2007-11-02_REVISION - C1981020 - Laserfiche WebLink

Home Browse Search

CIRCES Cost Estimatinai Software COST SUMMARY FORM PROJECT IDENTIFICATION Date : 29-Oct-2007 Permit or job no, C•81-020 Site : Munger Canyon Mine User : JRS _.....- --- ------ ----- ----- __-._._...__..._._- Abbreviation : none State : Colorado Filename: C020-000 County Ga . eld ? -...- : --._.--_._.....__. Agency or organization name : Colorado Divisio of R _. _..._ _.. _......__._..._..._._ ....... ..-- --- ._ ............... _..... .._..,._._..____...__._.._......_.._.. n eclamation, . ..... Mining And Safety Permit or job action : Permit Renewal 05 TASK LIST (DIRECT COSTS) NO TASK DESCRIPTION FORM FLEET I TASK ; , DIRECT 001 -Pull Road FillMatenat to Barr, QfC t Sl USED SIZE HOB COST se ope _ . _,.. _. 002 Regrade Mine Road and Ben h t M excavate, 1 L __ ._. ,300 c wi h atenal from 003 __ ........... _.... . _ Task 001 k Grade Munger Creek Crossing and Haul Matenal to Mine ' dozer 1 t 163.971, $27,017 - __ 004 I-Grade Drainages on Lower Road and Haul Road to Mine ruckl 1 5.3$ - $1.979 - __.._........... _.... .-_ _ -- 005 r Excavate Topsoil and Haul to Mine j truckl _. - I 1 11i $402 ......... - 007 Rip Backh/led and Rough Graded Areas tt Fck7 J i 17 81; $6,515 008 Final Grade All Disturbed Areas i 10%) - dozer r 1 tf $1 96 ...... ......... --....__1_.__.___.__ --._..._ 010 Seal and Plug Portals grader ; 1 1.06 011 Seal All Monitoring Wells mineseaf 1 64,00 t ' 61-8 _ _..__ 012 Demolish and Remove All Structures borehole 1.- , 14 001 $4,804 804 - - .. _ 013 Reseed Mine Areas with Big Sagebrush Shrubt d S demolish 1 80 Ott ^ $25,361 _.._ ......... an eed Mix 014 I-Reseed Mme Areas with Big Sagebrush Shrubiand Seed Mix revege 7 5.84 .. $9,602 ----- _ 416 I-Place Material Hauled from Loma Loadout at Base of Min _-,._._ revege ---- 14 741 $47,898 - _ ..___ _. e 018 !-Rip Backfriled and Graded Areas of Loma Loadoui dozer 1 T L. 6C3 $428 019 Final Grade All Disturbed Areas ..._. dozer 1 i..... 175 $643 020 Reseed Loma Loadout grader 1 .. 3.32 $255 - ---- 423 Stream Channel Erosion Protection -- - j _._...._ i revege f - 1 lVA { 5-96 __ _ $3:206 _- - _. . .^ .031 Spread Uncompacted Refuse 1 . .__. . 66,7A ___ $20,952 . _ ._.-._._ _.._.. _.-_ ......?.. _ 032 Compact Uncompacted Refuse dozer 1 ? 28.63. $4,718 ........- -- - --- -- 033 Place Cover on Refuse Piie - compact 1 _ 4.8d _. $614 ._ . _ ...,. . . 034 Replace Topsoil from Stockpile to Refuse Pile scraper2 1 40 6 - 3,206 035 Regrade Haut Road -" scraper2 1 - 4 98 _ $1,619 _......... ._.. _.._...... ...... _ _... 036 Regrade Refuse Pile Pond dozer -- - 6,37 ' 049 ...... 037 -Reseed Refuse Pile H l R d dozer .. 1 - 3,87 $637 , au oa and Pond _ _ - 042 ! MobilizelDemobilize Equipment for Reclamation revege 1 ..... ..__. _.._ I mobili 80 $7,087 _ ...__--.._.._. : ze 1 _ 6 .00, $8,468 iticiudes ollation factor adjustment of PJF; ` % SUBTOTALS 656.01; _ _,- _..... $199,365 ... _..........._. TOTAL DIRECT COST 4'199,365 !NDt99QT COST S € VERHEAD AND Pi OFIT - Liability insurance: ? ..... 2 .02 . o;= direct otal W 4,027 Perlon-nance non 1,05 % of direct 3 total 093 job superintendent : 328.00 F,?3:a'. %1411. F F u(NIFr. 25 Iota[ _..._.._._ 530 Profit . _ 10.40 assume ..eP hours .Yi% a task rotas • ai c of direct ......... ......... ... total ? _..._. $19,936 _ LEGAL - ENGINEERING - PROJECT MANAGEMENT • TOTAL OBP= CONTRACT Ar,?pUNT (s7irect + O & Pj = $39,587 $238 952 Financial warranty processing (legaltrelated costs) : NA I"VA ---- , -- . Engineering work and/or contractlbid preparation ___'___4__2 5- NA % of cntr rtiA total $00 _? - - " Reclamation management and/or administration : iv 00 -- . °f ofet tr NA total $ F 4 755 CONTINGENCY F . .. total - $14,337 . ....... NA ?077i1Tt?,Ft<{k[;tES aCL:?tltFfBCI fL?:' at task. level IA _ total ...__._ __....-.. _ ............. t"1A ._ _.._??. TOTAL WDIRECT COST : S64,080 _ TOTAL BOND AMOUNT (direct+ indirect) v _ _...... .. $263,445