Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 26-Mar-2003 Permit or job no.: MY974-069 <br />User : TAS Abbreviation : none <br /> Filename : M069-000 <br />Agency or organization name :Division Of Minerals & Geology <br />Permit or job action :Final Reclamation <br />'~~, o00 <br />Site : Larimer Pit <br />State :Colorado <br />County :Weld <br />TASK LIST (DIRECT COSTSI FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />DOi -Applicant's Direct Cost NA 1 1.0 $204,680 <br />002 -Dewater pits 6, 7, 8, 9:378 Acre-Ft @ $6fi/Acre-Ft NA 1 1.0 $24,948 <br />003 -Additional revegetation cost: 38 acres ~ $300/acre NA 1 1.0 $11,400 <br />004 -Tree/Shrub establishment NA 1 1.0 $700 <br />005 -EquipmentMob/Demob NA 1 1.0 $1,875 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />sueroTALS: 5.0 $243,603 <br />' Includes inflation factor adjustment of : NA % TOTAL DIRECT COST • = $243,603 <br />INDIRECT COSTS <br />OVERHEAD AND PROFfr • Liability insurance : 1.55 % of direct total = $3,776 <br />Performance bond : 1.05 % of direct total = $2,558 <br />Job superintendent : 2.50 hrs'...$/hr $35.00 total = $88 <br />Profit : 10.00 % of direct total = $24,360 <br />'assume nef hours = 50% o/ task hours TOTAL O & P = $30,781 <br />LEGAL-ENGINEERING-PROJECTMANAGEMENT• CONTRACT AMOUNT (direct+O&P)= $274,384 <br />Financial warranty processing (IegaUrelated costs) : total = <br />Engineering work and/or contract/bid preparation : 4.25 % of Intr. NA total = $11,661 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $13,719 <br />CONTINGENCY - NA` NA total = NA <br />'contingencies accounted /or at task level ~ TOTAL INDIRECT COST= $$6,162 <br />TOTAL BOND AMOUNT (direct + indirect) _ $299,765 <br />