2013-03-25_REVISION - C1981019

• Permit No: C1981019
• IBM Index Class Name: Revision
• Doc Date: 3/25/2013
• Doc Name: Cost Estimate ‎(Emailed)‎
• From: DRMS
• To: Tony Tennyson
• Type & Sequence: SL6
• Email Name: JRS
• Email Name: DIH
• Media Type: D
• Archive: No

COST SUMMARY WORK
Task description: Partial Phase I Bond Release SL -06 - Releasable Amount
Site: Colowvo Coal Mine
PROJECT IDENTIFICATION
Permit Action: Partial Phase I
Bond Release
SL-06
Task #: OOS State: Colorado
Date: 3/25/2013 County: Moffat
User: JRS
Agency or organization name: DRMS
TASK LIST (DIRECT COSTS)
Permit/Job #: C1981019
Abbreviation: None
Filename: C019 -OOS
Task
Description
Form
Used
Fleet
Size
Task
Hours
Cost
05S
06S
08S
50S
51S
Doze East Pit Spoil
DOZER
4
1
4
4
4
74.02
$141,173.36
$357,285.65
$1,499,926.82
$18,925.98
$60,398.43
Load and Haul Spoil to Final East Pit
TRUCKI
92.01
Doze West Pit Spoil
DOZER
786.46
Finish Grade East Pit
DOZER
9.92
Finish Grade West Pit
DOZER
31.67
SUBTOTALS:
994.08
$2,077,710.24
INDIRECT COSTS
OVERHEAD AND PROFIT
Liability insurance:
2.02%
Total =
$41,969.75
Performance bond:
1.05%
Total =
$21,815.96
Job superintendent:
361.00 hrs
Total =
$23,613.01
Profit:
10.00%
Total =
$207,771.02
Total =
$0.00
TOTAL O & P =
$295,169.74
TOTAL INDIRECT COST =
CONTRACT AMOUNT (direct + O & P) =
$2,372,879.98
LEGAL - ENGINEERING - PROJECT MANAGEMENT
Financial warranty processing (legal /related costs):
0.00
Total =
0.00
Engineering work and /or contract/bid preparation:
2.00%
Total =
$47,457.60
Reclamation management and /or administration:
1.91%
$45,322.01
CONTINGENCY:
0.00
Total =
$0.00
TOTAL INDIRECT COST =
$387,949.35
TOTAL BOND AMOUNT (direct + indirect) =
$2,465,659.59
CIRCES Cost Estimating Software