2010-07-26_REVISION - M1974069

• Permit No: M1974069
• IBM Index Class Name: REVISION
• Doc Date: 7/26/2010
• Doc Name: FW Reduction Approval
• From: DRMS
• To: Loveland Ready Mix Concrete, Inc.
• Type & Sequence: SR1
• Email Name: ECS
• Media Type: D
• Archive: No

Agency or organization name: DRMS
Permit or job action :Reclamation
TASK LIST (DIRECT COSTS)
NO. TASK DESCRIPTION FORM
USED FLEET
SIZE TASK
HOURS DIRECT
COST
001
002
003 -Replace Overburden/Slope Pit 18 area (13,500 cy)
-Replace Topsoil Pit 18 area to 6" depth (11,583 cy)
-Final Grading/Contouring - operator estimate dozer
dozer
NA 1
1
1 43.2
37.0
16.0 $8,564
$7,348
$7,000
004
005
006
007 -Reveg Pit 18 area (14 ac)
-Replace Overburden/Slope Pit 20 area (48,400 cy)
-Replace Topsoil Pit 20 area to 6" depth (1854 cy at same rate as Pit 18)
-Final Grading/Contouring 2.5 ac- operator estimate revege
dozer
dozer
NA 1
1
1
1 16.0
197.3
7.7
8.0 $8,185
$39,127
$1,498
$1,250
008
009 -Reveg Pit 20 area 2.5 ac - same rates as Pit 18 area
-Final Grading Pit 20 Stockpile - operator estimate revege
NA 1
1 8.0
8.0 $1,827
$1,000
010
011 -Reveg Pit 20 Stockpile 2 ac - same rates as Pit 18 area
-Replace Topsoil on Pit 5&6 area to 6" depth (1854 cy at same rate as Pit revege
dozer 1
1 8.0
6.0 $1,462
$1,498
012 -Final Grading/Contouring Pit 5&6 area 2.5 ac - operator estimate NA 1 8.0 $1,250
013 -Reveg Pit 5&6 area 2.5 ac - same rates as Pit 18 area revege 1 8.0 $1,827
014 -Final Rough Grade Pit 8 area (4840 cy) same rate as Pit 20 dozer 1 20.0 $3,911
015 -Replace Topsoil on Pit 8 to 6" depth (8066cy same rate as Pit 20) dozer 1 33.0 $6,517
016 -Final Grading/Contouring Pit 8 - 10 ac operator estimate NA 1 16.0 $5,000
017 -Reveg Pit 8 area - 10 ac same rates as Pit 18 revege 1 8.0 $7,309
018 -Replace Topsoil to 6" depth Pit 14 area (2420cy at Pit 18 rate) dozer 1 10.0 $1,955
019 -Final Grading/Contouring Pit 14 - 3 ac operator estimate rate NA 1 8.0 $1,500
020 -Reveg Pit 14 area 3 ac - same rates as Pit 18 revege 1 8.0 $2,193
021 -Dewater Pit 20 (155 ac ft) at DRMS std pumping cost 300 ac/ft NA 1 8.0 $46,500
022 -Russian Olive control - operator estimate NA 1 8.0 $2,000
023 -Weed Control - oper.est. for Pit 19 rates applied to 40 ac reveg area NA 1 16.0 $6,680

SUBTOTALS : 506.2 $165,401
* includes inflation factor adjustment of
INDIRECT COSTS
OVERHEAD AND PROFIT -
NA %
TOTAL DIRECT COST * =I $165,401
Liability insurance : 2.02 % of direct total =
Performance bond : 1.05 % of direct total =
Job superintendent : NA* NA NA total =
Profit : 10.00 % of direct total =
A? .441
x7- r.sr
I V/4
$16,540
* not required (or eqp. operator serves as super.) TOTAL O & P = $21, u 1 d
LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $187,019
Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500
Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $7,948
Reclamation management and/or administration : 5.00 % of cntr. NA total = $9,351
CONTINGENCY - NA* NA total = NA
* contingencies accounted for at task level TOTAL INDIRECT COST = $39,417
TOTAL BOND AMOUNT (direct + indirect) _ $204,818