Laserfiche WebLink
CIRCES Cost Estimstina Software <br />COST SUMMARY <br />FORM <br />PROJECT IDENTIFICATION <br />Date 204Vov -2009 Permit or lob no <br />M -1999 -006 <br />Site Kurtz Resource Recovery <br />User MAC Abbreviation <br />none <br />State Colorado <br />- <br />Filename <br />M006000 <br />County Weld <br />Agency or organization name DRlNS <br />Peanut or lob action Bond Estimate <br />TASK UST (DIRECT COSTS) <br />I FORM i FLEET' <br />TASK I <br />DIRECT <br />NO 1 TASK DESCRIPTION <br />USED- SIZE <br />HOURS <br />COST <br />001 - Dewatenng Wash Plan) SuPP1Y Pond <br />_ _ <br />- -II <br />I pumping 1 1 <br />48 9l <br />S2.151 <br />002 a-Dewatenng Basin A <br />I pumping 1 <br />4.915 991 <br />$34.517 <br />003 --Grading Pit Walls -Tract A <br />1 dozer 2 <br />129 6J <br />$_51,401 <br />004 - Seeding the "untied areas <br />revege j 1 <br />16.0 <br />$22.809 <br />005 Reptadrg Topspl TrtK l A <br />truck 1 ( 1 <br />17 2 <br />$15.770 <br />006 I- Replacing Tcp od -Tract 8 <br />_i <br />truck 1 <br />206 <br />$18.910 <br />007 I- Replacing To_psorl -Tract 0 <br />{ truck 1 t <br />1169 <br />$10.601 <br />008 !- Equipment Mobdrzabor✓Demobdkzabon <br />i mobilize 1 i <br />J3.2� <br />SJ5,460 <br />009 4 Replacement Pump <br />i pumping ' 1 ? <br />t <br />0v10 <br />_ <br />S20,528 <br />t i <br />� <br />, I <br />- <br />SiRTOTALS <br />5,174.2 <br />$192,147 <br />ncludes,r hwr rpoor lio w wnt on NA % <br />TOTAL DIRECT COST' a —� <br />$192,147 <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT t iability insurance <br />202 <br />% of direct <br />total = <br />$3881 <br />Performance bond <br />105 <br />% of direct <br />total = <br />$2018 <br />Job superintendent <br />871 79 <br />hrs' $fir $5210 <br />total = <br />$45.420 <br />Profit <br />1000 <br />% of direct <br />total = <br />$19,215 <br />• rapt WOMW hours CrAMfV vng try <br />_ TO <br />t AL 0 & P <br />570.534 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT <br />CGNTRACT AMOUNT Id,rW O & t') - <br />$262,681 <br />Financial warranty processing (legallrelated costs) <br />000 <br />total $ NA <br />total = <br />$0 <br />Engineering work andlol contract/bid preparation <br />425 <br />% of cntr NA <br />total = <br />$11,164 <br />Reclamation management and/or administration <br />500 <br />% of cntr NA_ <br />total =_ <br />$13 134 <br />' <br />CONTINGENCY <br />NA' <br />NA <br />total = <br />_ NA <br />• aanturperrce�s axvunArdkrr arras!, lever, <br />TOTAL INDIRECT COST = <br />$94,832 <br />TOTAL BOND <br />AMOUNT (direct + indirect) <br />$286,979 <br />