PERMFILE54826

• Permit No: M2005033
• IBM Index Class Name: Permit File
• Doc Date: 9/12/2006
• Doc Name: Reclamation Cost Estimate
• From: DRMS
• To: DRMS
• Media Type: D
• Archive: No

CIRCES Cost Estimatina Software
COST SUMMARY FORM /
Date : 12-Sep-2006 Permit or job no.
User : ESC Abbreviation
Filename
Agency or organization name : DRMS
Permit or job action :New 112 Permit
M-2005-033 / Site : Gardels Pit t/
none State :Colorado
M033-000 County:Ladmer
I w~K LIST 1DRRECT COSTS) FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -Pump Wa[er from Pits to Facilitate Reclamation pumping 2 227.0 $7,756
002 -Bac~ll & Grade Cell C to Grade dozer 2 168.3 $89,532
003 -Rip Shale from D-Pit Floor to Construct Pond Liner ripper 2 11.8 $6, 485
004 -Place and Compact Liner in Thin lifts in D-Pit scraped 1 59.8 $44,685
005 -Bac~ll D-Pit Slopes to 3h:1 v dozer 1 149.51 $39, 761
006 -Clay Liner QAOC ($500.00 day @ 9 days) NA 1 48.0 $4,500
007 -Replace Topsoil scraper1 1 51.7 $28,681
008 -Revegetate revege 1 60.0 $20.492
' inGUdes inflation laclor adjusMent of
INDIRECT COSTS
NA
%
SUBTOTALS :~ 776.3
TOTAL DIRECT COST'
OVERHEAD AND PROFIT - I-iabllity InSUranCe : 2.02 % Of dlreCt total = $4,886
Performance bond : 1.05 % of direct total = $2,540
Job superintendent: 100.00 hrs'...$/hr $39.38 total = $3,938
Profit : 10.00 % of direct total = $24,189
•net working hours comprising job TOTAL O & P = $35, 553
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $277,445
Financial warranty processing (legallrelated costs) : 500.00 total $ NA total = $500
Engineering work and/or contracUbid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of colt. NA total = $13,872
CONTINGENCY- NA` NA total- NA
'contingencies accounted rot at task level TOTAL INDIRECT COST= $49,926
TOTAL BOND AMOUNT (direct + indirect) = $291,818