PERMFILE60581

• Permit No: C1996083A
• IBM Index Class Name: Permit File
• Doc Date: 7/3/2002
• Doc Name: Reclamation Cost Estimate
• Section_Exhibit Name: Volume I 3.02.2 Reclamation Cost Estimate MR24
• Media Type: D
• Archive: Yes

CIRCES Cost Estimating Software
COST SUMMARY FORM
PROJECT IDENTIFICATION
Date : 02-Jul-2002 Permit or job no.: C-96-083
User
JRS Abbreviation : none
Filename : C083-000
Agency or organization name :Colorado Division O(Minerals And Ge
Permit or job action :Minor Revision 24
TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
181 -Seal Four Exploration Holes borehole 1 48.0 $12,875
182 -Regrade Drill Pads dozer 1 27.4 $3,938
183 -Regrade Light Use Roads dozer 1 19.0 $2, 731
184 -Replace Topsoil from Stockpile to Drill Pads dozer 1 10.51 $1,507
185 -Replace Topsoil from Stockpile to Light Use Roads dozer 1 7.8 $1,132
186 -Reseed Drill Pads revege 1 4.0 $4,356
187 -Reseed Light Use Roads revege 1 1.6 $1,742

SUBTOTALS: 11$,4 $28,281
includes inflation (actor adjustment of : NA
INDIRECT COSTS
OVERHEAD AND PROFIT - Llablily IDSUfanCe
Performance bond:
Job superintendent
ProTit
TOTAL DIRECT COST' = $2$,2$1
1.55
1.05
59.24
10.00
of direct
of direct
hrs'...$/hr: $33.50
of direct
total = $438
total = $297
total = $1,985
total= $2,828
assume nef hours = 50% of task hours
Site :Bowie No. 2 Mine
State :Colorado
County :Delta
TOTALO&P= $5.54$
CONTRACT AMOUNT (direct ~ O & P) = S33, 1129
PROJECT MANAGEMENT -
Engineedng work and/or contracUbid preparation : 4.25 % of Intr. NA total = $1,438
Reclamation management and/or administration : 5.75 % of cntr. NA total = $1,945
CONTINGENCY- NA' NA total= NA
'contingencies accountetl for of task level TOTAL INDIRECT COST= $$,931
TOTAL BOND AMOUNT (direct + indirect) _ $37,212