Laserfiche WebLink
CIRCES Cost Estimatinst Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 01-Sep-2009 Permit or job no. C-1980-005 <br />User: SLB Abbreviation : none <br />Filename : 0005-000 <br />Agency or organization name : CDRMS <br />Permit or job action : SL04 - Phase I Bond Release <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> OOa (earthwork) deleted with SL01 approval <br />_ OOb (road reclamation) deleted with SLO4 approval <br />- OOc -Hydrologic Reclamation NA 1 269.0 $50,138 <br /> OOd (landfill regrading) deleted with SL04 approval <br /> OOe (drainage reestablishment) deleted with SLO4 approval <br />OOf -Facilities areas NA 1 238.7 $459,0 <br />31 <br />OOg -Site maintenance NA 1 280.0 _ <br />$196,845 <br />OOh -Topsoil redistribution scraperl 1 413.21 $648,38 <br />6 <br />OOi -Revegetation revege 1 2,268.8 _ <br />$1,702,113 <br />OOj -Equipment mobilization mobilize 1 32.0 $70,944 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS 3,501.7 $3,127,457 <br />includes inflation factor adjustment of : NA <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Liability Insurance <br />Performance bond <br />Job superintendent : <br />Profit : <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 />contingencies accounted for at task level <br />TOTAL DIRECT COST - 1 $3,127,45 <br />7 <br />2.02 % of direct total = $63,175 <br />1.05 % of direct total = _ <br />$3Z838 <br />NA NA NA total = $67,990 <br />10.00 % of direct total = $31Z746 <br /> TOTAL O & P = $476,749 <br /> CONTRACT AMOUNT (direct • O & P) _ $3,604,206 <br />0.00 total $ NA total $0 <br />4.25 % of cntr. NA total = $153,179 <br />6.00 % of cntr. NA total = $216,252 <br />NA' NA total = NA <br />TOTAL INDIRECT COST = $846,180 <br />TOTAL BOND AMOUNT (direct + indirect) = $3,973,637 <br />Site :Seneca li Mine <br />State :Colorado <br />County : Routt <br />Page 22 of 30