Laserfiche WebLink
a 9'erZ~z-D2 `s c~P'~ <br />CIRCES Cost Estimating Software <br />Date : 21-May-2003 Permit or job no. <br />User: JD1 Abbreviation <br />Filename <br />M-1992-016 <br />none <br />Site :Penrose Ranch Pit <br />State :Colorado <br />County :Fremont <br />M016-000 <br />Agency or organization name :DMG <br />Permit or iob action :Phased reclamation <br />TASK LIST 4O{RECT GDSTSI FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Bacldill mined slopes scraped 1 37.3 $5,857 <br />002 -Great 3:1 slopes with backfill material dozer 1 54.5 $4, 726 <br />003 -Place topsoil on bacldilled slopes scraperf 1 34.2 $5,360 <br />004 -Grade topsoil on backfilled slope dozer 1 13.0 $1,127 <br />005 -P/ace overburden on pit Boor scraped 1 170.6 $26, 736 <br />006 -Rip plant & stockpile areas ripper 1 48.6 $4,815 <br />007 -Place topsoil in disturbed area - 50 acres scraped 1 241.2 $37, 815 <br />008 -Reseed 85 acres revege 1 80.0 $63,357 <br />009 -Mob/demab equipment mobilize 3 7.2 $2,774 <br /> <br /> SUBTOTALS1 sss 8 $152,567 <br />inUudes inflation factor adlusVnent of NA % TOTAL DIRECT COST $152 567 <br /> <br />cCT COSTS :..:.. <br />:..... . :. <br />...... .. .:. <br />OVERHEAD AND PROFIT • Liability InSUfanCe : 1.55 % Of direct total = $2,365 <br />Performance bond : 1.05 % o(direct total = $1,602 <br />Job superintendent : 343.40 hrs•...$/hr $35.00 total = $12,019 <br />Profit : 10.00 % o/direct total = $15,257 <br />'assume net hours =5096 o/task hours TOTAL O 8 P = $31, 242 <br />LEGAL-ENGfNEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08P)= $183,809 <br />Financial warranty processing (IegaUrelated costs) : total = <br />Engineering work and/or contracWid preparation : 4.25 % of colt NA total = $7,812 <br />Reclamation management and/or administration : 5.00 % of colt. NA total = $9,190 <br />CONTINGENCY- NA* NA total = NA <br />'conUnpencies accounted rw of task level TOTAL INDIRECT COST= $48,245 <br />TOTAL BOND AMOUNT (direct + Indirect) _ $200,812 <br />