PERMFILE55912

• Permit No: C1996084A
• IBM Index Class Name: Permit File
• Doc Date: 1/11/2005
• Section_Exhibit Name: Exhibit 23 Bond Calculations
• Media Type: D
• Archive: Yes

Filename : C084-000 County :Las Animas
Agency or organization name :Colorado Division Of Minerals And Geology
Permit or iob action :Current Permitted Estimate
ASK LIST (DIRECT COSTSI
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
OOa -Backfilling and Rough Grading Tasks -Tasks 001-004 summary2 1 2,320.9 $1,299,888
006 Ripping Task -Task 008 summary2 1 6.9 $3,333
OOc -Final Grading Tasks -Tasks 012-015 summary2 1 40.1 $4,385
DOd Drainage Control System Removal Task -Task 020 summary2 1 8.5 $3, 867
OOe Topsoil Replacement Tasks -Tasks 025059 summary2 1 219.0 $134,922
OOf -Drill Hole and Monitoring Well Sealing Task -Task 065 summary2 1 180.0 $63,113
OOg -Revegetation Tasks -Tasks 070-078 summary2 1 422.4 $218,985
OOh -Miscellaneous Reclamation Tasks -Tasks 082-085 summary2 1 531.7 $155,277
OOi Mobilize/Demobilize Equipment Tasks -Tasks 090-093 summary2 1 24.8 $50,351

I •
• Includes tnnation factor aajusUnent of : NA °f°
SUBTOTALS: 3,754.70 $1,934,121
TOTAL DIRECT COST' $1,934,121
INDIRECT COSTS
ovEaNEAD AND PROFIT - Liability insurance : 1.55 % of direct total = $29,979
Performance bond : 1.05 % of direct total = $20,308
Job superintendent : 1877.35 hrs'...$/hr. $36.25 total = $68,054
Profit : 10.00 % of direct total = $193,412
'assume net hours = 50Ye of task Hours TOTAL O & P = $311, 753
LEGAL-ENGINEERING•PROJEC7MANAGEMENT- CONTRACT AMOUNT(direcl+08P)= $2,245,874
Financial warranty processing (legallrelated costs) : NA NA NA total = $0
Engineering work and/or contracWid preparation : 4.25 %olcntr. NA total = $95,450
Reclamation management and/or administration : 6.00 %olcntr. NA total = $134,752
•
CONTINGENCY- NA' NA total = NA
'crontinBenGes accounted kr at task level TOTAL INDIRECT COST= $541,955
TOTAL BOND AMOUNT (direct + indirect) = 52,476,076
Z3~1