2008-02-13_REVISION - M1983142 - Laserfiche WebLink

Home Browse Search

CIRCES Cost Estimatinq Software COST SUMMARY FORM PROJECT IDENTIFICATION Date : 13-Feb-2008 Permit or job no. M-1983-142 Site :Hall Pit User: THM Abbreviation : none State :Colorado Filename : M142-000 County :Mesa Agency or organization name: DRMS Permit or job action :Reclamation Cost Update TASK L IST (DIRECT COSTS) FORM FLEET TASK DIRECT NO. TASK DESCRIPTION USED SIZE HOURS COST 01a -Haul overburden from Ford Pit to disturbed area of Hall Pit scraperl 1 17.9 $7,718 02a -Grade overburden on disturbed area dozer 1 7.1 $987 03a -Grade backfill against highwall to 3H:1V dozer 1 2.2 $294 04a -Haul topsoil from Ford Pit to pad and slope areas of Hall Pit scraperl 1 2.31 $994 05a -Grade topsoil over disturbed area dozer 1 5.3 $702 06a -Remove scale and office structure demolish 1 8.0 $1,327 07a -Revegetate disturbed area revege 1 10.0 $3,287 08a -Initial mobilization to and from site mobilize 1 2.44 a$1, 7 09a -Secondary seeding mobilization mobilize 1 2.44 5 SUBTOTALS : 57.9 $17,181 " includes inflation factor adjustment of : NA % TOTAL DIRECT COST' =I $17,181 INDIRECT COSTS OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total $347 Performance bond : 1.05 % of direct total = Job superintendent : 28.96 hrs*...$/hr: $41.25 total = Profit : 10.00 % of direct total = . assume net hours = 50% of task hours LEGAL - ENGINEERING - PROJECT MANAGEMENT - Financial warranty processing (legal/related costs) Engineering work and/or contract/bid preparation Reclamation management and/or administration 500.00 NA 5.00 TOTAL O&P= CONTRACT AMOUNT (direct + O & P) = -total $ NA total = _NA NA total = % of cntr. NA total = .P I UV $1,195 $1,718 $3,440 $20,621 $500 NA $1,031 CONTINGENCY - NA* NA total = NA " contingencies accounted for at task level TOTAL INDIRECT COST $4,971 TOTAL BOND AMOUNT (direct + indirect) _ $22,152