Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 02-Jun-2009 Permit or job no. M-2009-024 Site : Simmons Pit <br />User : WHE <br />Abbreviation : none <br />Filename : M024-000 <br />State : Colorado <br />County: Montezuma <br />Agency or organization name : DRMS <br />Permit or job action :112 application review <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> <br />001 -Demolish mine related structures demolish 1 4.0 $1,135 <br /> <br />002 -Highwall Reduction by balanced cut and fill dozer 1 10.3 $1,730 <br /> <br />003 -Highwall Reduction by backfill scraperl 1 9.2 $5,236 <br /> <br />004 -Rip and grade pit floor dozer 1 24.3 $4,237 <br /> <br />005 -Replace OVB for Mine Areas 1 and 2 scraperl 2 41.2 $46,949 <br /> <br />006 -Replace topsoil 12 inches deep over Mine Areas 1 and 2 scraperl 1 22.8 $15,803 <br /> <br />007 -Revegetate 3H:1 V slopes for rangeland post-mining land use revege 1 4.0 $3,133 <br /> <br />008 -Revegetate pastureland post-mining land use revege 1 12.0 $9,846 <br /> <br />009 -Install concrete channel, irrigation ditches (Table L-1, pg. L-3 of applicati NA 1 40.0 $7,000 <br /> <br />010 -Haul reclamation equipment to and from job site mobilize 11 3.1 $4,435 <br /> <br />011 -Remove misc debris, assume 5'H x 5'W x 51 @ $0.221cu.ft. NA 1 2.0 $28 <br /> <br /> <br /> <br />SUBTOTALS: 173.2 $99,532 <br />includes inflation factor adjustment of : NA % TOTAL DIRECT COST $99,532 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $2,011 <br />Performance bond : 1.05 % of direct total = $1,045 <br />Job superintendent : 86.62 hrs*...$/hr. $41.25 total = $3,573 <br />Profit : 10.00 % of direct total = $9,953 <br />* assume net hours = 50% of task hours TOTAL O & P = $16,582 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct+ O & P) = $116,113 <br />Financial warranty processing (legal/related costs) : 0.00 total $ NA total = $0 <br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $4,935 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $5,806 <br />CONTINGENCY - NA* NA total = NA <br />* contingencies accounted for at task level TOTAL INDIRECT COST = $27,322 <br />TOTAL BOND AMOUNT (direct + indirect) _ $126,854