Laserfiche WebLink
CIRCES Cost Estimating Software <br /> COST SUMMARY FORM <br /> ................ .......... ...._ <br /> _.. <br /> PROJECT IDENTIFICATION <br /> Date : 25-Jan-2010 Permit or job no. : M-1977-036 Site:Greeley 35Th Avenue Mine <br /> User: JLE Abbreviation : none State:Colorado <br /> Filename : M036-000 County:Weld <br /> Agency or organization name :Colorado Division Of Reclamation, Mining And Safety <br /> Permit or job action :Warranty Estimate <br /> TASK LIST(DIRECT COSTS) FORM FLEET TASK DIRECT <br /> NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> 001 -Grading North Pit dozer 1 0.3 $73 <br /> 002 -Grading West Pit dozer 2 38,711 $16,209 <br /> 003 -Grading South Central Pits dozer 2 43.9 $18,350 <br /> 004 -Topsoiling upland areas with on-site piles scraperl 2 44.6 $58,238 <br /> 005 -Importing Topsoil NA 1 1 0.1 $511,200 <br /> 006 -Spreading Imported Topsoil dozer 2 51.04 $21,320 <br /> 007 -Revegetation of Affected Land(Upland) revege 1 53.6 $57,139 <br /> 008 -Revegetation of Transition Zone revege 1 3.861 $5,419 <br /> 009 -Demolition of field conveyor demolish 1 0.1 $55,711 <br /> 010 -Mobilization and Demobilization of Equipment mobilize 1 3.27 $8,372 <br /> SUBTOTALS: 239.58 $752,031 <br /> includes inflation factor adjustment of: NA % TOTAL DIRECT COST'_ $752,031 <br /> INDIRECT COSTS <br /> OVERHEAD AND PROFIT- Liability insurance : 2.02 %of direct total= $15,191 <br /> Performance bond : 1.05 %of direct total = $7,896 <br /> Job superintendent: 119.79 hrs`...$/hr: $52.10 total= $6,241 <br /> Profit: 10.00 %of direct total= $75,203 <br /> assume net hours=50%of task hours TOTAL O&P= $104,532 <br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT(direct+O&P)_ $856,563 <br /> Financial warranty processing (legal/related costs) : 0.00 total$ NA total= $0 <br /> Engineering work and/or contract/bid preparation : 4.25 %of cntr. NA total $36,404 <br /> Reclamation management and/or administration : 5.00 %of cntr. NA total= $42,828 <br /> CONTINGENCY- NA NA total= NA <br /> 'contingencies accounted for at task level TOTAL INDIRECT COST= $183,764 <br /> TOTAL BOND AMOUNT(direct+ indirect)_ $935,795 <br />