Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Date : 29-Oct-2007 Permit or job no.: C-81-020 Site :Munger Canyon Mine <br />User : JRS Abbreviation : none State :Colorado <br />Filename : C020-000 County :Garfield <br />Agency or organization name :Colorado Division Of Reclamation, Mining And Safety <br />Permit or job action :Permit Renewa105 <br />TASK LIST~~(DIRECT COSTS) ~ ~~ ~~~~~ FORM ~~~FLEET TASK DIRECT ~~~ <br />N0. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Pull Road Fill Material to Base of Cut Slope excavate 1 89.5 $12,300 <br />002 -Regrade Mine Road and Bench with Material from Task 001 dozer 1 163.9 $27,017 <br />003 -Grade Munger Creek Crossing and Haul Material to Mine truckl 1 5.3 $1,979 <br />004 -Grade Drainages on Lower Road and Haul Road to Mine truckl 1 1.11 $402 <br />005 -Excavate Topsoil and Haul to Mine truckl 1 17.81 $6,515 <br />007 -Rip Backfilled and Rough Graded Areas dozer 1 11.11 $1,906 <br />008 -Final Grade All Disturbed Areas (<10%) grader 1 1.0 $81 <br />010 -Seal and Plug Portals mineseal 1 64.0 $4, 618 <br />011 -Seal All Monitoring Wells borehole 1 14.0 $4, 804 <br />012 -Demolish and Remove All Structures demolish 1 80.0 $25,361 <br />013 -Reseed Mine Areas with Big Sagebrush Shrubland Seed Mix revege 1 5.8 $9,602 <br />014 -Reseed Mine Areas with Big Sagebrush Shrubland Seed Mix revege 1 14.7 $41,898 <br />016 -Place Material Hauled from Loma Loadout at Base of Mine dozer 1 2.6 $428 <br />018 -Rip Backfilled and Graded Areas of Loma Loadout dozer 1 3.7 $643 <br />019 -Final Grade All Disturbed Areas grader 1 3.3 $255 <br />020 -Reseed Loma Loadout revege 1 5.9 $3,206 <br />023 -Sfream Channel Erosion Protection NA 1 66.7 $20,952 <br />031 -Spread Uncompacted Refuse dozer 1 28.6 $4,718 <br />032 -Compact Uncompacted Refuse compact 1 4.8 $614 <br />033 -Place Cover on Refuse Pile scrape2 1 40.6 $13,206 <br />034 -Replace Topsoil from Stockpile to Refuse Pile scrape2 1 4.9 $1,619 <br />035 -Regrade Haul Road dozer 1 6.3 $1,049 <br />036 -Regrade Refuse Pile Pond dozer 1 3.8 $637 <br />037 -Reseed Refuse Pile, Haul Road and Pond 2vege 1 9.8 $7,087 <br />042 -MObilize/Demobilize Equipment for Reclamation mobilize 1 6.0 $8,468 <br />suarorALS: 656.01 $199,365 <br />`includes inFlation faMOr adjustment of: NA % TOTAL DIRECT COST'- $199,36$ <br />OVERHEAD AND PROFIT <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />Of dlreCt <br />of direct <br />hrs`...$/hr. $41.25 <br />% of direct <br />total = $4,027 <br />total = $2,093 <br />total = $13,530 <br />total = $19,936 <br />'assume net hours = so% ortask hours <br />LEGAL -ENGINEERING -PROJECT MANAGEMENT - <br />Financialwarranty processing (legal/related costs) <br />Engineering work and/or contracf/bid preparation <br />Reclamation management and/or administration <br />1.05 <br />328.00 <br />10.00 <br />NA <br />4.25 <br />6.00 <br />TOTAL o 8 P = $39.587 <br />CONTRACT AMOUNT (direct+ O 8 P) _ <br />NA NA total = <br />_% of cntr. NA total = <br />% ofcnfr. NA total = <br />.71LJO,YpL <br />$Q <br />$10,155 <br />$14,337 <br />-- -_ <br />CONTINGENCY- NA` NA total = NA <br />2.02 <br />'contingencies accountetl for at task level TOTAL INDIRECT COST = $64,080 <br />TOTAL BOND AMOUNT (direct+ indirect) _ $263,445 <br />