Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Date : 28-Oct-2005 Permit orjob no.: C-1981-010 <br />User : JRS Abbreviation : none <br />Filename : C010.000 <br />Agency or organization name :Colorado Division Of Minerals And Geology <br />Permit or iob action :Notice of Intent X-2005.189-06 Amendment 1 <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />X11 -Plug and Seal 13 Exploration Holes borehole 1 130.0 $35, 751 <br />X12 -Regrade Drill Pads dozer 1 13.5 $2,390 <br />X13 -Regrade Light-Use Roads dozer 1 6.1 $1,088 <br />X14 -Replace Topsoil from Stockpile to Orill Pads dozer 1 6.0 $1,058 <br />X15 -Replace Topsoil from Stockpile to Light-Use Roads dozer 1 2.8 $503 <br />X16 -Reseed Drill Pads revege 1 3.6 $3,408 <br />X17 -Reseed Light-Use Roads revege 1 1.8 $1,704 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 164.1 $45,902 <br />' inclutles inflation factor adjustment of : NA % TOTAL DIRECT COST' $45,902 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liabilily inSUfance : 2.02 % Of dlrect total = $927 <br />Performance bond : 1.05 % of direct total = $482 <br />Job superintendent : 82.05 hrs'...$/hr. $37.50 total = $3,077 <br />Profit : 10.00 % of direct total = $4,590 <br />'assume net hours = 50% of task hours TOTAL O 8 P = $9, 076 <br />LEGAL -ENGINEERING • PROJECT MANAGEMENT - CONTRACT AMOUNT (tlirect+ O 8 P) _ $54,976 <br />Financial warranty processing (legal/related costs) : NA NA NA total = $0 <br />Engineering work and/or contracUbid preparation : 4.25 % of Intr. NA total = $2,337 <br />Reclamation management and/or administration : 3.25 % o(cntr. NA total = $1,787 <br />CONTINGENCY- NA' NA total= NA <br />'contingencies accounted /or at task level TOTAL INDIRECT C05T= $13,200 <br />Site :Trapper Mine <br />State :Colorado <br />County :Moffat <br />TOTAL BOND AMOUNT (direct+ indirect) _ $59,102 <br />