Laserfiche WebLink
CIRCES Cost Estimatina Software <br />PROJECT IDENTIFICATION <br />Date : 08-Mar-2010 <br />User : JDM <br />COST SUMMARY FORM <br />Permit or job no.: X-2010-231-01 <br />Abbreviation : none <br />Filename : X-01-000 <br />Agency or organization name: CDRMS <br />Permit or job action : Sage Creek Project 2010 <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />X01 -Plug and Seal 15 Exploration Holes borehole 1 124.0 $48,807 <br />X02 -Regrade Drill Pads and Mud Pits dozer 1 24.8 $Z859 <br />X03 -Replace Topsoil from Stockpile dozer 1 12.6 $1,452 <br />X04 -Reseed Drill Pads and Mud Pits revege 1 2.5 $5,962 <br />X05 -Mob/Demob from Hayden, CO mobilize 3 2.4 $405 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS : 166.3 $59,485 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST * = $59,485 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Liability Insurance <br />Performance bond <br />Job superintendent <br />Profit <br />* assume net hours = 50% of task hours <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - <br />Financial warranty processing (legal/related costs) <br />Engineering work and/or contract/bid preparation <br />Reclamation management and/or administration <br />CONTINGENCY - <br />2.02 % of direct total = $1,202 <br />1.05 % of direct total = $625 <br />83.20 hrs"...$/hr. $52.10 total = $4,334 <br />10.00 % of direct total = $5,948 <br /> TOTAL O & P = $12,109 <br /> CONTRACT AMOUNT (direct + O & P) = $71,594 <br />NA NA NA total = $0 <br />4.25 % of cntr. NA total = $3,043 <br />5.00 % of cntr. NA total = $3,580 <br />NA" NA total = NA <br />Site : Sage Creek <br />State : Colorado <br />County : Routt <br />* contingencies accounted for at task level TOTAL INDIRECT COST = $18,732 <br />TOTAL BOND AMOUNT (direct + indirect) _ $78,217