Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Date <br />User <br />20-Apr-2006 <br />SSS <br />Permit or job no.: M-2005-071 <br />Abbreviation : none <br />Filename : M071-000 <br />Site :Benson Bros Red Shale Pit <br />State :Colorado <br />County :Delta <br />Agency or organization name : DMG ' <br />Permit or job action :New 112c permit application <br />TASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />Ola -Reduce highwal;l to 2:1 grade dozer 1 16.11 $2,117 <br />02a -Haul subsoil from stockpiles to mine benches truckl 3 9.0 $2,172 <br />03a -Spread subsoil over regraded mined area dozer 1 5.8 $765 <br />04a -Haul topsoil from stockpiles to mine benches truckl 3 2.1 $504 <br />OSa -Spread topsoil over regraded mined area dozer 1 0.9 $120 <br />O6a -Rip processing area prior to soil application ripper 1 5.6 $768 <br />07a -Haul subsoil from stockpiles to locations around processing area truckl 3 9.0 $2,172 <br />08a -Spread subsoil over processing area dozer 1 5.8 $765 <br />09a -Haul topsoil from stockpiles to locations around processing area truckl 3 9.0 $2,172 <br />10a -Spread topsoil over processing area dozer 1 2.7 $360 <br />lla -Revegetate 6 acre disturbed area revege 2 24.0 $10,471 <br />12a -Transport reclamation equipment to/from site mobilize 7 4.2 $2,177 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 94.4 $24,563 <br />• includes inFlation factor adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - <br />NA % TOTAL DIRECT COST' = $24,563 <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />not required (or eqp. operator serves as super.) <br />LEGAL-ENGINEERING-PROJECTMANAGEMENT- <br />Financial warranty processing (legal/related costs) <br />Engineering work and/or contract/bid preparation <br />Reclamation management and/or administration <br />CONTINGENCY - <br />"contingencies accounted for of task level <br />2.02 % of direct total = $496 <br />1.05 % of direct total = $258 <br />NA` NA NA total = NA <br />10.00 % of direct total = $2,456 <br /> TOTALO&P= $3,210 <br /> CONTRACT AMOUNT (direct+ O & P) _ $27, 773 <br />500.00 total $ NA total = $500 <br />NA NA NA total = NA <br />5.00 %ofcntr. NA total= $1,389 <br />NA` NA total = NA <br /> TOTAL INDIRECT COST = $5,U99 <br />TOTAL BOND AMOUNT (direct + indirect) _ $29,662 <br />