Laserfiche WebLink
CIRCES Cost Estimating Software <br />Agency or organization name :DMG <br />Permit or job action :Final Reclamation Costs Update - 2003 <br />TASK LIST (DIRECT COSTSI ~ <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />Ola -push overburden /topsoil to establish 2H:1 V slope on South Highwall dozer 1 82.0 $11,298 <br />02a -rip and grade 31 acres of pit floor area to 12"depth grader 1 31.8 $2,130 <br />03a -spread topsoil from north berms over pit floor scrape2 1 34.5 $7,095 <br />04a -final grading of pit floor before seeding grader 1 34.5 $2, 255 <br />05a revegetation of 13.56 aces as sagebrush habitat 2vege 1 28.0 $16,106 <br />O56 -revegetation of 31 acres as rangeland revege 1 62.0 $26,293 <br />06a -initial mobilization to and from site mobilize 4 2.2 $1,209 <br />066 -secondary seeding mobilization _ mobilize 1 2.2 $205 <br />SUBTOTALS: 277.$0 $66,591 <br />~ TOTAL DIRECT COST • _ $66,591 <br />inclutles Inflation (actor adjustment or : NA /a <br />OVERHEAD AND PROFIT - LIabllity IRSUranCe : 1.55 % Of di2cf total = $1,032 <br />Pertormance bond : 1.05 % of direct total = $699 <br />Job superintendent : 138.75 hrs"...$/hr $35.00 total = $4,856 <br />Profit : 10.00 % of direct total = $6,659 <br />'assume net hours=5o%ottask hours 70TAL0&P= $13,247 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (tllrecl+0&P)= $79,838 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contracf/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % ofcntr. NA total = $3,992 <br />CONTINGENCY • NA" NA total = NA <br />•cnnfingencies accounted for at task level TOTALINDIRECT COST= $17,239 <br /> TOTAL BOND AMOUNT (direct + indirect) _ $83,830 <br />~°"~5F'z,'fr' A ~~ ~~ 3~~ 4'*tq:,y ~"°xta.,'h~ .'.is . <br />a'~".e.. :?~'b'13, ~ "~' -.$..o-. +A-m...+t'nT.,.. i._P..~Y-:_..t":1_u~;:.~5' a__ $ ,s~.a L <br />.......:~.. "aS,.•s ' 4 -;. s x.- - yn~ y, <br />:c'.~«me .-. h_.i^~~. _ ri U:,~`~.~z .~i• .. ..~i~'ven`~,'c <br />Date : 11-Mar-2003 Permit orjob no.: M-1986-104 Site :Montgomery rn <br />User: GRM Abbreviation: none State :Colorado <br />Filename : M104-000 County :Eagle <br />