2014-12-29_REVISION - M1978011

• Permit No: M1978011
• IBM Index Class Name: REVISION
• Doc Date: 12/29/2014
• Doc Name: Adequacy Review- 02
• From: DRMS
• To: General Shale Brick, Inc.
• Type & Sequence: TR1
• Email Name: AME
• Email Name: TAK
• Media Type: D
• Archive: No

Task description: Cost Su
Site: Buffalo No I
PROJECT IDENTIFICATION
COST SUMMARY WORK
Permit Action: TR -01 2014 Permit /Job #: M1978011
Task #: 000 State: Colorado
Date: 12/24/2014 County: Elbert
User: AME
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: MOII -000
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
008
Haul Product to Pit, 7,600 CY, 800 ft
SCRAPER1
1
1
1
1
1
1
1
1
7.15
$5,443.00
$2,371.00
$15,019.00
$1,436.00
$1,617.00
$1,864.00
$3,523.00
$7,013.00
Haul Scrap Brick to Pit, 4,500 CY, 550 ft
SCRAPERI
3.12
Haul Overburden to Pit, 15,731 CY, 710 ft
SCRAPERI
14.50
Rip Stockpile Area, 4.4 acres, 500 ft length
RIPPER
6.44
Spread Topsoil on (North) 4.4 acres, 6 inches
SCRAPERI
2.12
Spread Topsoil on (South) 4.3 acres, 6 inches
SCRAPERI
2.45
Reve etation of 8.7 acres
REVEGE
34.40
Mobilization/Demobilization
MOBILIZE
6.90
SUBTOTALS:
77.08
$38,286
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02%
Total =
$773.38
Performance bond: 1.05%
Total =
$402.00
Job superintendent: 0.00 hrs
Total =
$0.00
Profit: 10.00%
Total =
$3,828.60
TOTAL O & P =
$5,003.98
CONTRACT AMOUNT (direct + O & P) =
$43,289.98
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal /related costs):
0.00
Total =
0.00
Engineering work and/or contract/bid preparation:
0.00%
Total =
$0.00
Reclamation management and /or administration:
5.00%
$2,164.50
CONTINGENCY:
3.00
Total =
$1,148.58
TOTAL INDIRECT COST = $8,317.06
TOTAL BOND AMOUNT (direct + indirect) = $46,603.06