PERMFILE58241

• Permit No: C1980007
• IBM Index Class Name: Permit File
• Doc Date: 3/4/2002
• Doc Name: Reclamation Bond Calculations
• Section_Exhibit Name: Exhibit 80 Drilling Activities - MR270
• Media Type: D
• Archive: No

r1
L_J
•
PROJECT IDENTIFICATION
CIRCES Cost Estimating Software
COST SUMMARY FORM
Date: OS-Sep-2000 Permit or job no.: C-80-007
User : JRS Abbreviation : none
Filename : 0007-000
Agency or organization name :Colorado Division 01 Minerals And Get
Permit or job action :Minor Revision 270
TASK LIST (DIRECT COSTS
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
371 -Seal A!I Four Inch Drill Holes borehole 7 20.0 $5,908
372 -Seal All Five Inch Onll Holes borehole 1 ]52.0 $49,789
373 -Seal Six Inch Drill Hole borehole 1 4.0 $1,463
374 -Remove/Demolish All Structures Associated with MR-270 demolish 1 20.0 $78, 4 ] 6
375 •Regrade Drill Pads and Roads dozer 1 778.5 $20,339
376 -Replace topsoil Irom Stockpile to Drill Pads and Roads dozer 1 773 $8,807
377 -Revegefafe Drill Pads and Roads revege 1 22.8 $16,437

i

$ueroraLS 474.6 $181,759
includes intlaVOn lattor adjustment of : NA ;o TOTAL DIRECT CO57 - $181,159
INDIRECT COSTS
ovERNEAD AND PROFIT . Liability insurance : 1.55 %, c/direct total = 52,308
Performance bond : 1.05 % of direct total = 57,902
Job superintentlent : 237.33 hrs"...5/hr.• $32.25 total = 57,654
Profit : 10.00 %, of direct total = $18, 1 16
-assume net hours = 50% o/ task hours TOTAL O 8 P = $30, 480
CONTRACT AMOUNT (direct . o a PI = 527 t, 639
PROJECT MANAGEMENT
. Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = 58,995
Reclamation management and/or administration : 3.25 °; o/ Intr. NA total = $6,878
CONTINGENCY - NA- NA total = NA
connngencias accounrea rot al rack rover TO TAL INDIRECT COST = $46,353
Site :West Elk
State : Colorado
County :Delta
TOTAL BOND AMOUNT (direct + indirect) = 5227,512