2008-08-15_PERMIT FILE - M2008050

• Permit No: M2008050
• IBM Index Class Name: PERMIT FILE
• Doc Date: 8/15/2008
• Doc Name: Final reclamation liability estimate
• From: DRMS
• To: Nuvemco, LLC
• Email Name: GRM
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 15-Aug-2008 Permit or job no. M-2008-050 Site: October Ore Pile
User : GRM
Abbreviation
Filename
none
M050-000
State :Colorado
County :Mesa
Agency or organization name : DRMS
Permit or job action : Final Reclamation Liability Estimate- no additional topsoil required
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
01a -removal and disposal of silt fencing demolish 1 3.0 $1,10_9
_
02a -rip 0.46 acres of footprint and compacted areas ripper 1 0.8 $120
03a -push topsoil salvaged over 0.11 acres dozer 1 0.24 $32

05a -reveg of 0.46 acres revege 1 8.0 $802
06a -initial mobilization to site mobilize 5 8.0 $2,968
07a -secondary reclamation mobilization (seeding, weed control, erosion) mobilize 2 6.8 $735

SUBTOTALS : 26.9 $5,766
* includes inflation factor adjustment of : NA % TOTAL DIRECT COST * =L $5,766
INDIRECT COSTS
OVERHEAD AND PROFIT- Liability insurance : 2.02 % of direct total = $116
Performance bond : 1.05 % of direct total = $61
Job superintendent : NA* NA NA total = _ NA
Profit : 10.00 % of direct total = $577
* not required (or eqp. operator serves as super.) TOTAL O & P = $754
LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $6,520
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 = $326
CONTINGENCY - NA* NA total = NA
* contingencies accounted for at task level TOTAL INDIRECT COST = $1,580
TOTAL BOND AMOUNT (direct + indirect) _ $7,346