PERMFILE125967

• Permit No: X200522306
• IBM Index Class Name: Permit File
• Doc Date: 8/31/2005
• Doc Name: Cost Summary
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT IDENTIFICATION
Date : 31-Aug-2005 Permit or job no.: C-1981-022 Site :
User : JRS Abbreviation : none State :
Filename : C022-000 County :
Agency or organization name :Colorado Division Of Minerals And Geology
Permit or job action :Notice of Intent X-2005-223-06
,; ,.
:: ;.
TASK LIST /DIRECT COSTSI FORM
NO. TASK DESCRIPTION USED Elk Creek Mine
Colorado
Delta

LEET TASK
SIZE HOURS

RECT
COST
X01 -Plug and Seal Six Exploration Holes borehole 1 36.0 $10,728
X02 -Regrade Drill Pads dozer 1 7.4 $1,318
X03 -Regrade Light-Use Roads dozer 1 26.3 $4, 637
X04 -Replace Topsoil from Stockpile to Drill Pads dozer 1 1.4 $251
X05 -Replace Topsoil from Stockpile to Light-Use Roads dozer 1 5.41 $955
X06 -Reseed Drill Pads revege 1 0.8 $454
X07 -Reseed Light-Use Roads revege 1 1.9 $1,026

'includes inflation factor adjustment oF: NA %

INDIRECT COSTS
OVERHEAD AND PROFIT- Llablllty InSUranCe :
Performance bond :
Job superintendent :
Profit:

.02
1.05
39.68
10.00 suRTOrALS: 79.3
TOTAL DIRECT COST'-
..

% Of d%rect total =
% ofdirect total =
hrs'...$rhr $37.50 total =
%ofdirect total= $19,369
$19,369

$391
$203
$1,488
$1,937
'assume net hours = 50% of task hours
LEGAL -ENGINEERING -PROJECT MANAGEMENT -
Financial warcanty processing (legal/related costs) :
Engineering work and/or contract bid preparation :
Reclamation management and/or administration :

NA
4.25
6.00 TOTAL O 8 P =
CONTRACT AMOUNT (direct « O 8 P) _
NA NA total =
% of cntr. NA total =
% of cntr. NA total = $4, 019
$23,38$
$0
$994
$1,403
CONTINGENCY- NA' NA total= NA
'contingencies aaounted Por at task level TOTAL INDIRECT COST= $6,417
TOTAL BOND AMOUNT (direct+ indirect) _ $25,786