Laserfiche WebLink
CIRCES Cost Estimating Software <br />Date <br />User <br />05.1u1-2007 Permit orjob no.: X2007-229-00 <br />JHB Abbreviation : none <br /> Filename : X-00-000 <br />Agency or organization name :Colorado Division Of Reclamation Mining <br />Permit or iob action :11 Exploration holes <br />Site :Cow Camp Underground <br />State :Colorado <br />_ <br />County : Routt <br />And Safety <br />TASK LIST (DIRECT COSTS( FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> <br />29A -Seal 11 drill holes borehole 1 66.0 $18,744 <br />298 -REgrede 11 drill pads dozer 1 21.9 $2,124 <br />29C -replace topsoil of regreded pads dozer 1 10.9 $1,062 <br />29D weed 11 recclaimed drill pads revege 1 3.0 $662 <br />29E -regrede mud pits dozer 1 1.9 $215 <br />29F -Mob/demob equipment from Hayden mobilize 6 3.3 $1,411 <br />inGutles inBa6on factor atljusiment of : NA <br /> <br />SUBTOTALS: 107.29 $24,218 <br />TOTAL DIRECT COST • $24,218 <br />OVERHEAD AND PROFIT - Liability In50fanCe : 2.02 % Of dlreCf total = $489 <br />Performance bond : 1.05 % of direct total = $254 <br />Job superintendent : 53.65 hrs'....8/hr. $39.38 total = $2,113 <br />Profit: 10.00 %ofdirect total= $2,422 <br />'assume net hours = 50% o/task hours ~ TOTAL O 6 P = $5, 278 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (tlimcl+08P)= $29,496 <br />Financial warcanty processing (legal/related costs) : NA NA NA total = $0 <br />Engineedng work and/or wntract/bid preparation : 4.25 % of cntr. NA total = $1,254 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,475 <br />CONTINGENCY • NA' NA total = NA <br />-contingencies accountetl ror ar task level TOTAL INDIRECT COST= $8,008 <br />TOTAL BOND AMOUNT (direct+ indirect) _ $32,224 <br />