Laserfiche WebLink
CIRCES Cost Estimatina Software <br />PROJECT IDENTIFICATION <br />Date : 01-Jul--2008 <br />User : JLE <br />Permit or job no. Al-1984-076 <br />Abbreviation : none <br />Filename : M076-000 <br />Site: DDDMine <br />State : Colorado <br />County: Elbert <br />Agency or organization name : DRMS <br />Permit or job action : SO <br />TASK <br /> <br />NO. LIST (DIRECT COSTS) <br /> <br />TASK DESCRIPTION <br />FORM <br />USED <br />FLEET <br />SIZE <br />TASK <br />HOURS <br />DIRECT <br />COST <br />01b <br />001 <br />002 <br />003 <br />004 <br />005 <br />008 <br />018 <br />02a <br />038 <br />04a <br />05a -Mobilization <br />-moving clay from stockpile to pit <br />-Moving overburden from stockpile to pit <br />Grading highwall on pit <br />-Grading hill on east side of the affected area <br />-Spreading topsoil over the affected area <br />-Revegetation of east site <br />-Moving Clay Product from stockpile into the pit <br />-Moving overburden from stockpile to pit <br />-grading pit walls to 3:1 slope or less <br />-Spreading topsoil over affected area <br />-Revegetaion of west site mobilize <br />scraper2 <br />scrapet2 <br />dozer <br />dozer <br />scrapet2 <br />revege <br />scraper2 <br />scraper2 <br />dozer <br />scraper2 <br />revege 1 <br />2 <br />2 <br />1 <br />1 <br />2 <br />1 <br />2 <br />2 <br />1 <br />2 <br />1 6.91 <br />38.2 <br />28.4 <br />136.1 <br />20.6 <br />27.7 <br />8.0 <br />29.3 <br />22.6 <br />166.3 <br />21.9 <br />8.0 $3,670 <br />$13,589 <br />$10,091 <br />$20,204 <br />$3,061 <br />$9,847 <br />$9,546 <br />$10,413 <br />$8,044 <br />$24, 686 <br />$7,803 <br />$8,682 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 514.3 $129,636 <br />Includes inflation factor adjustment of: NA % TOTAL DIRECT COST * $129,636 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $2,619 <br />Performance bond : 1.05 % of direct total = $1,361 <br />Job superintendent : NA* NA NA total = -NA <br />Profit : 10.00 % of direct total = $12 <br />964 <br />' not required (or eqp. operator serves as super) TOTAL O & P = , <br />$16,943 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $146,579 <br />Financial warranty processing (legal/related costs) : 0.00 total $ NA total = $0 <br />Engineering work and/or contractibid preparation : 4.25 % of cntr. NA total = $6,230 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $7,329 <br />CONTINGENCY - NA* NA total = NA <br />contingencies accounted for at task level TOTAL INDIRECT COST = 130_!W2 <br />TOTAL BOND AMOUNT (direct + Indirect) _ $160,138