2011-03-22_REVISION - M2003037 ‎(4)‎

• Permit No: M2003037
• IBM Index Class Name: REVISION
• Doc Date: 3/22/2011
• Doc Name: Cost summary ‎(SI-02)‎
• From: DRMS
• To: Haldorson Sand and Gravel
• Type & Sequence: SI2
• Email Name: GRM
• Media Type: D
• Archive: No

Task description: Periodical
Haldorson Sand and Gravel
Site: Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK MAR 28 2011
D.Msiun of RE3iamation,
lli,Mig an-! Safety
nrlata
Permit Action:
Permit/Job#: M2003037
Abbreviation: None
Filename: M037-10a
Task #: 10A State: Colorado
Date: 3/22/2011 County: Montrose
User: GRM
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Task
Description Form
Used Fleet
Size Task
Hours
Cost
Ola demo concrete / asphalt plant ads / pylons DEMOLISH 1 24.00 $4,439.67
02a establish 3:1 slopes from 2:1 SCRAPERI 2 39.21 $89,009.83
02b final slope grading to 3:1 DOZER 2 17.80 $7,603.97
03a spread overburden on pit floor SCRAPERI 2 22.19 $50,371.35
03b final grading of it floor GRADER 1 14.92 $2,196.00
04a topsoil placement on slopes SCRAPERI 1 11.51 $6,531.92
05a spread topsoil over it floor SCRAPERI 2 11.83 $26,864.43
06a reveg of 10.1 acres of slopes REVEGE 1 24.00 $14,036.50
07a establish ag crop on 28.5 acres REVEGE 1 40.00 $34,048.67
08a initial mobilization MOBILIZE 1 2.57 $9,144.39
09a secondary reclamation mobilization MOBILIZE 1 2.50 $1,562.27
SUBTOTALS: 210.53 $ $245,809.00
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance: 2.02
Performance bond: 1.05
Job superintendent: 114.21
Profit: 10.00
Total =
Total =
Total =
Total =
TOTAL O&P=
CONTRACT AMOUNT (direct + O & P) =
LEGAL - ENGINEERING - PROJECT MANAGEMENT:
Financial warranty processing (legal/related costs): 500.00
Engineering work and/or contract/bid preparation: 0.00
Reclamation management and/or administration: 5.00 $14,231.22
CONTINGENCY: 3.00 Total = $7,374.27
2011 Review
TOTAL INDIRECT COST = $60,920.86
TOTAL BOND AMOUNT (direct + indirect) = $306,730.00
$4,965.34
$2,580.99
$6,688.14
$24,580.90
$38,815.37
$284,624.37
Total = 500.00
Total = $0.00