2008-08-26_PERMIT FILE - C1981013

• Permit No: C1981013
• IBM Index Class Name: Permit File
• Doc Date: 8/26/2008
• Section_Exhibit Name: Exhibit 19 Bond Calculations
• Media Type: D
• Archive: No

CIRCES Cost Estimating Software
PROJECT iDENT{FICATION
Date : 01 Aug-2008 Permit or job no.: C1981-013 Site :Golden Eagle
User : JHB Abbreviation : none State :Colorado
Filename : C013-000 County :Las Animas
Agency or organ'IZation name :Division Of Redama6on, tKning And Safety
. .n,c

... .-,
:. ..•...
... ....so...
..f{f...
:.:.. \v {4:i~
4};}vJ. v:::{4;
:{{.%.:{.}:i'}.iy:
.}:4:.r:.:..::ff.
TASK L .::},: •.. ~i. v..~::. .r.-fi:.... }.:::
.. w...: :::.:::::{: .:.x+••:4:4.x::}^}:::.:~ :::~::::::{{.:; :.b}}. h..:::> }.::}:
... { :...... ........:..... .:.:,! :........ V'.• .....u.... [ ..::.ft":•::•::::: { :»}:.}}:•:.:':.w
. .:.:R: ...:: .:::./ .. ..... ...... :: i.. .:............. .:. .......... :•..... ~....... .P::{..:;<}:.,... •.
r.....:. v..• ~..{. .......v ...•... rrJ .......... .::• .w+.n~A... ......{{{'F,..t:v..h..... .. :. .. ;{.:..: ...{::
4Y^:/~(' ~bbri}iv:.v ::..r.`~h.........xv,. ~::.:.hv ... r... .. :v.:.. ;{...: v ....:.....:v::::: fv: ~f.. oyi:R}:ti{: f0...
: .\:. :w);.}µ v.' _}..f:: . ...gip{r ;.,..fF.!:~F..w:`:::}}f...h:::::: ..v{:.. /•.•i:}n:Yii}~Y.-wv.4::~4:::
f`\w}E^C:.}:.::jti:~`.~'4}:•.•..:..: `%•:'lrr. ':.;.•: `{y:.v:.:r:+F:'i::}. b.<}}::}:{.:4..::.v:..Mv::::-Tiw::.tbxv:::}ii}:.}....:... n.•
{::.:,~:::.:....:.:..-4:.}}}:{::}:~::::::.{:}:::::;}. . f. ~
IST (DIRECT C

:•:;w:.}:.}:::f.b::•}}:•}rte
~..
.:.{:i}:v :f..
;.. f. ; . 4:{{:%:i
v._:}: vrf.:n•:•:ix:•:
`
FORM ..rlq.,+

::}4:i•{}.•....
.:
vY•n\{.:
ii:' :'}ice ..
..4:.v
:.:vn
FLEET ,.,•\.:rr:•}1•Y iiiiL:i

{.mow:::: •{{/.;-:.t ::..
. .v ..v.`v{. :. 4.
:M+lvs...::v'J.•:. }.v .

TASK }Y. ~'{: ••:r'{}{+~~:i$~~1:~::y:+{

..{:f,.•.}: r.<•2-:::.!}
i.: •~:•'• v\v:ff+:.::.:v:.r
..:•rn'viv: 'F

DIRECT

COST
NO. TASK DESCRIPTION USED SIZE HOURS

1 16 We11s
S borehole 1 36. $20,230
00 ea 1 1
0 $5
2 l NM20 dozer .
00 ea 1 0
1 $7
003 sect drill hole reclamation disturbances revege 1 .
3
3 $655
004 b/demob equipment form Trinidad mobilae 1 .
4
6 853
$1
005 Replace topsoil on NW vent fan area trudri .
2
2 ,
$370
006 Regrade access road to NW vent fart dozer 1
1 .
1
5 $885
007 seed NW vent fan & access road revege .
4
3 744
$1
008 oWdemob equipment for NW vent fan shag reclamation mobilize 4
1 .
7
3 ,
$634
009 Regrede 1200 R. acres road to SF2 dozer 1 .
1 $314
010 sect reclaimed access road to SF2 revege .

susroTAl_s : 58.81 $26,697
NA %
f TOTAL DIRECT COST • ~ 3lfi, 6y
:
• includes inflation factor adjustment o
..... ..w } :.. v is-' .- .r... ...::::{v: w: :v'v:':.r•~+'i:: ~•}
{
f::: ::
J :
f
:
4
k
4:
0
~
` •
4 \ .::.. v::. 4 .. v f h ~
... J..... r. w, ;v..v\
:. :
v.4 {
r4.
::• :~-'\4: :4
L f
:
$/
'
i
f{}~` fi}::ii:4rr,{.}L}}}}:i{..}:•

}: v:i:::i i+.
ijff+' }:1:.:
~
fi
:
..
. .
. ....
...
. .
....... ..... w:u..
...:.•.. :xn... rw
.
.:
.
.....w.
...... ........ ... ..
r
.
f. .:..: v.... .: rr
...1:.. ..nJ ........ f
}h.. ....:.. .:. ..... .
....v..-.. :.::-n....... :\::pf... f.•..... F..
rJ. x.......
i{uri.{:
.: .. ...:}:Y;.w:..;v.f ....... .:..... .......?'/i~n...~ n .: ...:C•n ...:. v......n ........ •::n ..., n...}:::......... ......::. : ~:vf :Y44::::iti
v`::i4Y<;:w.:.w '{:Jnv.•.{iY.v::•
4:i::: xr
.:
}• ' ...:`:::{+,-:~•w'4Y4:.}:ti{~{i`iYf•`v.
y: :• :. •-
'}r.::4'{4.:{}::n\:4....-:.4 •}:•}}:{.}4:....r:f.:.. :•}'f:':%{{{4:;ir,:4: r..: ..............:v..: }:~vn.: xPF:.v..x
•:iy.::v:.v::::.',{•:...
r.:
f
.
.
....v
?e
}
.r
:
~
:•iY
:
:
::}i
ni-' i`
r
Y'f
'
'
w
i
w;
..
.
.
.
.. {{.4
......
:x...
: :
-. w}v4 ~w;r
/.• .4 }: }}}}}:w... n: w
}},
:
,.
:
%
4::
:
:
tti
i
r
i.i~4j} Cii:•:i~iY:tiii/~•ri•}::: i}}}: ;v}: m:: r}.(v:•:n •:vw ::::.:.::.......t.:..... 4
INDIRECT COSTS
OVERHEAD AND PROFIT - Liability inSUrance : 2.02 % Of direct total = $539
Performance bond : 1.05 % of direct total = $280
Job superintendent : 29.41 hn,'...$Ihr. $41.25 total = $1,213
Profit : 10.00 % of direct total = $2, 670
TOTAL O & P = $4, 702
• ~~ ~ ~~ _ ~% ~~~ ~~
CONTRACT AMOUNT (direct + O & P) _ $31, 399
LEGAL -ENGINEERING -PROJECT MANAGEMENT -
Finanpal warranty processing (IegaUrelated costs) : NA NA NA total = ~
Engineering work and/or contract/bid preparation : NA NA NA total = NA
Reclamation management and/or administration : 5.00 % of Intr. NA total = $1,570
NA' NA total = NA
CONTINGENCY - TOTAL INDIRECT COST = $6,272
oontingerxies ~ ~ ~ task ~~
TOTAL BOND AMOUNT (direct + indirect) ~ 532,969
. ..... ......::::::. .:. w:.::.x.... ::: ....:.: :.: y x ti+::an..... .:::: r:: •. .nr...;;:{.: v:::::.v:.: •: ...... 1: --: -v: 'x n:. v}:,~^~
:f, .n£. Yr,}: :4.. A:: J:. .}.. i.Cti•\}i'F...`$..:.?{~v~?~i;}?i}...........: .if/..:•'riY x:R::

:•.. ... .
:: w.v;• `.vti+`::: s; }:}•f/.v:: :m.\in:'''•:.•v• :x-}.:t mm w:.vv .... ...: :::::}:: :: f:f.:4.Y.•y :: 5...
.... ....r .....4 ..v. r...nJE4}: n.. i''ff. i•}::•X{•. v; •}:v....,....:.4}ti4::..:.~ ti.w'{'~:~ •k-^.. .. fr%.:•:•}:•};}.•. :.ff.. .}}.{•
:.::.
:: :: \`~ 't:::: v{ {•: \\k?C.tiS.Y:•}:{:yr.. .,.by.n }h:...~1{:•.. {~•:v..}:: •.;} ,. .. / • f{:d5,t. ;;ti,.~:y } : :
{{•::)'f::t{4.4wb}Yr': istivxr.•:'r~}::-.}.}}i.Jv.Y:i.{'v'i~%vii~}:•v'•
.}
'f: }:4:. ti'{::
~f
~•
:•:f~••}}Yf
\
K
C
tf
t
G
int2~
4f
~:
i
v
R"
~i
/
$
''
{
'`
~
.
..
x::.
v
.
}•}~
,.;.{4\r
.::
,
.i
}}r:4f
f
•. ?::.•r~of .;
{{•.iv: n}.{:..
., ti:
}.:~
•: •:
}JiiK
Fi
:::•.v..:J
:-:
:
v n.: .:..:.:...4. :4}i: n;:•:.h Wx:: }:..v 0.:;.:.,.f.::.:v....::•}:i4.::r.:i:..:
:SN+h}nh4tii:{»O~•\\:•}}:{^}'f.Y:{tii .
SL-06 Exhibit 19- 1 Revised 8-9-2008