Laserfiche WebLink
j-2007 02:07PM FROM-DIV RECLAMATION MINING & SAFETY 3038328102 T-367 P.002 F-023 <br />{ <br />CIRCES Cost Estimatina Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 03-Apr-2007 Permit or job no.: X2007-228-00 Site : Grand County Book Cliffs Explori <br />User : JHB Abbreviation : none State : Colorado <br />Filename : x-00-000 County :Garfield <br />Agency or organization name : Division Of Reclamation, Mining And Safety <br />Permit or job action :N01 <br />TASK LIST (DIIRECT COSTS) <br />NO_ TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Seal 16 drfllholes borehole 1 160.0 $65,511 <br />002 -Regrade 16 drill pads <br />y dozer 1 92.8 $1,734 <br />003 -backfill mudpits dozer 1 4.0 _ <br />$547 <br />004 _ <br />-Regrade New actress roads dozer 1 7.1 $968 <br />005 -Replace topsoil on pads and reclaimed "new" roads dozer 1 <br />T 11.99 $9,614 <br />006 -Seed reclaimed pads and 'new" access roads renege 1 8.0 54,198 <br />007 -Replace TS on redisturbed roads and 3 staging areas _ dozer 2 13.4 $3,633 <br />008 -Seed 10.55 miles redisturbed roads & 3 staging areas renege 1 20.0 $15,243 <br />009 Regrade 10.55 mi, redisturbed roads + 3 staging areas dozer 2 16.8 $4,544 <br />010 -Mob/demob of equipment f mobilize 7 4.2 $2,237 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />sueTOTALS. 258.5 $100,229 <br />• includes inflation factor adjustment of : NA % TOTAL DIRECT COST $100,229 <br />:........::.:...:.............. <br />INDIRECT COSTS .... <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 of direct total= $2,025 <br />Performance bond : 1.05 % of direct total = $1,052 <br />Job superintendent : 129.26 hrs"..$/hr. $39.38 total = $5,090 <br />Profit : 10.00 % of direct <br />total = $10,023 <br />- assume net hours - 5o% ortdsk novrg _ <br />TOTAL O & P $18,190 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT- CONTRACT AMOUNT (direct + O & P) . $118,419 <br />Financial warranty processing (legal/related costs) : NA NA NA total = $0 <br />Engineering work and/or contractibid preparation : NA _ <br />NA NA total ; NA <br />Reclamation management and/or administration : 5.00 % of Intr. NA total = $5,921 <br />CONTINGENCY NA' NA total = NA <br />canringoneips aCCeunrod forar task lovol TOTAL rND{RFacT cO8T - $24,111. <br />TOTAL BOND AMOUNT (direct + Indirect) = $124,340