Laserfiche WebLink
1 <br /> CIRCES Cost Estimating Software <br /> 90ST SUMMARY FORM `/_ <br /> PROJECIIDENTIFICAT(gN / �/ <br /> Date: 04-Oct2001 �/ Permit or job no.: M-19S0.098 Site:Perry Pit <br /> User: KAP Abbreviation: none State:Colorado <br /> Filename:_ M098-000 County:Weld <br /> Agency or organization name:Colorado Division Of Minerals And Geology <br /> Permit or job action:Permit amendment AM-01, <br /> TASK LIST(DIRECT COSTS) FORM FLEET TASK DIRECT <br /> NO. TASK DESCRIPTION USED SIZE HOURS COST <br /> 001 -Mobilize and demobilize equipment needed for reclamation mobilize 20 50.0 $10,691 <br /> 002 -Slurry wall installation NA 1 264.00 $594,000 <br /> 003 -Quality assurance engineer for slurry wall installation NA 1 264.04 $16,500 <br /> 004 -Dewater58.3 acre pit pumping 3 520.6 $61,654 <br /> 005 -Dewater inflows to 58.3 acre pit during backfilling NA 1 3,585.0 $25,933 <br /> 006 -Backfill pit walls trakload 2 822.00 $392,399 <br /> 007 -Spread pit run on slopes trakload 2 31.04 $14,598 <br /> 008 -Rip up compacted areas on site dozer i 1 4.2 $647 <br /> 009 -Grade topsoil scraperl 1 108.41 $22,526 <br /> 010 -Revegetation revege 1 24.0 $25,763 <br /> SUBTOTALS. 5,673.4 $1,164,711 <br /> 'includes inflation factor adjustment of. NA % TOTAL DIRECT COST $1,164,711 <br /> INQIRECT C05TS <br /> OVERHEAD AND PROFIT Liability insurance: 1.55 %of direct total= $18,053 <br /> Performance bond: 1.05 %of direct total= $12,229 <br /> Job superintendent: 500.00 hrs'...$/hr: $33.50 total= $16,750 <br /> Profit: 10.00 %of direct total= $116,471 <br /> net working hours comprising lob TOTAL O&P= $163,504 <br /> CONTRACT AMOUNT(direct+0&P)= $1,328,215 <br /> PROJECT MANAGEMENT. <br /> Engineering work and/or contract/bid preparation: 4.25 %of cntr. NA total= $59,776 <br /> Reclamation management and/or administration: 5.00 %of cntr. NA total= $70,325 <br /> CONTINGENCY- NA' NA total= NA <br /> conbngencies acmunted to,,at task level TOTAL INDIRECT COST= $371,884 <br /> TOTAL BOND AMOUNT(direct+indirect)_ $1,536,595 <br />