Laserfiche WebLink
<br />iii iiiiiiiiiiuiii <br />CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION '' °~"~Otl-tl `t7l~tL~ <br /> <br />Date: 31-Ocf-2001 Perm <br />i <br />t <br />o <br />rjobn <br />o <br />.: M-2001-069 <br />User : RCO , <br />~~ <br />nn <br />/I <br />ff <br />l1 <br />N~RbtNeZi~ldq~: none <br /> Filename : M069-000 <br />Agency or organization name :~~ of Minara,; ana Gawogp <br />Permit or job action :New 112 Application <br />DEN1/ER <br />OFF~9ICE <br />.4QQ~bUi~'lU h, ~ b~t'.e..c. <br />Site :Del Norte West Valley Pit <br />State :Colorado <br />County : R!o Grande <br />r <br />,;. <br />F= ar ~a~r ~ ,taw .,~.3"' "`~ ~~: ~: ~ <br />..~ , <br />x <br /> <br />., _ <br /> <br />_#I~' <br />~~ <br />TASK LIST (DIRECT COSTS) FORM FLEET TASK DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Reduce vertical highwalls, Phase 1 max dozer 1 10.11 $1,450 <br />002 -Rough grade staging area (after removal of plant) dozer 1 2.44 $350 <br />003 -Rip compaction in Staging area and Phase 1 floor ripper 1 22.81 $3,444 <br />004 -Haul topsoil from stockpile to Phase 1 floor scraper2 1 22.7 $3, 877 <br />005 -Spread topsoil on Phase 1 floor dozer 1 8.5 $1,223 <br />006 -Haul topsoil from stockpile to west highwall of Phase 1 scraper2 1 1.7 $294 <br />007 -Spread topsoil on S and W highwalls in Phase 1 dozer 1 0.7 $111 <br />008 -Revegetate portions of Phase 1 and Staging area ravage 1 20.0 $4,975 <br />009 -Haul reclamation equipment to and from site mobilize 1 2.5 $1,351 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />suerorALS: 91.6 $17,075 <br />'includes intlalion factor adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - <br />'assume net hours = 50% of task hours <br />NA °h <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />1.55 <br />1.05 <br />45.82 <br />10.00 <br />TOTAL DIRECT COST'=~ $17,075 <br />_ % of direct total = $265 <br />_ % of direct total = $179 <br />hrs'...$/hr. $33.50 total= $1,535 <br />of direct total = $1,708 <br /> TOTAL O B P = $3, 687 <br />CONTRACT AMOUNT (tlirect + O d P) _ $20, 782 <br />PROJECT MANAGEMENT - <br />Engineering work and/or contracUbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of Intr. NA total = $1,038 <br />CONTINGENCY- NAB NA total = NA <br />-confingencles accounted /orat task lave/ TOTAL INDIRECT COST= $4,725 <br />TOTAL BOND AMOUNT (direct+ indirect) _ $21,800 <br />