2004-12-30_REVISION - M1994117

• Permit No: M1994117
• IBM Index Class Name: Revision
• Doc Date: 12/30/2004
• Doc Name: Bond Calculation
• From: DMG
• To: File
• Type & Sequence: SO3
• Media Type: D
• Archive: No

~ 3 ~~ ezles.~(e-l-
CIRCES Cost Estimating Software
IASn usl wlrctcl costs) FORM FLEET TASK DIRECT
NO. TASK DESCRIPTION USED SIZE HOURS COST
001 -rip site NA 1 2.81 $443
002 -grade topsoil NA 1 3.3 $504
003 -Remove Fence NA 1 12.0 $1,980
004 -grout wells and decant line NA 1 6.0 $54
005 -revegetate NA 1 2.0 $2,460
05b -rovegetatetailings NA 1 4.0 $15,629
006 -mobilize NA 1 3.6 $621
007 -Purchase 624 cu yards of topsoil at $15/yd NA 1 1.0 $9,360
008 -4 quarters of water sampling NA 1 4.0 $1,300
009 -Remove decant and left hand creek pipelines NA 1 8.0 $1,200
010 -Seal Hazel A adit NA 1 12.0 $3, 500
includes inflation factor adjustment of:
INDIRECT COSTS
OVERHEAD AND PROFIT-
NA
Liability insurance
Performance bond
Job superintendent
Profit

1.55
1.05
29.40
10.00
SUBTOTALS :~ 58.8
TOTAL DIRECT COST'
% of direct total =
of direct total =
hrs`...$/hr $36.25 total =
% of direct total =
',051
$574
$389
$1,066
$3, 705
-assume net hours = 50% orfask hours TOTAL O 8 P = $5, 734
LEGAL -ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (tlirect+ O 8 P) _ $42, 765
Financial warranty processing (legal/related costs) : total =
Engineering work and/or contracUbid preparation : 4.25 % of cntr. NA total = $1,818
Reclamation management and/or administration : ~ 5.00 % of cntr. NA total = $2,139
CONTINGENCY- NA` NA total = NA
-contingencies accrounted ror at task level TOTAL INDIRECT COST= $9,692
TOTAL BOND AMOUNT (direct+ indirect) _ $46,743
Date : 30-Dec-2004 Permit or job no.: M-1994-117 Site :Gold Hill Mill
User : KAP Abbreviation : none State :Colorado
Filename : M117-000 County :Boulder
Agency or organization name :Colorado Division Of Minerals And Geology
Permit or job action ao