2016-01-26_REVISION - M1974069

• Permit No: M1974069
• IBM Index Class Name: REVISION
• Doc Date: 1/26/2016
• Doc Name: 2nd Adequacy Review & Application Package AM03
• From: DRMS
• To: Rodney A. Harr
• Type & Sequence: AM3
• Email Name: ECS
• Email Name: WHE
• Media Type: D
• Archive: No

Task description:
Site: Larimer Pit
COST SUMMARY WORK
Final Reclamation
PROJECT IDENTIFICATION
Task #: 001
Date: 1/26/2016
User: ECS
Permit Action: AMO3
State: Colorado
County: Larimer
Agency or organization name:
TASK LIST (DIRECT COSTS)
DRMS
Permit/Job#: M1974069
Abbreviation: None
Filename: M069-001
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
002
003
004
005
006
007
008
Backfill Cell 21 Overburden
SCRAPER!
1
1
1
1
1
1
1
50.68
$29,647.00
$5,390.00
$1,332.00
$2,075.00
$55,757.00
$165,000.00
$187,020.00
Shalestone Lining
SCRAPER1
9.21
Replace Topsoil
SCRAPER1
2.28
Final Grading
GRADER
19.64
Reveg AMO3 area
REVEGE
8.00
Compact/QC Overburden Lining (Op est. 55,000
cy)
NA
16.00
Direct Cost from SR01 for existing bond calc
NA
506.00
SUBTOTALS:
611.81
$446,221
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
Performance bond:
Job superintendent:
Profit:
2.02 Total =
1.05 Total =
40.00 Total =
10.00 Total =
TOTAL 0 & P =
CONTRACT AMOUNT (direct + O & P) =
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
Engineering work and/or contract/bid preparation:
Reclamation management and/or administration:
500.00
0.00
5.00
CONTINGENCY: 3.00
$9,013.66
$4,685.32
$3,006.40
$44,622.10
$61,327.48
$507,548.48
Total = 500.00
Total = $0.00
$25,377.42
Total = $13,386.63
TOTAL INDIRECT COST = $100,591.53
TOTAL BOND AMOUNT (direct + indirect) = $546,812.53