2018-08-20_REVISION - C1981041

• Permit No: C1981041
• IBM Index Class Name: Revision
• Doc Date: 8/20/2018
• Doc Name: Cost Estimate
• From: Tabetha Lynch
• To: Clayton Wein
• Type & Sequence: SL11
• Inspection Date: 8/20/2018
• Email Name: TNL
• Email Name: CCW
• Media Type: D
• Archive: No

Task description:
Site: Roadside Portals
PROJECT IDENTIFICATION
COST SUMMARY WORK
Permit Action: SL 11
Task #: 000 State: Colorado
Date: 8/10/2018 County: Mesa
User: TNL
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job#: C1981041
Abbreviation: None
Filename: C041-000
Task
Form
Description Used
Fleet
Size
Task
Hours
Cost
205
207
208
209
213
214
215
216
217
218
Mobilize Equipment for Remaining Reclamation MOBILIZE
1
1
1
1
1
1
1
1
1
1
3.85
$5,369.00
$206.00
$40.00
$9,422.40
$1,417.00
$127.00
$38.00
$1,556.00
$567.00
$2,222.00
Topsoil salvage from TR69 LOADER
2.83
TR69 Topsoil salvage GRADER
0.24
excavate and backfill TR69 air shaft repair SITEMAINT
ENANCE
48.00
TR69 Compacting fill in excavated hole COMPACT
6.46
TR69 replace topsoil LOADER
1.74
TR69 Topsoil replacement GRADER
0.24
TR69 Install concrete seal in excavated hole MINESEAL
8.00
Seed TR69 0.4 acre disturbance REVEGE
3.40
water truck for TR69 activity MISCTRUK
22.00
SUBTOTALS:
96.76
$20,964
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02
Total =
$423.47
Performance bond:
1.05
Total =
$220.12
Job superintendent:
46.45
Total =
$3,393.17
Profit:
10.00
Total =
$2,096.40
$10,640.83
TOTAL O & P =
$6,133.16
CONTRACT AMOUNT (direct + O & P) =
$27,097.16
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs):
500.00 Total =
500.00
Engineering work and/or contractibid preparation:
8.59 Total =
$2,327.65
Reclamation management and/or administration:
6.20
$1,680.02
CONTINGENCY:
0.00 Total =
$0.00
TOTAL INDIRECT COST =
$10,640.83
TOTAL BOND AMOUNT (direct + indirect) =
$31,604.83