Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />ASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />OOa -Backfilling and Rough Gradrng Tasks -Tasks 001-004 summary2 1 2,320.9 $1,299,888 <br />006 Ripping Task -Task 008 ~ summary2 1 6.9 $3,333 <br />OOc -Final Grading Tasks -Tasks 012-015 summary2 1 40.1 $4,385 <br />DOd Drainage Control System Removal Task -Task 020 summary2 1 8.5 $3, 867 <br />OOe Topsoil Replacement Tasks -Tasks 025059 summary2 1 219.0 $134,922 <br />OOf -Drill Hole and Monitoring Well Sealing Task -Task 065 summary2 1 180.0 $63,113 <br />OOg -Revegetation Tasks -Tasks 070-078 summary2 1 422.4 $218,985 <br />OOh -Miscellaneous Reclamation Tasks -Tasks 082-085 summary2 1 531.7 $155,277 <br />OOi Mobilize/Demobilize Equipment Tasks -Tasks 090-093 summary2 1 24.8 $50,351 <br /> <br />Date : 17-Dec-2004 Permit or job no.: G96-084 Site : Lorencito Canyon Mine <br />User : JRS Abbreviation ~: none State :Colorado <br />Filename : C084-000 County :Las Animas <br />Agency or organization name :Colorado Division Of Minerals And Geology <br />Permit or job action :Current Permitted Estimate <br />• <br />SUBTOTALS: 3,754.7 $1,934,121 <br />' 1nGUdes 1neaGM laGOr atljusMent of : NA °l° TOTAL DIRECT COST' $},934,121 <br />INDIRECT COSTS <br />ovEaNEAO AND PROFIT - Liability insurance : 1.55 % of direct total = $29,979 <br />Performance bond : 1.05 % of direct total = $20,308 <br />Job superintendent : 1877.35 hrs'...$/hr. $36.25 total = $68,054 <br />' Profit : 10.00 % of direct total = $193,412 <br />'assume net hours = 50Ye of task Hours TOTAL O & P = $311, 753 <br />LEGAL-ENGINEERING•PROJEC7MANAGEMENT- CONTRACT AMOUNT (direct+08P)= $2,245,874 <br />Financial warranty processing (legalhelated costs) : NA NA NA total = $0 <br />Engineering work and/or contracWid preparation : 4.25 %olcntr. NA total = $95,450 <br />• Reclamation management and/or administration : 6.00 %olcntr. NA total = $134,752 <br />CONTINGENCY- NA' NA total = NA <br />'crontingenGes accounted kr at task level TOTAL INDIRECT COST = $541.955 <br />TOTAL BOND AMOUNT (direct + indirect) = 52,476,076 <br />Z3~1 <br />