Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 10-Nov-2005 Permit or job no.: C-1981-019 Site : Colowyo Mine <br />User : JRS Abbreviation : none State :Colorado <br /> Filename : C019-000 County :Moffat <br /> Agency or organization name :Colorado Division Of Minerals And Geology <br /> Permit or job action :Notice of IntentX-2005-109-12 <br />TASK LIST (DIRECT COSTS( FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />X01 -Plug and Sea177 Exploration and Core Holes borehole 1 810.0 $319,037 <br />X02 -Regrade Drill Pads dozer 1 82.41 $14,533 <br />X03 -Regrade Light-Use Roads dozer 1 104.8 $18,494 <br />X04 -Replace Topsoil from Stockpile to Drill Pads dozer 1 30.2 $5,331 <br />X05 -Reseed Drill Pads revege 1 8.8 $3,547 <br />X06 -Reseed Light-Use Roads revege 1 8.2 $3,869 <br /> SUBTOTALS: 1,044.63 5364,811 <br />'includes inflation factor adjustment of: NA % TOTAL DIRECT COST' - $364,811 <br />:CT COSTS <br />OVERHEAD AND PROFIT - Liability InSUranCe : 2.02 %Of dlreCt total = $7,369 <br />Performance bond : 1.05 % of direct total = $3,831 <br />Job superintendent : 522.31 hrs'...$/hr $37.50 total = $19,587 <br />Profit : 10.00 % ofdirect total = $36,481 <br />'assume net hours = 50% o/task hours TOTAL O & P = $67, 268 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $432,079 <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 = $18,363 <br />Reclamation management and/or administration : 3.25 % of cntr. NA total = $14,043 <br />CONTINGENCY- NA' NA total= NA <br />'contingencies accounted ror at task level <br />TOTAL INDIRECT COST= $99,674 <br />TOTAL BOND AMOUNT (direct + indirect) _ $464,485 <br /> <br />