Laserfiche WebLink
S? -6 \ <br />CIRCES Cost Estimatinq Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION ADD 0 n 9nnn <br />Date <br />User <br />26-Feb-2009 <br />KAP <br />Permit or job no. M-2003-002 <br />Abbreviation : none <br />Filename : M002-000 <br />Site :Ghost River U cuva <br />State : Colorado Division of Reclamation, <br />County :Huerfano Irm-)g and Safety <br />Agency or organization name : Colorado Division Of Reclamation Mining And Safety <br />Permit or job action : Bond recalculation related to inspection <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Replace overburden dozer 1 13.2 $2,214 <br />002 -Grade topsoil dozer 1 3.5 $594 <br />003 -Rlp compacted areas ripper 1 3.1 $543 <br />004 -Revegetate revege 1 10.0 $28,419 <br />005 -Mobilize/Demobilize mobilize 1 3.31 $915 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS : 33.2 $32,685 <br />* includes inflation factor adjustment of : NA % TOTAL DIRECT COST * _ $32,685 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Liability insurance : 2.02 % of direct total = $660 <br />Performance bond : 1.05 % of direct total = $343 <br />Job superintendent : 16.62 hrs"...$/hr.- $41.25 total = $686 <br />Profit : 10.00 % of direct total = $3,268 <br />* assume net hours = 50% of task hours TOTAL O & P = $4,958 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + 0 & P) _ $37,643 <br />Finapcial warranty processing (legal/related costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or contract/bid preparation : 4.25 % of cntr. NA total = $1,600 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,882 <br />CONTINGENCY - NA" NA total = NA <br />" contingencies accounted for at task level TOTAL INDIRECT COST = $8,939 <br />TOTAL BOND AMOUNT (direct + indirect) _ $41,624