Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 14-Feb-2011 Permit or job no. M-2010-058 Site: Cerise Mine <br />User : DMC Abbreviation : none State : Colorado <br />Filename : M058-000 County : Garfield <br />Agency or organization name : DRMS <br />Permit or job action :Preop <br /> COSTS) FORM FLE <br /> <br />NO. <br />TASK DESCRIPTION <br />USED ET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 <br />002 <br />003 <br />004 <br />005 <br />006 <br />007 <br />008 -Placement of reclamation fill <br />-Placement of reclamation fill <br />-Topsoil application <br />-Topsoil application <br />-Revegetation (native seed mix) <br />-Revegetation (irrigated pasture mix) <br />-Remove, scale house <br />-Mobilize/demobilize reclamtion crew/equipment scraper1 <br />dozer <br />scraper1 <br />dozer <br />revege <br />revege <br />demolish <br />mobilize 2 <br />1 <br />2 <br />1 <br />1 <br />1 <br />1 <br />1 820.8 <br />1,422.5 <br />142.4 <br />246.8 <br />40.0 <br />160.0 <br />8.0 <br />2.8 $372,095 <br />$225,833 <br />$64,566 <br />$39,186 <br />$1,221 <br />$143,204 <br />$6,655 <br />$3,217 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: L2,843_5 $855,977 <br />TOTAL DIRECT COST $855,977 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT- Liability insurance : 2.02 % of direct total = $17,291 <br />Performance bond : 1.05 % of direct total = _$8,988 <br />Job superintendent : 1481.76 hrs*..$/hr: $58.56 total = $86,772 <br />Profit : <br />" 10.00 % of direct total = $85,598 <br />assume net hours = 50% of task hours TOTAL O & P = $198 <br />648 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) = , <br />$1,054,625 <br />Financial warranty processing (legal/related costs) : 500.00 total $ NA total = $5 <br />00 <br />Engineering work and/or contract/bid preparation : NA NA NA t <br />t <br />l = _ <br /> <br />Reclamation management and/or administration : <br />5.00 <br />% of cntr. o <br />a <br />NA total = NA <br />S57 7.11 <br />GUN I INUENGY - - NA* NA total = NA <br />conungenaes accounted for at task level TOTAL INDIRECT COST = $251,879 <br />TOTAL BOND AMOUNT (direct + indirect) _ $1,107,856