Laserfiche WebLink
u <br />• <br />I• <br />PROJECT IDENTIFICATION <br />Date : 15-Dec-2005 <br />User: SLB <br />CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Permit or job no. <br />Abbreviation <br />Filename <br />C-1980-005 <br />none <br />0005-000 <br />SRe :Seneca li Mine <br />State :Colorado <br />County : Routt <br />Agency or organization name : CDMG <br />Permit or job action Technical Revision 37 <br />' J yy ! -, '.I^: %I (1 I, rn I 1 I I +[; i) , , - I I ~ e~ <br />'{ i,'1 I !] 11 kl- I~h ~ '..Y III 'i 11 I.I j'il I' III III J ': <br />TASK LIST (DIRECT COSTS) <br />NO. ~ TASK DESCRIPTION M <br />USED FLEET <br />SIZE TASK <br />HOURS ~ DIRECT <br />~ COST <br />OOa -Pit area blasting and g2ding NA 1 4,030.0 $1,271,127 <br />OOb -Roads/Transportation Route reclamation NA 1 718.7 $189,153 <br />OOc -Reclaim surface water control structures, wells NA 1 334.7 $255, 750 <br />OOd -Regrade pit remnantsKl/areas NA 1 812.6 $258, 645 <br />OOe -Reestablish postmining drainage control NA f 2,500.5 $1,393,481 <br />00/ -Reclaim facilities areas NA 1 226.3 $324,891 <br />OOg -Site maintenance during liability period NA 1 500.0 $215,902 <br />OOh -Topsoil disturbed areas NA 1 3,822. $3,012,516 <br />OOi -Revegetate disturbed areas NA 1 2,929. $1,816,705 <br />OOj -Mobilize adn demobilize reclamation equipment NA 1 64. $134,820 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> I <br /> <br />SUBTOTALS: 15,938.5 $8,872,990 <br />' indutles inflation factor atljushnent W : NA % TOTAL DIRECT COST • ~ $$,872,990 <br />INDIRECT COSTS °- <br />OVERHEAD AND PROFIT - Llability inSUranCe : 2.02 % of direct total = $179, 234 <br />Performance bond : 1.05 % of direct total = $93,166 <br />Job superintendent : NA NA NA total = $100,124 <br />Profit : 10.00 % of direct total = $887, 299 <br /> TOTAL08 P= $1,259,824 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNTItlireG+08P)= $10,132,814 <br />Financial warranty processing (legal/related costs) : NA NA NA total = $0 <br />Engineering work and/or contract/bid preparation : 0.04 % o/cntr. NA total = $3,952 <br />Reclamation management and/or administration : 3.25 % of cntr. NA total = $329,316 <br />CONTINGENCY- NA' NA total = NA <br />• confingencies aaounfed kr at [ask level TOTAL INDIRECT COST = $1,593,092 <br />TOTAL BOND AMOUNT (direct + indirect) = 510,466,082 <br />.- <br />13 - /-/ <br />