Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Date : f0-Aug-2007 Permit or job no.: X227-01 <br />User : JHB Abbreviation : none <br />Filename: X-01-000 <br />Agency or organization name :Colorado Division Of Reclamtion, Mini <br />Permit or job action :Amendment 01 <br />NA <br />And <br />TASK LIST (DIRECT COSTS( <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br /> <br />OfA -Seal & reclaim 6 twinned drillholes borehole 1 48.0 $14,036 <br />018 -REgrade 6 drillpads +mud pits dozer 1 6.3 $1,045 <br />01C -REplace topsoil on 6 ddllholes dozer 1 3.6 $597 <br />O1D -Regrade 3000 Lin. k. acces road dozer 1 2.3 $390 <br />01 E -Respread topsoil over 30001in. tt. Access road dozer 1 2.2 $375 <br />01 F -Mob/demob equipment mobilize 4 1.8 $549 <br />01 G -Seed 6 pads and reclaimed access road revege 1 2.4 $840 <br />includes inflation factor adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT <br />Site :Big Elk Exploration <br />State :Colorado <br />County : Routt <br />susrorALS: 66.7 <br />TOTAL DIRECT COST' <br />Liability insurance : 2.02 % of direct total = $360 <br />Performance bond : 1.05 % of direct total = $187 <br />Job superintendent : 33.39 hrs`...$/hr. $39.38 total = $1,315 <br />Profit : 10.00 % of direct total = $1, 783 <br />'assume net hours = 50% of task hours TOTAL O 8 P = $3, 646 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08P)= $21,478 <br />Financial warranty processing (legal/related costs) : NA NA NA total = $0 <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,074 <br />CONTINGENCY- NA` NA total = NA <br />'contingencies accounted /or at task level TOTAL INDIRECT COST = $4,719 <br />TOTAL BOND AMOUNT (direct + indirect) = 522,551 <br />