Laserfiche WebLink
CIRCES Cost Estimating Software <br />Date: 03-Apr-2007 Permit or job no. X2007-228-00 Site <br />User: JHB Abbreviation none State <br />Filename: X-00-000 County <br />Agency or organization name :Division Of Reclamation, Mining And Safety <br />Permit or job action NOI <br />TASK LIST ill COSTS) FORM <br />NO. TASK DESCRIPTION USED <br />Grand County Book Cliffs Exploit <br />: Colorado <br />: Garfield <br />.. . . .... .. . <br />FLEET TASK DIRE I CT I <br />SIZE HOURS COST <br />001 <br />-Seat 16drillho/es <br />borehole <br />1 <br />160.00 <br />$65,511 <br />002 <br />-Regrade 16 drill pads <br />dozer <br />1 <br />12.80 <br />$1,734 <br />003 <br />-backfill mudil <br />dozer <br />1 <br />4.0 <br />$547 <br />664 <br />-Regrade New accress roads <br />dozer <br />1 <br />7.11 <br />$968 <br />Cil <br />-Replace topsoil on pads and reclaimed "new" roads <br />dozer <br />1 <br />11.9 <br />$1,614 <br />006 <br />-Seed reclaimed pads and "new" access roads <br />ravage <br />1 <br />8. 00 <br />$4,198 <br />007 <br />-Replace TS on redisturbed roads and 3 staging areas <br />dozer <br />2 <br />13.41 <br />$3,633 <br />008 <br />-Seed 10.55 miles redisturbed roads & 3 staging areas <br />ravage <br />1 <br />20.00 <br />$15,243 <br />009 <br />-Regrade 10.55 mi. redisturbed roads + 3 staging areas <br />dozer <br />2 <br />16.80 <br />$4,544 <br />010 <br />-Mobldemob of equipment <br />mobilize <br />7 <br />4.2 <br />$2,237 <br />Includes inflation factor adjustment of: NA % <br />C, <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance <br />Performance bond: <br />Job superintendent <br />Profit <br />2.02 <br />1.05 <br />129.26 - hrs* <br />10.00 <br />SUBTOTALS. 258.5; <br />TOTAL DIRECT COST • <br />% of direct total = <br />% of direct total = <br />... Str $39.38 total = <br />% of direct total = <br />$100,229 <br />$10 - 0,229 <br />$2,025 <br />$1,052 <br />$5,090 <br />$10,023 <br />• a=m net hours = 50% of task hours <br />LEGAL- ENGINEERING - PROJECT MANAGEMENT- <br />Financial warranty processing (legal/related costs) <br />Engineering work and/or contract/bid preparation <br />Reclamation management and/or administration <br />TOTAL 0 & P = <br />CONTRACT AMOUNT (direct - 0 & P) = <br />NA _NA NA total = <br />NA NA NA total = - NA <br />5.00 % of cntr. N total = <br />$18,190 <br />$118,419 <br />$0 <br />$5,921 <br />CONTINGENCY - <br />NA' NA <br />total = <br />NA <br />• contingencies accounted for at task level <br />TOTAL INDIRECT COST = <br />TOTAL BOND AMOUNT (direct + Indirect) = <br />$24,111 <br />$124,340 <br />