Laserfiche WebLink
CIRCES Cost Estimatinst Software <br />PROJECT IDENTIFICATION <br />Date : 16-May-2007 <br />User : GRM <br />Permit or job no.: M-200ti-084 <br />Abbreviation : none <br />Filename : M084-000 <br />Site :White River City Pit <br />State :Colorado <br />County :Rio Blanco <br />Agency or organization name :DRMS <br />Permit or job action :Revised Initial Reclamation Liability Estimate <br /> <br />TASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION <br />FORM <br />USED <br />FLEET <br />SIZE <br />TASK <br />HOURS _.. <br />DIRECT <br />COST <br />Ola -pump pit to establish slopes pumping 2 0.1 $12,715 <br />02a -Cut and fill West Highwa/l to 3:1 dozer 1 5.24 $882 <br />03a -backfilt 2:1 slopes to 3:1 on 3 pit sides scraper2 2 41.3 $23,442 <br />04a -rip compacted areas ripper 1 27.9 $4, 792 <br />05a -final grading and prep forreveg grader 1 4.1 $552 <br />06a -replacement of 15" of topsoil over 12.7 acres scraper2 2 44.4 $25, 207 <br />07a -reveg of 1.5 acres of wetland shelf revege 1 8.0 $1,292 <br />08a -reveg of 12.7 acres rangeland revege 1 24.0 $7,768 <br />09a -initial mobilization to site mobilize 10 7.5 $7,606 <br />10a -secondary seeding mobilization mobilize 3 6.4 $864 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: '/69,1 $65,120 <br />`includes inflation (actor adjustment of <br />OVERHEAD AND PROFIT- <br />NA <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />TOTAL DIRECT COST 1 $8$,'/20 <br />2.02 %ofdirect total = $1,719 <br />1.05 %ofdirect total = $894 <br />84.56 hrs*...$/hr: $39.38 total = $3,330 <br />10.00 %ofdirect total = $8, 512 <br />'assume net hours = 50% o/task hours TOTAL O 8 P = $14,455 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O$P)= $99,575 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or contracUbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $4, 979 <br />CONTINGENCY- NA* NA total= NA <br />"contingencies accounted (or at task level TOTAL INDIRECT COST= $'/9,934 <br />TOTAL BOND AMOUNT (direct + indirect) _ $105,054 <br />