Laserfiche WebLink
<br />PROJECT IDENTIFICATION <br />CIRCES Cost Estimatinc,~Software <br />COST SUMMARY FORM <br />M-77-153 <br />Date : 27-Mar-2001 Permit or job no. <br />User : TAS Abbreviation <br /> Filename <br />Agency or organization name :Division Of Minerals & <br />Permit or job action :Final Reclamation <br /> <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Existing reclamation tasks NA 1 1.0 $31,212 <br />002 -Backfill pit w/existing materials (1,019,471 cyx $.50%y) NA i 1.0 $509,735 <br />003 -Import & backfill pit w/o/1-site materials (2,040,778 cyx $7/cy) NA 1 1.0 $14,285,449 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 3.0 $14,826,396 <br />' includes inflation factor adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - <br />none <br />M 153-000 <br />Site :Reclamation Pit No. 1 (Hazeltine <br />State :Colorado <br />County :Adams <br />NA <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />TOTAL DIRECT COST' ~ $14,826,396 <br />1.55 % of direct total = $229,809 <br />1.05 % o)direct total = $155,677 <br />1.50 hrs'...$/hr $33.50 total = $50 <br />10.00 %o/direct total= $1,482,640 <br />'assume net hours=50%ol task hours ~ TOTAL08 P= $1,868,176 <br />CONTRACT AMOUNT (direct+08 P)= $16,694,572 <br />PROJECT MANAGEMENT- <br />Engineering work and/or contracWid preparation : 4.25 % of colt. NA total = $709,519 <br />Reclamation management and/or administration : 5.00 % o/ cntr. NA total = $834,729 <br />CONTINGENCY - NA' NA total = NA <br />'contingencies accounted /or at task level <br />TOTAL INDIRECT COST= $3,412,424 <br />TOTAL BOND AMOUNT (direct + indirect) _ $18,238,820 <br />