2013-01-14_REVISION - C1996083 ‎(7)‎

• Permit No: C1996083
• IBM Index Class Name: Revision
• Doc Date: 1/14/2013
• Doc Name: Cost Estimate
• From: Susan Burgmaier
• To: File
• Type & Sequence: TR76
• Email Name: SLB
• Email Name: SB1
• Media Type: D
• Archive: No

Task description: Cost
Site: Bowie No. 2 Mine
PROJECT IDENTIFICATION
COST SUMMARY WORK
Permit Action: Technical
Revision 76
Task #: OOC State: Colorado
Date: 1/14/2013 County: Delta
User: SLB
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Page 1 of 7
Permit/Job #: C1996083
Abbreviation: None
Filename: C083 -00c
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
124
150
45a
Replace Topsoil from Stockpile to Gob Pile #2
SCRAPERI
1
1
1
19.24
$10,715.02
$20,100.18
$76,828.61
Drill Seed Mix 3 on Disturbed Area
REVEGE
4.00
Replace Subsoil from Stockpile to Gob Pile #2
SCRAPERI
137.97
TOTAL O & P =
$15,589.17
SUBTOTALS:
161.21
$107,643.81
INDIRECT COSTS
OVERHEAD AND PROFIT:
Liability insurance:
2.02%
Total =
$2,174.40
Performance bond:
1.05%
Total =
$1,130.26
Job superintendent:
23.24 hrs
Total =
$1,520.13
Profit:
10.00%
Total =
$10,764.38
Total =
$0.00
TOTAL O & P =
$15,589.17
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$123,232.98
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal /related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
4.61%
Total =
$5,681.04
Reclamation management and /or administration:
3.58%
$4,411.74
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$25,681.95
TOTAL BOND AMOUNT (direct + indirect) =
$133,325.76
CIRCES Cost Estimating Software