2007-07-30_PERMIT FILE - C1981008A ‎(2)‎

• Permit No: C1981008A
• IBM Index Class Name: Permit File
• Doc Date: 7/30/2007
• Doc Name: New Horizon Mine 2 Reclamation Bond Calculation
• Section_Exhibit Name: Section 3.02.2 Attachment 3.02.2-2
• Media Type: D
• Archive: Yes

Jun 12 07 11:52a Hurgmaiers
PROJECT IDENTIFICATION
Date : 12-Jun-2007
User: SLB
Site :New Honzan Mine
State :Colorado _ _
County :Montrose
(7207898-9915
p.2
CIRCES Cost Estimatlna Software
COST SUMMARY FORM
Permit orjob no.: C-1981-008
Abbreviation : none
Filename : 0008-000
Agency or organization name :CDRMS
Permit orjob action :Technical Revision No. 54
u
TASK LIST (DIRECT COSTS) ~ FORM :FLEET TASK DIRECT
NO. ~ TASK DESCRIPTION USED I SIZE HOURS COST
OOa -Pd area bfasfing/grading __ mary2
sum 1 2,3]4.4 $593,469
OOD -Fine/ gradinghipping
_ _
summar72 ] 237.9 $24,692
OOc _
-Seal wells and ddllholes summary 1 54.0 $13,011
OOd -Structural Demolition summary2 i 340.0 5353,881
OOe Topsoil replacement _ summary2 f 863.89 _ _ 3520,116
00I -Hydrologic Structures/Drainage Reestablishment__ summary2 1 473.7 560.593
_
OOg _
RevegetaGOn _
_
Summary_2
__ 1
692.82 _
$]66,523
OOh _
Road reGemation and reestablishment _ summary2' 1 428.0 5696,30
9
OOi Miscellaneous ReGamation Tasks summary2 ] 248.0 _
$44.649
075 -Mobilize equipment for inffial reGamation
1 mobilize 1 25.7 551,382
078 _
-Mobilize equipment for pond and ditch reclamation _
mobilize 1 i 25.7 59,300
75b -Mobilize equipment mobilize _ 1 11.7 513,157
766 __ _
Mobilize equipment mobilize ] 11.7 $2,578

._
._ ..
.. _ I _._

sUBTOrAts: 5,728.1 52,549,640
intlWee 7Mlatlun factor adluslnrM of:
aa.:.
NA %
TOTAL DIRECT COST• $2,548,640
OVERHEAD AND PROFlT- Liability inauranCe: 2.02 %Of direcl total= $51,503
Performance bond : 1.05_ %o/dimct tore/ = 526,771
Job superintendent :_ NA NA
~
- NA total = 545,957
Profit: 10.00 ~~-%o/direct
~ total= $254,969
rorALOSP= 5379,195
LEGAL-ENGINEERING-PROJ ECT NANAOEMENT- CONTRACT AMOUNT (Nlect~06P)= $2,92$,835
Finandal warranty processing (IegaVrelated costa) : NA NA _NA total = 50
Engineering work and/or contrect/bid preparation : _ 4.25 % of cntr. NA total = $124,475
Redamation management and/or edministreti_on : 3.25 % of Intr. NA
total = 595.187
coNnncENCV-
~ NA' NA _
total= NA
_
•coMinOenciea acrnunfetl /Drat teak /eve/ _
TOTAL INDIRECT COSTS 5598,858
u
TOTAL BOND AMOUNT (direct t imdlrect) = 53,148,498
Attachment 3.02.2-2-2