Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 16-Feb-2010 Permit or job no. M-1994-097 Site : Spring Creek Pit <br />User: GRM Abbreviation : none State : Colorado <br />Filename : M097-000 County :Montrose _ <br />Agency or organization name: Division Of Reclamation & Mining <br />Permit or job action :Final Reclamation Liability Estimate - AM-03 <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />01a -disposal of asphalt in backfil/ dozer 1 36.4 $7,350 <br />02a -reduce highwalls to 3:1 dozer 1 22.5 $4,589 <br />03a -dispose of footers and mine debris truck1 1 2.04 $668 <br />04a -rip compacted areas ripper 1 51.41 $10,644 <br />05a -spread topsoil over site scraper2 2 19.04 $8,514 <br />06a -final grade topsoil dozer 1 32.0 $6,518 <br />07a -reveg of 20 acres revege 1 40.0 $32,173 <br />08a -initial mobilization mobilize 7 2.5 $2,130 <br />09a -secondary seeding mobilization mobilize 3 2.44 $290 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 208.5 $72,876 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST' _ $72,876 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $1,472 <br />Performance bond : 1.05 % of direct total = <br />Job superintendent : 104.29 hrs*...$/hr: $52.10 total = <br />Profit : 10.00 % of direct total = <br />$765 <br />fib, 4:i4 <br />$7,288 <br />* assume net hours = 50% of task hours TOTAL O & P = $14,959 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = $87,835 <br />Financial warranty processing (legal/related costs) : 0.00 % of cntr. NA total = _ $0 <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $4,392 <br />CONTINGENCY - NA' NA total = NA <br />* contingencies accounted for at task level TOTAL INDIRECT COST = $19,350 <br />TOTAL BOND AMOUNT (direct + indirect) $92226