Laserfiche WebLink
RUwt: ~bwl(r~ <br />`l~r ; "blran~ <br />PROJECT IDENTIFICATION <br />Date : O6-Jan-2004 ~ <br />User : RCO <br />CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Permit or job no. <br />Abbreviation <br />Filename <br />M-1986-076 <br />none <br />M076-000 <br />~~ <br />s~o <br />n <br />°~~, cy~ O <br />P,~, <br />bf Oy <br />d, <br />v~, <br />Site :Incas Mine Poio <br />State :Colorado <br />County : La Plata <br />Agency or organization name :DMG <br />Permit or job action :Amendment AM-03 ,/' <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />Ola -Back/ill, grade, compact open pit area, first phase loader 2 12.71 $1,622 <br />02a -Grade and compact contour depression fill area, first phase loader 2 9.1 $1,165 <br />03a -Grade and rip reworked mine dump areas, first phase excavate 1 27.6 $1,968 <br /> Task 04a (Grade mill-plant area) deleted <br /> Task OSa (Grade talus slope area) deleted until final phase <br />O6a -Grade and rip stormwater controls, first phase excavate 1 1.9 $138 <br />07a -Grade and recontouroon-permanent roads, first phase excavate 1 4.4 $316 <br />08a -Install contour furrows on slopes, first phase excavate 1 18.4 $1,311 <br />09a -Replace topsoil over graded open pit area, first phase loader 2 2.5 $319 <br />096 -Rep/ace topsorf over graded contour depression fill area, first phase loader 2 0.7 $96 <br />09c -Replace topsoil over graded stormwater control area, first phase loader 2 0.3 $38 <br />l0a -Seal existing underground openings mineseal 1 16.0 $574 <br />11a -Revegetate graded areas, first phase revege 1 10.0 $2,491 <br />12a -Dispose or backfill debris, remove chemicals and contaminants demolish 1 20.0 $1,688 <br />13a -Haul reclamation equipment to and from site mobilize 1 5.2 $1,474 <br />i5a -Neutralize cyanide leach circuit, first phase vatdetox 1 5.2 $230 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SuaTOTALS: 134.3 $13,430 <br />' inclutles inflation lador adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />NA <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />1.55 <br />TOTAL DIRECT COST' ~ $13,430 <br />of direct <br />of direct <br />hrs'...$/hr $35.00 <br />of direct <br />total = $208 <br />total = $141 <br />total = $1,576 <br />total = $1,343 <br />'net wodcing hours comphsingjob <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - <br />Financial warranty processing (legal/related costs) <br />Engineering work and/or contracUbid preparation <br />Reclamation management and/or administration <br />COMINGENCY - <br />1.05 <br />45.03 <br />10.00 <br />500.00 <br />NA <br />5.00 <br />NA" <br /> TOTAL08P= $3,266 <br />CONTRACT AMOUNT (tlirect+O&P)= $16,698 <br />total $ NA total = $500 <br />NA NA total = NA <br />of cntr. NA total = $835 <br />NA total = NA <br />contingencies accounted for of task level TOTAL INDIRECT COST= $4,603 <br />TOTAL BOND AMOUNT (direct + indirect) _ $18,033 <br />