2014-10-29_REVISION - C2010089

• Permit No: C2010089
• IBM Index Class Name: Revision
• Doc Date: 10/29/2014
• Doc Name: Cost Estimate
• From: Susan Burgmaier
• To: Rob Zuber
• Type & Sequence: TR6
• Email Name: SLB
• Email Name: RDZ
• Email Name: MPB
• Email Name: DIH
• Media Type: D
• Archive: No

New Horizon North Mine (C2010089) Technical Revision No. 6
COST SUMMARY WORK
Task description: Pond NHN -002 and ditch costs based on as -built designs
Permit Action: Technical
Site: New Horizon North Mine Revision 6
PROJECT IDENTIFICATION
Task #: OOD State: Colorado
Date: 10/29/2014 County: Montrose
User: SLB
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Page 1 of 7
Pennit/Job #: C2010089
Abbreviation: None
Filename: C089 -OOD
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
041
045
046
40C
45C
46C
Regrade Pond NHN -002
DOZER
1
1
1
1
1
1
40.05
$10,594.00
$904.00
$306.00
($7,780.38)
($382.90)
($71.57)
Regrade Ditch NHN -002 North
DOZER
3.42
Regrade Ditch NHN -002 South
DOZER
1.16
Credit for prior Task 041
NA
-29.79
Credit for prior Task 045
NA
-1.47
Credit for prior Task 046
NA
-0.27
SUBTOTALS:
13.1
$3,569
INDIRECT COSTS
0.00
OVERHEAD AND PROFIT:
Engineering work and /or contract/bid preparation:
Liability insurance:
2.02%
Performance bond:
1.05%
Job superintendent:
6.55 hrs
Profit:
10.00%
Total
Total
Total
Total
TOTAL O & P
CONTRACT AMOUNT (direct + O & P)
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
$72.09
$37.47
$492.30
$356.90
$958.76
$4,527.76
Financial warranty processing (legal /related costs):
0.00
Total = 0.00
Engineering work and /or contract/bid preparation:
4.61%
Total = $208.73
Reclamation management and /or administration:
3.58%
$162.09
CONTINGENCY:
0.00
Total = $0.00
TOTAL INDIRECT COST = $1,329.58
TOTAL BOND AMOUNT (direct + indirect) = $4,898.58