Laserfiche WebLink
<br />CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION ®vl 12 2040 <br />Date : 22-Sep-2010 Permit or job no. M-1994-108 Site : Cedar PoirViviSiOn Of Re'140I0;i^ <br />User: KAP Abbreviation : none State : Colorado f <br />Filename : M108-000 County :Montezuma <br />Agency or organization name : Colorado Division Of Reclamation Mining And Safety <br />Permit or job action :Amendment <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -Demolish and Remove Mining Related Structures demolish 1 8.0 $3,948 <br />002 -Highwall Reduction scraper1 2 31.2 $21,507 <br />003 -Rip and grade 36 acres dozer 2 88.34 $29,342 <br />004 -Topsoil Replacement scraper1 2 32.2 $22,172 <br />005 -Revegetation of pit floor revege 1 41.0 $39,327 <br />006 -Revegetate backfilled slopes revege 1 8.0 $4,949 <br />007 -Mobilize/Demobilize mobilize 1 5.8 $5,382 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 214.6 $126,627 <br />' includes inflation factor adjustment of <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - <br />NA % <br />Liability insurance <br />Performance bond <br />Job superintendent <br />Profit <br />2.02 <br />1.05 <br />107.32 <br />10.00 <br />TOTAL DIRECT COST $126,627 <br />of direct total = $2,558 <br />of direct total = $1,330 <br />hrs*...$/hr.- $52.10 total = $5,591 <br />% of direct total = $12,663 <br />' assume net hours = 50% of task hours TOTAL O & P = $22,141 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + O & P) _ $148,768 <br />Financial 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 = $6,323 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $7,438 <br />CONTINGENCY - NA* NA total = NA <br />' contingencies accounted for at task level TOTAL INDIRECT COST = $36,402 <br />TOTAL BOND AMOUNT (direct + indirect) _ $163,029