Laserfiche WebLink
CIRCES Cost Estimating Software <br />Date : 19-Jun-2003 Permit orjob no. <br />User : SSS Abbreviation <br />Filename <br />M-2000-032 <br />none <br />M032-000 <br />Agency or organization name : DMG <br />Permit or iob action :Routine Bond Recalculation <br />TASK LIST (DIRECT COSTS) <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />Ol a -Import fill to backfill 6 acre pit truckl 2 286.2 $464,507 <br />02a -Remove road and facilities grave! surface scraper2 2 6.41 $2,739 <br />03a -demolition of scales footers and wing walls demolish 1 4.0 $978 <br />04a -Grade out imported fit! dozer 1 -268.7 $44,768 <br />05a -Haul onsite fill to pit, place, and compact screpe2 2 17.0 $7,265 <br />06a -Backfil! settling pond dozer 1 4. $756 <br />07a -Compact sediment pond fill compact 1 1.71 $263 <br />08a -Chisel plow affected area prior to topsoi! replacement (in task 10a) revege 1 20.0 $1 <br />09a -Replace topsoil screpe2 2 14.4 $8,167 <br />10a -Revegetate affected area revege 2 80.0 $41,058 <br />11a -Transport reclamation equipment to/from site mobilize 36 2.4 $3,363 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />suerorALS: 705. $571,865 <br />inGutles inflation radar atljustment or: <br />Site :Monument View Gravel Pit <br />State :Colorado <br />County :Mesa <br />NA <br />TOTAL DIRECT COST' $571,865 <br />OVERHEAD AND PROFIT - LlabiHty 111SUranCR : 1.55 % Of d12Ct total = $8,864 <br />Performance bond : 1.05 % ofdirect total = $8,005 <br />Job superintendent : 287.00 hrs'...$/hr $35.00 total = $10,045 <br />Profit: 10.00 % oldirect total= $57,186 <br />• net working hours compdsingjo6 TOTAL O 8 P = $82,100 <br />LEGAL • ENGINEERING -PROJECT MANAGEMENT - CONTRACT AMOUNT (direct ~ O 8 P) _ $853, 955 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or conlracUbid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $32,698 <br />CONTINGENCY • NA" NA total = NA <br />• crontingencies accounted ror at task level ~ TOTAL INDIRECT COST = $114,798 <br />TOTAL BOND AMOUNT (direct + indirect) _ $886,663 <br />i <br />