2015-07-27_REVISION - M1980183

• Permit No: M1980183
• IBM Index Class Name: REVISION
• Doc Date: 7/27/2015
• Doc Name: Preliminary Adequacy Review AM02
• From: DRMS
• To: Brannan Sand & Gravel
• Type & Sequence: AM2
• Email Name: TOD
• Email Name: WHE
• Media Type: D
• Archive: No

Task description: Reclaim Pit 29
Site: Pit 29
PROJECT IDENTIFICATION
COST SUMMARY WORK
Permit Action: AM02 Permit/Job#: M1980183
Task #: 999 State: Colorado
Date: 7/24/2015 County: Adams
User: TOD
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Abbreviation: None
Filename: M183-999
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
001
002
003
004
005
006
007
Grade all slopes in Areas II and III to 311:1 V or DOZER
flatter
2
1
2
1
1
1
1
474.02
$240,639.00
$7,986.00
$24,223.00
$600,000.00
$147,500.00
$58,527.00
$4,946.00
Weed control, entire site REVEGE
24.00
Grade fines in mining area III DOZER
47.71
Riprap banks cost from AM -01 NA
40.00
Construct french drain (cost from AM -02) NA
160.00
Revegetation of entire Site REVEGE
165.00
Mobilization/Demobilization MOBILIZE
4.88
SUBTOTALS:
915.61
$1,083,821
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02%
Total =
$21,893.18
1.05%
Total =
$11,380.12
200.00 hrs
Total =
$15,032.00
10.00%
Total =
$108,382.10
TOTAL O & P =
$156,687.40
CONTRACT AMOUNT (direct + O & P) =
$1,240,508.40
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contractibid preparation:
Reclamation management and/or administration:
500.00
6.00%
5.00%
CONTINGENCY: 0.00
Total = 500.00
Total = $74,430.50
$62,025.42
Total = $0.00
TOTAL INDIRECT COST = $293,643.32
TOTAL BOND AMOUNT (direct + indirect) = $1,377,464.32