Laserfiche WebLink
CIRCES Cost Estimatina Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 21 Jul-2004 Permit or job no.: M-1977-223 Site : Wiley Pit <br />User : 001 Abbreviation : none State : Colorado <br /> Filename : M223-000 County : Prowers <br /> Agency or organization name :DMG <br /> Permit or job action :Calculate reclamation cost for Stages I and III <br /><; <br />TASK LIST (DIRECT COSTSI <br />FORM <br />FLEET <br />TASK :: <br />DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Replace 1/2 of overburden (5 ft.) to pit floor NA 1 98.4 $19,894 <br />002 -Reduce 3100 I. ft. of 15 ft. vertical pit walls to 3h : 1 v NA 1 >2.9 $1,851 <br />003 -Replace 6" topsoil on 12.21 acres NA 1 31.4 $6,365 <br />004 -Revegetate 12.21 acres NA 1 48.0 $7,218 <br />005 -Mobilize/Demobilize Dozer and Scraper NA 1 4.9 $824 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> SUBTOTALS: 19$.8 $36,152 <br /> • includes inflation factor adjustment of : NA % TOTAL DIRECT COST' _ $38,152 <br />INDIRECT COSTS <br /> OVERHEAD AND PROFIT- Llabillty InSUfanCe : 1.55 % Of d%rect total = $560 <br /> Performance bond : 1.05 % of direct total = $380 <br /> Job superintendent : 97.92 hrs'...$/hr.~ $35.00 total = $3,427 <br /> Profit : 10.00 % of direct total = $3,615 <br /> 'assume net hours = 50% a/task hours TOTAL O 8 P = $7, 982 <br /> LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08 P)= $44,134 <br /> Financial warranty processing (legal/related costs) : total = <br /> Engineering work and/or contract/bid preparation : 4.25 % of Intr. NA total = $1,876 <br /> Reclamation management and/or administration : 5.00 % of Intr. NA total = $2,207 <br /> CONTINGENCY- NA' NA total = NA <br /> ' contingencies accounted for at task level TOTAL INDIRECT COST = 64,082 <br /> TOTAL BOND AMOUNT (direct + Indirect) = 548,217 <br />