2015-12-09_REVISION - C1981008

• Permit No: C1981008
• IBM Index Class Name: Revision
• Doc Date: 12/9/2015
• Doc Name: Cost Estimate
• From: Jason Musick
• To: Brock Bowles
• Type & Sequence: TR69
• Email Name: JDM
• Email Name: BFB
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Summary of TR69 Tasks
Site: New Horizon Mine Permit Action: TR69
PROJECT IDENTIFICATION
Task #: 000 State: Colorado
Date: 12/9/2015 County: Montrose
User: JDM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1981008
Abbreviation: None
Filename: C008-000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
Regrade Pond 018
DOZER
1
1
17.67
$4,483.00
$1,600.00
Regrade Ditch C4A and Pond 18 East
DOZER
20.61
SUBTOTALS:
38.28
$6,083
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Total =
$122.88
Performance bond: 1.05
Total =
$63.87
Job superintendent: 19.14
Total =
$1,438.56
Profit: 10.00
Total =
$608.30
TOTAL O & P =
$2,233.61
CONTRACT AMOUNT
(direct + O & P) =
$8,316.61
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
500.00
Total =
500.00
Engineering work and/or contract/bid preparation:
4.25
Total =
$353.46
Reclamation management and/or administration:
5.00
$415.83
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST = $3,502.90
TOTAL BOND AMOUNT (direct + indirect) = $9,585.90