Laserfiche WebLink
COST SUMMARY WORK <br /> Task description: TR-05 Bond Estimate <br /> Western Sugar Reclamation Permit Action: 2018 I'R05 Bond <br /> Site: Land Development Project Estimate Permit/Job#: N12010049 <br /> PROJECT IDENTIFICATION <br /> Task#: 817 State: Colorado Abbreviation: None <br /> -------------------- ------------ -------------- ------------------------ <br /> Date: 12/5/2018 County: Weld Filename: M049-817 <br /> User: PSH <br /> Agency or organization name: DRMS <br /> TASK LIST(DIRECT COSTS) <br /> Task Form Fleet Task <br /> Description Used Size Hours Cost <br /> 802 Backfill Highwalls Tracts C and D SITEMAINT l 160.00 $116,373.84 <br /> F.NANCE <br /> 803 Replacing Topsoil-40.06 Acres,6",All Tracts SCRAPER] 1 68.85 $18,831.00 <br /> 804 Reve etation of All Disturbed Areas-40.06 Acres I RE\'EGE 1 40.00 $36,301.00 <br /> 805 Equipment Mobilization/Demobilization MOBILIZE 1 3.57 $5,857.00 <br /> 806 Replacement Pmnp SITEMAINT 1 160.00 $20,528.22 <br /> ENANCE <br /> 808 Road Grading j GRADER 1 2.67 j $317.00 <br /> 810 Re air and Grade Embankment Failure DOZER 1 36.01 $7,462.00 <br /> 812 Excavate for Rip Rap Wier Constriction TRUCK] 1 4026 $16,393.00 <br /> 813 Cost to purchase D50 rip rap SITF.MAT\'T 1 0.00 $103,125.00 <br /> ENANCE <br /> 814 Place Rip Rap Bedding Material TRUCK] 1 11.37 $4,377.00 <br /> 815 Place Rip Rap Material EXCAVATE 1 12.83 $1,588.00 <br /> 816 Mob/Demob MOBILIZE 1 3.33 $4,316.00 <br /> SUBTOTALS: i 538.89 $335,469 <br /> 1NDLRECT COSTS <br /> OVERHEAD AND PROFIT: <br /> Liability insurance: 2.02 Total= $6,776.47 <br /> Performance bond: 1.05 Total= $3,522.42 <br /> Job superintendent: 269.45 "Total= $19,682.96 <br /> Profit. 10.00 Total= $33,546.90 <br /> TOTAL O& P= $63,528.75 <br /> CONTRACT,AMOUNT(direct+O&P)= $398,997.75 <br /> LEGAL-ENGINEERING-PROJECT iMANAGEMLNT: <br /> Financial warranty processing(legal/related costs)- 500.00 Total— 5 00.0 0 <br /> Engineering work and/or contract'bid preparation: 4.25 Total— $16,957.40 <br /> Reclamation management and,'or administration: 5.00 $19,949.89 <br /> CONTINGENCY: 0.00 Total= $0.00 <br /> TOTAL INDIRECT COST= $100,936.04 <br /> TOTAL BOND AMOUNT(direct+indirect)= $436,400.00 <br /> (rounded) <br />