Laserfiche WebLink
PROJECT IDENTIFICATION <br />Date : 02-Jun-2009 <br />User: SLB <br />Agency or organization name : CDRMS <br />Permit or job action :Permit Renewal No. 5 <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />00a -Pit area blasting, grading NA 1 2,211.5 $484,044 <br />00b -Final grading/ripping NA 1 137.74 $16,092 <br />00c -Seal wells and drillholes NA 1 54.00 1 $10,418 <br />00d -Structural demolition NA 1 260.0 $98,068 <br />00e -Topsoil replacement NA 1 1,393.7 $1,636,509 <br />00f -Hydrologic reclamation NA 1 468.44 $58,960 <br />009 -Revegetation NA 1 808.6 $210,375 <br />00h -Road reclamation NA 1 427.1 $698,077 <br />00i -Miscellaneous reclamation tasks NA 1 648.0 $783,728 <br />075 -Mobilize large equipment - initial reclamation mobilize 1 25.7 $51,272 <br />75b -Mobilize smaller equipment - initial reclamation mobilize 1 11.7 $13,475 <br />076 -Mobilize large equipment - hydrologic recl. mobilize 1 25.7 $9,416 <br />76b -Mobilize smaller equipment - hydrologic recl. mobilize 1 11.7 $2,580 <br />76c -Mobilize grader for maintenance mobilize 10 2.8 $3,433 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 6,487.11 $4,076,447 <br />includes inflation factor adjustment of : NA % TOTAL DIRECT COST $4,076,447 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $82,344 <br />Performance bond : 1.05 % of direct total = $42, 803 <br />Job superintendent : NA NA NA total = $81,275 <br />Profit : 10.00 % of direct total = $407,645 <br />TOTAL O & P = $614,067 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $4,690,514 <br />Financial warranty processing (legal/related costs) : NA NA NA total = $0 <br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $199,347 <br />Reclamation management and/or administration : 3.25 % of cntr. NA total = $152,442 <br />CONTINGENCY- NA' NA total = NA <br />contingencies accounted for at task level TOTAL INDIRECT COST = $965,855 <br />TOTAL BOND AMOUNT (direct + indirect) _ $5,042,302 <br />CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />Permit or job no. C-1981-008 Site :New Horizon Mine <br />Abbreviation : none State :Colorado <br />Filename : 0008-000 County :Montrose