2008-05-29_PERMIT FILE - C1981038

• Permit No: C1981038
• IBM Index Class Name: Permit File
• Doc Date: 5/29/2008
• Section_Exhibit Name: Reclamation Cost Estimate TR49
• Media Type: D
• Archive: No

•
E
•
-_____
Filename :
&038400 a--_.
- County;Delt __.__..

Agency or organization name : Colorado Division Of Minerals And Geology .,,,,
V
Permit or job action : Technical Revision 44 - --- -
TASK LIST (DIRECT COSTS) FORM i FLEET I TASK , DIRECT
NO. i TASK DESCRIPTION USED SIZE HOURS COST
171 ?-Seal _and Rug One Exploration and Two Gob Vent Boreholes i borehole I 1 24,00 $8,297
_
172 Regrade Drill Pads
- _ -?
dozer ---
1 _
-
2.36
$417
-
173 ` LRegrade Light-Use Roads ? darer

- 22.'4--9-"- -- ` $3`,-577
77

_ 174 Replace Topsoil from Stockpile to Drill Pads dozer
T dozer 0.88,' $155
175 , Replace Topsoil from Stockpile to Light-Use Roads I dozer j 1 8.36.1 $1,479
-175 ;-Reseed Drill Pads renege
- 1
1 1.38 $1,314
177 ;-Reseed Light-Use Roads -
( renege ? 1 1 '661,- - $4,437
CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date :____ 28-Apr-2008 Permit or job no. C•81.038 Site: Bowie No. 1 Wine
User : JRS Abbreviation - non- -- ---? - - - -
SUBTOTALS :i 64:13. $20; 076
'includes inflation factor adjustment a : IVA % TOTAL DIRECT COST $20,076

INDIRECT COSTS ........::
OV' a4EAD AND PROFIT .. Liability insurance " 1.35
..... .... ._.............. % of dir;?ACt total =

.
...... $311

Performance bond :
1.05 ....
..
% of direct total =
$21 i
Job superintendent : 32.06 hrs'...$1fir_ $35.00 total = $1,122

Profit ;
------- ---- _...-- ----- ._......._-__._..--........ --- .... .............
...------
10.W ............. ._......_. ...........
% of direct total = .... ........... _-.--..
$2.008
assume net moors = SO% o; task ixxus TOTAL O &P = $3, 652
LEGAL - ENGINEERING • PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $23,726
Financial warranty processing (legal/related costs) : NA NA NA total = Y - $0
Engineering work and/or contractfbid preparation : 4.25 % of cntr: NA total = $1,008
Reclamation management and/or administration :
------------- .............._........ ........._........... _...... .... ............... ....... 325
.__- % t -
of cr7:r. NA total = -
$771
CONTINGENCY.
.'-.'11..1.111-,_..-_- _----.-._.._..._.._ NA` NA total ` NA
"c: n ngenves accou sled for at task level TOTAL INDIRECT COST = $5,431
TOTAL BOND AMOUNT (direct + indirect) _ $25,507