2009-04-01_GENERAL DOCUMENTS - C1980005 ‎(2)‎

• Permit No: C1980005
• IBM Index Class Name: General Documents
• Doc Date: 4/1/2009
• Doc Name: Proposed Decision & Findingsof Compliance for SL3 ‎(Old)‎
• Permit Index Doc Type: Findings
• Email Name: DTM
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 19-Mar-2009 Permit or job no. C-1980-005 Site : Seneca li Mine
User : SLB Abbreviation : none State :Colorado
Filename:_ 0005-000 _ County :Routt
Agency or organization name : CDRMS
Permit or job action :Phase 11 Bond Release Request

'ASK LIST (DIRECT COSTS)
F n 1, 114 '=t RIP I iuN FORM
USED FLEET
SIZE TASK
HOURS
OOa removed - Phase / Bond Release granted
00b -Lower Wadge Access Road NA 1 70.3
OOc -Wells, ditches, truck wash ponds NA 1 306.6
00d -Landfill NA 1 325.81
OOe -Postmining drainage reestablishment NA 1 210.9
00f -Facilities areas NA 1 227 1
OOg -Site maintenance NA 1 500.0
00h -Topsoil Redistribution NA 1 413.9
00i -Revegetation NA 1 2,268.8
00j -Equipment mobilization _ NA 1 32.010

- I

SUBTOTALS
' includes inflation facia adjustment of : NA
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance
Performance bond
Job superintendent :
Profit :
LEGAL ENGINEERING PRO.IFCTMANAGEMENT-
Financial warranty processing (legattrelated costs) :
Engineering work and/or contract/bid preparation
Reclamation management and/or administration
CONTINGENCY -
C IU lrrlrUdrN, If's aGCounred G-v d 1854 lel".1
DIRECT
COST
$11.353
$52.333
$88.755
$79,172
$483.064
$218,942
S596.411
$1.564,951
580,630
. 4,355.5 $3.175.611
TOTAL DIRECT COST ' $3,175,611
2.02 % of direct total = 564.14 7
1 05 of direct total = 533.344
NA NA NA total = 583.409
10.00 of direct total -= 5.317 561
TOTAL O & P = S498,461
CONTRACT AMOUNT ( direct + O & P) = : 1 674.072
NA NA NA total = S0
-- 4.25 `gib of cnh NA total = 5156. 148
6.00- - -% of cntr NA total = ,,zo,-144
NA' NA total = NA
TOTAL INDIRECT COST = $875,054
TOTAL BOND AMOUNT (direct + indirect) = $4,050,665