Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 07-May-2010 Permit or job no. C2009-087 Site : Peabody Sage Creek Mine <br />User: JHB Abbreviation : none State : Colorado <br />Filename : C087-000 County :Routt <br />Agency or organization name : Division Of Reclamation, Mining And Safety <br />Permit or job action : New application <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> testing to show how indirect costs are calculated <br />100 -Total direct costs summary2 25 3,447.5 $4,417,694 <br />SUBTOTALS: 3,447.59 $4,417,694 <br />' includes inflation factor adjustment of : NA % TOTAL DIRECT COST' _ $4,417,694 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $89,237 <br />Performance bond : 1.05 % of direct total = $46,386 <br />Job superintendent : 1723.80 hrs'..$/hr. $52.10 total = $89,810 <br />Profit : 10.00 % of direct total = $441,769 <br />' assume net hours = 50% of task hours TOTAL O & P = $667,202 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $5,084,896 <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 = $216,108 <br />Reclamation management and/or administration : 3.25 % of cntr. NA total = $165,259 <br />CONTINGENCY - NA" NA total = NA <br />contingencies accounted for at task level TOTAL INDIRECT COST = $1,048,570 <br />TOTAL BOND AMOUNT (direct + indirect) _ $5,466,264