|
CIRCES Cost Estimating Software
<br />COST SUMMARY FORM
<br />.,.a,.>. C.:,k. .....t>..:<:.y;.:p,..r::ar..r..x::?ir.T'SaS.::.,...ay, .: .w>.n»r«~.
<br />....... _..... :c.
<br />.(.. <........~:..~...,.... _.S'. _<.n.. }i.~:...'....n....[v ..:..:.:............ , v......,....:...a.R <... '..>e :... ea5al..:<.tr.R ~.
<br />':>:<n...yt>::::::, fem. ..>:.:v ...n«<...>::..>:.a>::..::
<br />..C... r...v .w.....c...:.: .n. ....... 3 an..:...:.....w>:o:oit vi`.
<br />•...::~ , .>...:.u:..::.,.:<.:nc.:..::....>:..'<"''RS`>::3»~>'::3l':iYS::;`;!:i'<:'s:i2>::3::33'
<br />f,.,,2,i .............. y:.> >S.wm.Sa.ao...>,,.~¢..,..... ~.,,.........,.,,>...., tr..r>e :,~..,.n.«y .. _.:>:m:..S. c:.,.....<..,>.s,. a ..A ru.>:.». ... w. -.rL..>.:: o.on . o,. o.>o. .......,....,,.o..,
<br />PROJECT IDENTIFICATION
<br />Date : 08-Sep-2003 Permit or job no.: G96-083 Site :Bowie No. 2 Mine
<br />User : JRS Abbreviation : none State :Colorado
<br />Filename : C083-000 County :Delta
<br />Agency or organization name :Colorado Division Of Minerals And Geology
<br />Permit or job action :Minor Revision 29
<br />as::>.z::;:s.>x
<br />
<br />
<br />
<br />: .::n n:
<br />
<br />TASK zz:::-.:..;-?>~<?; <-<nze.~.-rF:a?.e..-- czess>>:.
<br />
<br />. ,>:.,
<br />...t..
<br />.wa.v.._ .::. .::~....,..>...~... ..::_en...........a..v.....v ......... n .....:......... ~ .....?.e:.>fc,3n2: vo>'..<...«.r
<br />n:...g.........w..n..,..rc..v...rcrcrc..F.:..y.e .:.......................:.<.:w<.,r,.:.>:..N:.S..:o<.....v..~>.w..:.ov:.v.<u<.n:i..,..,On..n....La,....
<br />LIST (DIRECT COSTSI
<br />.e; .o
<br />
<br />.. x...::T.
<br />e:.,..... <:.:..:..: ":.._
<br />..::.<>::i;.ay..n:4:.n^.>
<br />FORM
<br />
<br />
<br />
<br />: p.:._...o....rc
<br />'<.? N>.ee:3\<.
<br />FLEET
<br />
<br />
<br />
<br />::. n:my.e:._:.:...
<br />.<x>.n:u<.n<nc.:3.:
<br />TASK
<br />
<br />
<br />
<br />^::.:>::::.::.:«..: %tr:.>:<t.: ~.
<br />:e:.:<.v„<?2J::::.>: ~:>:::<:3>f
<br />DIRECT
<br />NO. TASK DESCRIPTION USED SIZE HOURS COST
<br />181 -Sea114 Geotechnical Holes borehole 1 28.0 $3,439
<br />182 -Regrede Light Use Roads dozer 1 10.8 $1,925
<br />183 Replace Topsoil from Stockpile to Light Use Roads dozer 1. 5.5 $981
<br />184 -Reseed Light Use Roads revege 1 2.6 $2,051
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />sueTOTALS 47.0 $8,396
<br />• indudes inflation factor adjushneM of
<br />INDIRECT COST3
<br />OVERHEAD AND PROFIT -
<br />NA
<br />TOTAL DIRECT COST
<br />total = $130
<br />total = $88
<br />total = $823
<br />r„r~l = .alien
<br />Liability insurance : 1.55 % of direct
<br />Performance bond : 1.05 % of direct
<br />Job superintendent: 23.52 hrs'...$/hr $35.00
<br />Profit : 10.00 % of direct
<br />'assume net hours=50%ol task hours TOTALO&P= $1,881
<br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direQ+O&P)= $10,277
<br />Financial warranty processing (legal/related costs) : NA NA NA total = $0
<br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $437
<br />Reclamation management and/or administration : 3.25 % of toff. NA total = $334
<br />CONTINGENCY- NA' NA total = NA
<br />'cordingencies accounted forffi task ievel TOTALINDIRECT COST= $2,6$2
<br />TOTAL BOND AMOUNT (direct+indlrect) _ $11,048
<br />
<br />
|