2014-03-26_PERMIT FILE - M2013064

• Permit No: M2013064
• IBM Index Class Name: PERMIT FILE
• Doc Date: 3/26/2014
• Doc Name: Second Adequacy Review Reply Comments
• From: Varra Companies, Inc.
• To: DRMS
• Email Name: PSH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Cost Summary
Western Sugar Reclamation Permit Action: Financial Warranty
Site: Land Development Project Calculation Permit/Job #: M2010049
PROJECT IDENTIFICATION
Task #: 006 State: Colorado
Date: 6/21/2011 County: Weld
User: MAC
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: M049 -066
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
008
Dewatering Tract A
PUMPING
1
2
1
1
1
1
1
1
2,495.69
$17,515.00
$38,791.28
$4,821.10
$13,977.39
$5,230.46
$20,528.22
$1,883.00
$232.00
Backfilling hi wall
DOZER
94.35
Rep lacing Topsoil
SCRAPERI
21.19
Reve etation of Disturbed Areas
REVEGE
0.00
E ui ment Mobilization/Demobilization
MOBILIZE
3.57
Replacement Pum p,
NA
0.00
Road Maintenance
MISCTRUK
29.00
Road Grading
GRADER
2.67
SUBTOTALS:
2646.47
$ $102,978.45
INDIRECT COSTS
,9 Al i:It1:�iZ
Liability insurance: 2.02
Total =
$2,080.16
Performance bond: 1.05
Total =
$1,081.27
Job superintendent: 0.00
Total =
$0.00
Profit: 10.00
Total =
$10,297.85
TOTAL O & P =
$13,459.28
CONTRACT AMOUNT (direct + O & P) =
$116,437.73
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
0.00
Total =
0.00
Engineering work and/or contractibid preparation:
4.25
Total =
$4,948.60
Reclamation management and/or administration:
5.00
$5,821.89
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST = $24,229.77
TOTAL BOND AMOUNT (direct + indirect) = $127,208.22