Laserfiche WebLink
d=2007 02:07PM FROM-DIV RECLAMATION MINING & SAFETY $038326102 T-367 P.002 F-023 <br />f <br />CIRM Cost Estimatina Software <br />COST SUMMARY FORM <br />.......:................. <br />PROJECT I01E5ENTIFICATIQN <br />Date : 03-Apr-2007 <br />4 , Permit or job no.: X2007-228-00 Site : Grand County Book Cliffs ExplorE <br />User : JHB <br />Abbreviation : none <br />Filename : X-00-000 <br />State : Colorado <br />County :Garfield <br />Agency or organization name : Division Of Reclamation, Mining And Safety <br />Permit or job action _NO! <br /> <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION <br />FORM <br />USED <br />FLEET <br />SIZE ... <br />TASK <br />HOURS .................... <br />DIRECT <br />COST <br />001 -Seal 16 dfillholes borohole 1 160.0 $65,511 <br />002 -Regrade 16 drill pads dozer 1 12.6 $1,734 <br />003 -backfill mudpits dozer 1 4.0 _ <br />$547 <br />004 -Regrade New accress roads dozer 1 7.1 $968 <br />005 -Replace topsoil on pads and reclaimed new" roads dozer 1 11.9 $1,614 <br />006 -Seed reclaimed pads and new" access roads revege 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 revege 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 mobilize 7 4.222 $2,237 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 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 ..$1hr. $39.38 total = $5,090 <br /> Profit : 10.00 % of direct total = $10,023 <br />"assume net Routs m 5o% orta,lR nours TOTAL O 6 P $18,190 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - <br />CONTRACT AMOUNT (direct + p & P) _ $118,41D <br />Financial warranty processing (legal/related costs) : NA NA NA total $0 <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $5,921 <br />CONTINGENCY • NA- NA total = NA <br />' conl{ngoneio?e apee,.Mad for at task kwal TOTAL INDIRECT 008T - $24,111 <br />TOTAL BOND AMOUNT (direct + indirect) = 5124,340