|
CIRCES Cost Estimatinst Software
<br />Date : 24May-2004 Permit or job no.
<br />User : JRS Abbreviation
<br />Filename
<br />C-81-038
<br />none
<br />Site :Bowie No. 1 Mine
<br />State :Colorado
<br />C038-000 County:Detta
<br />Agency or organization name :Colorado Division Of Minerals And Geology
<br />Permit or job action :Technical Revision 44
<br />s:. .., ....
<br />x F.
<br />,^.
<br />..:f.p<:P^c:
<br />i/.>.,,J>,x•..v
<br />TASK ...........:.Ag. ..:,,n......:A<:: ..^,,. <:....<..W.:..:r,,.,£;a>..r,%:«.:-..:<.>:,».>.::,>a>,..<:<,:,:>£„<:a:~,.
<br />.~ <r.,. d. r:n:.:.:^..~.<.?uF .., c <;::«<,.:,.<:£.:,....m.:<ovm .,. :a>A<.a.<:..
<br />
<br />Y?#..:..:. y>5:,:>y..<yy. <..$.y::r~':...<.:.. .:Y'~:i"^^::.>_:.:« ...n..:i .. A.. ,..«.. .m
<br />...vf,z,.,, w.ra£oINNMA.,..:~.CndsFa»riW.A%..:.:2..,y.:'r .r ~a3:p~.:H+£<.A'Ay • .ax<:u . .ai::.>;a'nvk~' ..
<br />LIST (DIRECT COSTS( ~« %~ A ^ M::~'::::,.a.<:a.
<br />:..aa4v„ 3:.:,.. x
<br />
<br />p
<br />rrw.;:r'titi>.•:•.u`:"
<br />FORM >>;._<..:::<:«<:
<br />..:a£o>..::<:
<br />
<br />
<br />x~u:S:'s£Pa..
<br />FLEET -s,.,....:a:«~.
<br />~co:~..>r.<,3.,,
<br />
<br />
<br />xsksa°iA"%oev~'
<br />TASK .:,~£~a.-,.:::...
<br />::::::£r,..>:k<tixo-Jaci
<br />
<br />
<br />a?°.3<nd,~«'$<~v<y~.;>;°%;
<br />DIRECT
<br />N0. TASK.DESCRIPTION USED SIZE HOURS COST
<br />171 -Seal and Plug One Exploration and Two Gob Vent 8oreholes borehole 1 24.0 $8, 297
<br />172 Regrade Drill Pads dozer 1 2.3 $417
<br />173 -Regrade Light-Use Roads dozer 1 22.4 $3,977
<br />174 Replace Topsoil from Stockpile to Drill Pads dozer 1 0.8 $155
<br />175 -Replace Topsoil from Stockpile to Light-Use Roads dozer 1 8.3 $1,479
<br />176 -Reseed Drill Pads revege 1 1.3 $1,314
<br />177 Reseed Light-Use Roads revege 1 4.6 $4,437
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />SUBTOTALS: 64.1 $20,076
<br />• Indudes Inflation factor adjustment or: NA % T07AL DIRECT COST • $20,076
<br />r,.::.~3 ~~>"73'2'' ~r3 a' s'~{P q u^:~^>.°.^.... <;. ts»:a:>`>^F s?y$9~£' r ai<`e •° p..>~'<'£"a ~. rQ -£,. ~x.. ~ ~i~
<br />s
<br />°
<br />'
<br />'>
<br />r
<br />~
<br />'
<br />~
<br />~
<br />~
<br />~ R' E
<br />:<
<br />.k?.,:.3.D~u
<br />>':`.:.,.~ .xfi;.:,.:H, i3:z:..~:.:.+:
<br />~H •A.
<br />a
<br />!,E:S°s 4:
<br />3ie .~''C<
<br />ax
<br />:.a ,.:..,...i3 e>:v. z: ::: w. ..< r^...~:z,.. w.:.w....~ z m.~
<br />~
<br />h:w
<br />.r:l am::: A .,: ra.. ,...
<br />INDIRECT COSTS
<br />OVERHEAD AND PROFIT • Liability insurence : 1.55 % Of dlreCt total = $311
<br />Performance bond : 1.05 % of direct total = $211
<br />Job superintendent : 32.06 hrs'...$/hr. $35.00 total = $1,122
<br />Profit : 10.00 % of direct total = $2, 008
<br />• assume net hours =5096 ortask hours ~ TOTAL O 8 P = $3, 652
<br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08P)= $23,728
<br />Financial waranty processing (legal/related costs) : NA NA NA total = $0
<br />Engineering work and/or conUacUbid preparation : 4.25 % of Intr. NA total = $1,008
<br />Reclamation management and/or administration : 3.25 % of cntr. NA total = $771
<br />CONTINGENCY • NA• NA total = NA
<br />•contlngencies accounfetl ror at task level TOTAL INDIRECT COST= $5,431
<br />TOTAL BOND AMOUNT (direct+ indirect) _ $25,507
<br />wx?xR:> <::.~':'::'<n?:°:.y"^~:~ro~^:^'::.Y~ r..y.:.?~~"?.~:..:'~>::~.ia. <t';;,:.:c.;.. ^,i>. ogoom,.~^'.,'^.e.:?>~sx'<.>:iu".,"':ti:°<_».~<> wr,£:s oe7;«,:n.<o:GS:x.n ':7"z^r>::~
<br />.a
<br />,...,.: ,
<br /><:'swr-g. r)x n. ~~e:./ .:'.':y ,v:'.i~:< .::J .. :~8.:ri;>.o8 :.h ..~ .:a,. ./::;:5§>.~, ...[.
<br />~:<o:s;.. x<,oay.<;.'j"<'^.' y:« .<k'. .. .., . „;o. ~~.:r^>a:r.. .~5;:._r y,'.'..x,. rasv:¢:.:> . a;,...:...;>.'~ ~a..r .:qa...
<br />..> ... .. s .. a-:;°~..: a ~ Za::`~ r: ~ ~r:a:<:.::: '.e>g::...Y.sn;•>a.~-:4?; „i :.
<br />:.a«,Y u.;<:M,eos k~'.~»:.A:~.fi&v°.ot::«««~.rz~s::v~S'u':a>< ~.a«£arwr.<'<°us.,<~:,r..8.<«~:.,.C~ti~wr:^«<.a«xS.wa;:~»:owY>4F£5°>.da::in~:~:::brA%~'s~w`~af':~' ~'>o.~v<,.:ew•:i v'<~? ::.':YY.`~:'""~u'<.'av~,'.e<2'i~z~*°':~i;:
<br />
|