2010-10-25_REVISION - X201023200 (2)

Home Browse Search

Table 4. Estimated Cost Bonding Requirements. Drill Hole Name Mud Pits Regrade Pads Reseed Pads Regrade New Roads Reseed New Road Seal and Plug Holes Move Site to Site Estimated Total Costs NE-01-10 $200 $288 $22 $2,618 $500 $3,975 NE-02-10 $200 $288 $22 $3,023 $500 $4,033 NE-03-10 $200 $288 $22 $2,151 $500 $3,485 NE-04-10 $200 $288 $22 $2,958 $500 $3,968 NE-05-10 $200 $288 $22 $1,999 $500 $3,009 NE-06-10 $200 $288 $22 $2,748 $500 $3,758 NE-07-10 $200 $288 $22 $5,054 $500 $6,064 NE-08-10 $200 $288 $22 $4,913 $500 $5,923 NE-09-10 $200 $288 $22 $4,482 $500 $5,492 NE-10-10 $200 $288 $22 $4,747 $500 $5,757 NE-11-10 $200 $288 $22 $5,214 $500 $6,224 NE-12-10 $200 $288 $22 $1,459 $500 $2,469 NE-13-10* NE-14-10 $200 $288 $22 $1,991 $500 $3,001 NE-15-10 $200 $288 $22 $1,991 $500 $3,001 NE-16-10 $200 $288 $22 $543 $500 $1,553 NE-17-10 $200 $288 $22 $543 $500 $1,553 TOTALS $2,400 $3,456 $264 $46,434 $8,000 $63265 *NE-13-10 lies within the disturbed area of the permit, no additional bonding required Mobilization and demobilization drill rig - $1,600*16 =$25,600 Mobilization and demobilization dozer - $800*16 = $12,800 Supervision (17 hours at $52.10/hr) _ $886 Total direct cost bond estimate: $102,551 Profit, Insurance, Bond (13.07%) = $13,403 Engineering (4.25% of contract) = $4,358 Reclamation Management (5% of contract) = $5,127 TOTAL =$125,440 NECC NOI Attachment REVISED 10_21_10 6