2006-05-16_REVISION - C1981022

• Permit No: C1981022
• IBM Index Class Name: REVISION
• Doc Date: 5/16/2006
• Doc Name: Reclamation Cost Estimate
• From: Jim Stark
• To: File
• Type & Sequence: TR54
• Media Type: D
• Archive: No

PROJECT IDENTIFICATION
Date _ ' 16-May-06
User. I J RS
Agency Name_ Colorado Division Of Minerals And Geology
Permit Action: Technical Revision 54
Task - iTask Description
141 ;Plug and Seal 11 Gob Vent Boreholes
142 Regrade Nine Drill Pads
143 !Regrade Light-Use Roads
144 'Replace Topsoil from Stockpile to Nine Drill Pads
145 !Replace Topsoil from Stockpile to Light-Use Roads
146 Reseed Nine Drill Pads
147 Reseed Light-Use Roads
Direct Cost Total
INDIRECT COSTS
l Overhead and Profit
';Liability Insurance (2.02% of Direct Costs)
Performance Bond (1.05% of Direct Costs)
;Job Superintendent (at $39.38/hour)
Profit (10.00% of Direct Costs)
:Total Overhead and Profit
Permit C-1981-022 Site: Elk Creek Mine
-- - -
- -
y
?
_ iState :Colorado l - _- -----
?
l
y
Filename: IC022-140 County: Delta
- - -
-- {
TASK HOURS DIRECT COST
?
I
1132.00 1$60,791
--
1 11.83 _$2,312
- - -
- -- -
- 19.74 _$3,859
110.65 12,081
11.27 1$2,203
i
4.46
$1,615
_
- -?-- --3.58
--- - C$1,296
- --
193.531 $741157
!
- - - - - - $1,498
$779
- - 96.771 - - $3,811
- ! $7,416
$13,503
Contract Amount (Direct Costs + Overhead and Profit) $87,660
Legal - Engineering - Protect Management
En ineerin Work and Contract/Bid Preparation 4.25% of Contract)
g-- g - - - - - -- - - - -- - - - $3,726
Reclamation Management and Administration (3.25% of Contract) - ?- - $2,849
TOTAL BOND AMOUNT $94.234

CA
Im
v
jrs Page 1 5/16/2006