PERMFILE126806

• Permit No: M2006032
• IBM Index Class Name: Permit File
• Doc Date: 7/18/2006
• Doc Name: Initial Reclamation Liability Estimate
• From: DMG
• To: Greg Lewicki and Associates
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION _. _ .. _ - _ .:_ _. -
Date : 18-Jul-2006 Permit or job no.: M-2006-032 Site : Bellgardt Pit
User : GRM Abbreviation : none State :Colorado
Filename : M032-000
Agency or organization name :Division Of Mining, Reclamtion And Safety
Permit or job action :Initial Reclamation Liabilty Estimate - 2006
County :Montrose
TASK LIST /DIRECT COSTSI
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
Ola -grade out ponds and ditches dozer 1 5.3 $890
02a -place overburden on 7 acres of flat aea scraper2 1 64.4 $>2,804
03a -move topsoil to slopes and flat area truckl 1 12.0 $4,172
04a -rough grade 7 acres dozer 1 29.4 $4,920
OSa -reveg of 1 acre of slope revege 1 16.0 $4,289
06a -reveg of 13.5 acres to hay field revege 1 24.0 $9,925
07a -initial mobilization to site mobilize 6 3.1 $1, 789
OSa -secondary seeding mobilization mobilize 1 3.0 $343

suarorALS: 157.3 $39,132
' inclutles inflation factor adjustment of : NA % TOTAL DIRECT COST' - $39,132
INDIRECT COSTS
OVERHEAD AND PROFIT- L/ablllty inSUranCe : 2.02 % Of difect total = $790
Performance bond : 1.05 %ofdirect total = $411
Job superintendent : 78.69 hrs'...$/hr $39.38 total = $3,099
Profit : 10.00 %ofdirect total = $3,913
'assume net hours = 50% o/task hours TOTAL O $ P = $8, 214
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+OSP)= $47,346
Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500
Engineering work and/or contract/bid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of cntr. NA total = $2,367
CONTINGENCY- NA' NA total= NA
'contingencies accounted for at task level TOTAL INDIRECT COST= $11,081
TOTAL BOND AMOUNT (direct + indirect) _ $50,213