Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 22-Sep-2008. Permit or job no. P-2008-046 Site :A.M.S.O. R.D.&D. <br />User : THM <br />Abbreviation : none <br />Filename : P046-000 <br />State :Colorado <br />County: Rio Blanco <br />Agency or organization name: DRMS <br />Permit or job action :Final Reclamtion Cost Estimate w <br />TASK L IST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS <br />150 <br />0 COST <br />466 <br />$187 <br />01a - Drill Hole Plugging and Abandonment borehole 1 . <br />16 <br />0 , <br />656 <br />$2 <br />02a -Removal of culverts, gate and storage tanks demolish 2 . <br />9 <br />218 , <br />440 <br />$43 <br />03a -Establish Final Grade of Test Pad dozer 1 . , <br />04a <br />05a -Establish final grade of HB Pad <br />-Establish final grade of MWP Pad dozer <br />dozer 1 <br />1 165.3 <br />59.0 <br />1 <br />6 $32,799 <br />$11,716 <br />$348 <br />05b <br />06a <br />07a <br />08a -Rip 1.2 acres of access road <br />-Spread topsoil over 4.9 acres of Test Pad <br />-Spread topsoil over 3.7 acres of HB Pad <br />-Spread topsoil over 2.5 acres of MWP Pad ripper <br />dozer <br />dozer <br />dozer 1 <br />1 <br />1 <br />1 . <br />23.0 <br />16.5 <br />11.21 <br />16 <br />0 $4,567 <br />$3,292 <br />$2,225 <br />527 <br />$9 <br />09a <br />10a <br />11a -Revegetate 11.1 acres of disturbed area <br />-Initial mobilization to and from site <br />-Secondary seeding mobilization revege <br />mobilize <br />mobilize 1 <br />2 <br />1 . <br />11.9 <br />10.9 , <br />$4,371 <br />$1,814 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> S 6 <br />700 221 <br />$304 <br /> SUBTOTAL : <br />. , <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST*_- $304,ZZ7 <br />-- - -- <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $6,145 <br />Performance bond : 1.05 % of direct total $3,194 <br />Job superintendent : 350.34 hrs`...$/hr: $41.25 total $14,452 <br />Profit : 10.00 % of direct total = $30,422 <br /> TOTAL O & P = $54,213 <br />* assume net hours = 50% of task hours CONTRACT AM OUNT (direct + O & P) _ $358,434 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = __ ______$500 <br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $15,233 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $17,922 <br />rnuTiur.FUrv. NA* NA total = NA <br />* contingencies accounted for at task level TOTAL INDIRECT GUS I Do i,ooo <br />TOTAL BOND AMOUNT (direct + indirect) _ $392,089