Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 07 -Oct -2010 Permit or job no.: M-1986-079 Site : M&G Poly Mann <br />User : DB2 Abbreviation : none State :Colorado <br />Agency or organization name : DRMS <br />Filename : M079-000 County :Adams <br />Permit or job action :Surety Reduction Request SR -3 <br />TASK LIST (DIRECT COSTS) <br />FORM <br />USED <br />FLEET <br />SIZE <br />TASK <br />HOURS <br />DIRECT <br />COST <br />NO. <br />TASK DESCRIPTION <br />EXC <br />-Reshape lakeshore to 3:1 <br />excavate <br />1 <br />16.00 <br />$1,616 <br />VEG <br />MOB <br />-Revegetation of failed areas <br />revege <br />1 <br />24.00 <br />$3,888 <br />-Mobilization / Demobilization <br />mobilize <br />2 <br />5.00 <br />$878 <br />SUBTOTALS : <br />45.00 <br />$6,382 <br />* includes inflation factor adjustment of : <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - <br />NA <br />0/0 <br />TOTAL DIRECT COST * = <br />$6,382 <br />Liability insurance : 2.02 % of direct total = $129 <br />Performance bond : 1.05 % of direct total = $67 <br />Job superintendent : 22.50 hrs*...$/hr: $52.10 total = $1,172 <br />Profit : 10.00 % of direct total = $638 <br />* assume net hours = 50% of task hours TOTAL 0 & P = $2,006 <br />LEGAL - ENGINEERING - PROJECT MANAGEMENT - CONTRACT AMOUNT (direct + 0 & P) = $8,388 <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 = $357 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $419 <br />CONTINGENCY - NA* NA total = NA <br />* contingencies accounted for at task level <br />TOTAL INDIRECT COST = $3,282 <br />TOTAL BOND AMOUNT (direct + indirect) = $9,664 <br />