2009-12-17_INSPECTION - M1981185

• Permit No: M1981185
• IBM Index Class Name: INSPECTION
• Doc Date: 12/17/2009
• Doc Name: Insp Rpt
• From: DRMS
• To: Wildcat Mining Corporation
• Inspection Date: 11/24/2009
• Email Name: WHE
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
COST SUMMARY FORM
Date:
07- Dec -2009 Permit or job no.: M-1981 -185
Site
May Day Mine
User:
WHE Abbreviation : none
State :Colorado
Filename: M185 -000
County:La
Plata
Agency or organization name :
_
$116.322
Permit or job action : Routine bond update
TOTAL DIRECT COST -=
$116,322
INDIRECT COSTS
TASK
LIST (DIRECT COSTS)
FORM
FLEET
TASK
DIRECT
NO .
TASK DESCRIPTION
USED
SIZE
HOURS
COST
81.47
hrs' ... $!hc $5210 total=
$4,245
Profit:
10.00
%of direct total=
001
- Demolish an r em ov e mine related structures
demolish
1
80 .00
$25,510
Ole
_
-Dum fee at l /ill f items removed under Ta sk_ 001
_
{ _ de m olis h
1
1.00
$65,390
002
-Clos f ourport als
mines
1
40.00
$14,224
003
_
-Walk e xcav at or tram C R 1 to Leve13 (Lamb) portal
�_ NA
1
NA'
$108
004
_
- Highw reducti at Level 3 (Lamb) porta
excavate
1
_0
1.0
$116
005
- Co ntour Of at Leve1 install terrace an stormwater berm
excavate
_
1
_ 1.0
_ $118
006
Walk exc avator from Level 3 to Level 1
NA _
1
1.0
$108
007
- High reduct at Lev el ? (active) portal
ex
_
1
4.8
_$
0 06
009
- Conto u r du at Level 1, Install ter and stormwater berms
!-Walk e fr Level 1 to Level 2 a rea (lowest level)
excavate
NA
1
1
2.8
_ 0.2
_ __$307
_ $27
010
�-Highwall r educ t ion at Lev ar
excavate
1
2. 4
$264
excavate
1
011 - Contour du mp al Lev $ install t and sto
2.8
$307
012
-_Walk ex cav a tor f ro m L 2 area to CR 124
NA
7
0.5
_
$54
reP age
1
20.00
4.06
013
014
- Revegetale aHecte
_Haul reclamation equipment to and from job site
—t
_ $7,722
$1,538
mobilize
8
TOTAL BOND AMOUNT (direct + indirect) = $ 148,329
SUerOTALS;_1
$116.322
• includes mflauon laclor dil lmenl of NA %
TOTAL DIRECT COST -=
$116,322
INDIRECT COSTS
OVERHEAD AND PROFIT- Liability insurance:
2
%of direct total=
$2,350
_
Performance bond:
7.05
%of direct total=
$1,22
Job superintendents
81.47
hrs' ... $!hc $5210 total=
$4,245
Profit:
10.00
%of direct total=
$11,632
'assume her hours= 50 %o /re6k hours
TOTAL 08 P=
$19,448
LEGAL - ENGINEERING - PROJECT MANAGEMENT-
CONTRACT AMOUNT jail +08 P)=
$135,770
Financial warranty processing (legal /related costs) :
OAO
total $ NA total =
$0.
Engineering work and /or contractlbid preparation:
4.25
%of cold. NA fatal=
$ 5,770
Reclam management an ad min istr ation :
5.00
% of c_ ntr. NA total =
$6,789
C ONTINGENCY-
NA'
NA total=
NA
contlngencrea soeounleiforal task level
TOTAL INDIRECT COST=
$32,007
TOTAL BOND AMOUNT (direct + indirect) = $ 148,329