2017-03-07_REVISION - C1981008

• Permit No: C1981008
• IBM Index Class Name: Revision
• Doc Date: 3/7/2017
• Doc Name: Memo Cost Estimate ‎(Revised)‎
• From: Jason Musick
• To: Brock Bowles
• Type & Sequence: SL15
• Email Name: JDM
• Email Name: BFB
• Email Name: DIH
• Media Type: D
• Archive: No

Task description:
Site: New Horizon Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK
of SL15 Tasks
Permit Action: SL15
Task #: 000 State: Colorado
Date: 3/6/2017 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
041
Replace topsoil on 1.76 acre area
SCRAPERI
2
1.84
$2,864.00
046
2
$43,030.00
Replace topsoil on 22.7 (18.65 SL15) acre area E
SCRAPERI
27.58
TOTAL O & P =
Sec 31
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$417,551.47
049
2
$19,365.00
Replace topsoil on 10.36 (10.19 SL15) acre areas
SCRAPERI
12.41
NW Sec 6
30D
Replace topsoil on 64.3 ac Lloyd/Benson property
SCRAPERI
2
188.05
$296,601.00
Zone 6
SUBTOTALS:
229.88
$361,860
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$7,309.57
Performance bond:
1.05
Total =
$3,799.53
Job superintendent:
114.94
Total =
$8,396.37
Profit:
10.00
Total =
$36,186.00
Total =
$0.00
TOTAL O & P =
$55,691.47
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$417,551.47
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and/or contract/bid preparation:
4.61
Total =
$19,249.12
Reclamation management and/or administration:
3.58
$14,948.34
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$89,888.94
TOTAL BOND
AMOUNT (direct + indirect) =
$451,748.94