PERMFILE133807

• Permit No: C1982057A
• IBM Index Class Name: Permit File
• Doc Date: 11/17/2004
• Doc Name: Bond Cost Worksheets
• Section_Exhibit Name: Tab 25 Attachment 25-1
• Media Type: D
• Archive: Yes

CIRCES Cost Estimating Software
• PROJECT IDENTIFICATION
Date : 29-Jun-2004 Permit or job no.
User : JRS Abbreviation
Task : OOd Filename
C-82-057 Site :Seneca li-W Mine
none State :Colorado
C057-OOd County:Routt
Agency or organization name :Colorado Division Of Minerals And
Permit or job action :Permit Revision 04
Task description :Topsoil Replacement Tasks -Tasks 050.085
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
050 -Replace Topsoil from Stockpile I to Shop and Explosives Site scraped 4 23.61 $29,362
051 -Replace Topsoil from Stockpile I to Permanent Road A scraped 4 35.1 $43,662
052 -Replace Topsoil from Stockpile J to Final Pit Area scraped 4 109.8 $136,608
053 -Replace Topsoil from Stockpile J to Haul Road H scraped 4 31.3 $39,046
054 -Replace Topsoil from Stockpile J to Haul Road I scraped 4 40.1 $49,981
055 Replace Topsoil from Stockpile P2 to Final Pit Area scraped 4 97.4 $121,241
056 -Replace Topsoil from Stockpile AA to Permanent Road ME scraped 4 68.2 $84, 848
057 -Replace Topsoil from Stockpile BB to Permanent Road A scraped 4 2.2 $2,848
058 -Replace Topsoil from Stockpile BB to Permanent Road A scraped 4 43.2 $53, 792
059 -Replace Topsoil from Stockpile 86 to Final Pit Area scraped 4 26.1 $32,469
060 -Replace Topsoil from Stockpile CC to Final Pit Area scraped 4 51.6 $64,248
061 -Replace Topsoil from Stockpile FF to Final Pit Area scraped 4 7.7 $9, 653
062 -Replace Topsoil from Stockpile HH to Final Pit Area scraped 4 4.11 $5,115
•
063 -Replace Topsoil from Stockpile JJ to Final Pit Area scraped 4 39.9 $49, 672
064 -Replace Topsoil from Stockpile KK to Pond 009 scraped 4 2.8 $2,009
065 -Replace Topsoil Irom Stockpile PP to Permanent Road G scraped 4 21.6 $26,887
066 -Replace Topsoil from Stockpile QQ to Permanent Road G scraped 4 10.2 $12, 759
067 -Replace Topsoil from Stockpile RR to Permanent Road G scraped 4 6.9 $8,653
068 -Replace Topsoil from Stockpile SS to Permanent Road G scraped 4 6.9 $8,637
069 -Replace Topsoil from Stockpile TT to Hau! Road J scraped 4 18.4 $22, 989
070 -Replace Topsoil from Stockpile UU to Haul Road I scraped 4 9.6 $11, 943
071 -Replace Topsoil from Stockpile W to Final Pit Area scraped 4 62.7 $78, 063
072 -Replace Topsoil from Stockpile WW to Final Pit Area scraped 4 58.0 $72,167
073 -Replace Topsoil from Stockpile XX to Final Pit Area scraped 4 90.6 $112,710
074 -Replace Topsoil from Stockpile YYto Haul Road L scraped 4 101.1 $125,832
075 -Replace Topsoil from Stockpile YY to Final Pit Area scraped 4 88.3 $109, 832
076 -Replace Topsoil from Stockpile ZZ to Final Pit Area scraped 4 82.8 $103, 036
077 -Replace Topsoil from Stockpile A to TAHR Stations 144+00 to 216+00 scraped 4 38.61 $48, 029
078 -Replace Topsoil from Stockpile C to TAHR Stations 92+00 to 144+00 scraped 4 31.7 $39,477
079 -Replace Topsoil from Stockpile D [o TAHR Stations 76+00 to 92+00 scraped 4 12.5 $15,417
080 -Replace Topsoil from Stockpile E to TAHR Stations 40+00 to 76+00 scrapers 4 20.0 $24, 972
081 -Replace Topsoil from Stockpile F to TAHR Stations 16+00 to 40+00 scrapers 4 9.0 $11,307
082 -Replace Topsoil from Stockpile G to TAHR Stations 0+00 to 16+00 scraped 4 5.8 $7,263
083 -Replace Topsoil from Stockpile AAA to Final Pit Area scrapers 4 117.2 $145, 798
084 -Replace Topsoil from Stockpile DDD to Final Pit Area scrapers 4 42.5 $52, 959
085 -Replace Topsoil from Stockpile EEE to Final Pit Area scrapers 4 37.8 $47, 056

SUBTOTALS : 1,456.8 $1,810,340