ASK LIST~tDIRECT COSTSI ~ FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
151 -Plug and Seal Drill Holes DH-1 - DH-13 borehole 1 52.0 $14,131
152 -Regrade Dnll Pads Associated with Minor Revision 22 dozer 1 10.0 $1,442
153 -Regrade Access Roads Associated with Minor Revision 22 dozer 1 12.2 $1, 762
154 -Replace Topsoil from Stockpile to Drill Pads Associated with Minor Revis dozer 1 2.1 $301
155 -Replace Topsoil /rom Stockpile to Access Roads Associated with Minor dozer 1 2.5 $368
156 -Reseed Drill Pads Associated with Minor Revision 22 revege 1 2.0 $3,228
157 -Reseed Access Roads Associated with Minor Revision 22 revege 1 1.2 $1,937

SUBTOTALS: 82.1 $23,169
includes inflation factor adjustment of : NA % TOTAL DIRECT COST' _ $23,169
OVERHEAD AND PROFIT- LIabllity IOSUfanCe : 1.55 % of direct total = $359
Performance bond : 1.05 % of direct total = $243
Job superintendent : 41.09 hrs'...$/hr. $33.50 total = $1,377
Profit : 10.00 % of direct total = $2,317
'assume net hours = 50% o/task hours TOTAL O & P = $4, 296
CONTRACT AMOUNT (direct+O&P)= $27,465
PROJECT MANAGEMENT -
Engineering work and/or contracUbid preparation : 4.25 % of cntr. NA total = $1,167
Reclamation management and/or administration : 3.25 % of cntr. NA total = $893
CONTINGENCY - NA' NA total = NA
• contingencies accounted /orat task level TOTAL INDIRECT COST = $6,356
TOTAL BOND AMOUNT (direct + indirect) _ $29,525