2016-12-28_REVISION - C1981008

• Permit No: C1981008
• IBM Index Class Name: Revision
• Doc Date: 12/28/2016
• Doc Name: Memo /Cost Estimate
• From: Jason Musick
• To: Brock Bowles
• Type & Sequence: SL18
• Email Name: BFB
• Email Name: DIH
• Email Name: JDM
• Media Type: D
• Archive: No

Task description:
Site: New Horizon Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK
of SL -18 Tasks
Permit Action: SL18
Task #: 000 State: Colorado
Date: 12/28/2016 County: Montrose
User: JDM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1981008
Abbreviation: None
Filename: C008-000
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
056
081
082
083
084
085
096
81B
82B
Regrade Pond 014 DOZER
1
1
1
1
1
1
1
1
1
8.62
$2,068.00
$1,938.00
$1,769.00
$8,232.00
$1,682.00
$6,046.00
$750.00
$729.00
$11,765.00
Rip BB Road Detour RIPPER
7.47
Haul BB Road surface material to pit TRUCKI
2.06
Haul BB Road Fill Material SCRAPER1
4.79
Rip NE Haul Road surface RIPPER
6.53
Re rade NE Haul Road corridor DOZER
25.19
Finish grade BB Road detour corridor GRADER
6.37
Ri BB Detour Rd Topsoil -Slash M RIPPER
2.81
Haul BB Detour Rd Bench 1 Material -Slash M SCRAPERl
6.84
SUBTOTALS:
70.68
$34,979
INDIRECT COSTS
$706.58
OVERHEAD AND PROFIT:
$367.28
Liability insurance:
2.02
Performance bond:
1.05
Job superintendent:
35.34
Profit:
10.00
Total =
$706.58
Total =
$367.28
Total =
$2,632.12
Total =
$3,497.90
TOTAL O & P =
$7,203.88
CONTRACT AMOUNT (direct + O & P) =
$42,182.88
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 0.00
Engineering work and/or contract/bid preparation: 4.61
Reclamation management and/or administration: 3.58
CONTINGENCY: 0.00
Total = 0.00
Total = $1,944.63
$1,510.15
Total = $0.00
TOTAL INDIRECT COST = $10,658.66
TOTAL BOND AMOUNT (direct + indirect) = $45,637.66