PERMFILE118009

• Permit No: X200520510
• IBM Index Class Name: Permit File
• Doc Date: 6/14/2005
• Doc Name: Cost Estimate
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Date: 14tilun-2005 Permit or job no.: C-1982-056
User : JRS Abbreviation : none
Filename : C056-000
Agency or organization name :Colorado Division 0/Minerals And Geology
Permit or job action :Notice of Intent X-2005-205-10
NA
ASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
X01 -Plug and Seal Ten Exploration Holes borehole 1 80.0 $30, 782
X02 -Regrade Drill Pads and Mud Pits dozer 1 33.1 $5,846
X03 -Replace Topsoil from Stockpile to Drill Pads and Mud Pits dozer 1 41.31 $7,285
X04 -Reseed Drill Pads and Mud Pits revege 1 5.2 $2,294
inGUtles inFlation factor atljustment of
INDIRECT COSTS
OVERHEAD AND PROFIT
Site : Foidel Creek Mine
State :Colorado
County : Routt
TOTAL DIRECT COST'
Liability insurance : 2.02 % of direct total =
Performance bond : 1.05 % of direct total =
Job superintendent : 79.83 hrs`...$/hr $37.50 total =
Profit : 10.00 % of direct total =
'assume net hours = 50% of task hours TOTAL O & P = $9, 033
LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (tlired+08P)= $55,240
Financial warranty processing (legal/related costs) : NA NA NA total = $0
Engineering work and/or contracUbid preparation : 4.25 % of Intr. NA total = $2,348
Reclamation management and/or administration : 6.00 % ofcntr. NA total = $3,314
CONTINGENCY- NA` NA tOI21= NA
'contingencies accounted ror of task /eve/ TOTAL INDIRECT COST= $14,695
TOTAL BOND AMOUNT (direct+ indirect) = 560,902