Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />PROJECT IDENTIFICATION <br />Date : 10-Jun-2002 <br />User: JD1 <br />Permit or job no. <br />Abbreviation <br />Filename <br />Agency or organization name : DMG <br />Permit or job action :final reclamation <br />TASK LIST (DIRECT COSTS <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br />001 -bacMill 174 acres ~ dozer 2 1,326.0 $377,232 <br />002 -Rip compacted areas - 113 acres ripper 1 160.0 $25,990 <br />003 -Growth medium replacement & grading scraped 1 300.0 $110,490 <br />004 -Seed quarryarea, etc - 174 acres revege 1 348.0 $174,973 <br />005 -Hydroseed bench areas - 30 acres revege 1 150.0 $41,913 <br />006 -Mob/demob equipment mobilize 3 70 $4,118 <br />007 -Building demolition demolish 1 2,000.0 $60,000 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS 4,291.0 $794,656 <br />• includes inflation factor adjustment of : NA <br />INDIRECT COSTS <br />OVERHEAD AND PROFIT - Llabflity inSUranCe <br />Performance bond :_ <br />Job superintendent <br />Profit <br />TOTAL DIRECT COST' $794,6$6 <br />1.55 % of direct total = $12,317 <br />1.05 % o/direct total = $8,344 <br />2145.50 hrs'...$/hr.~ $33.50 total = $71,874 <br />10.00 % of direct total = $79,466 <br />' assume net hours = 50% of task hours TOTAL O & P = $172, 001 <br /> CONTRACT AMOUNT (direct+ O 8 P) _ $966,657 <br />PROJECT MANAGEMENT - <br />Engineering work and/or contracUbid preparation : 4.25 % of cntr. NA total = $41,083 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $48.333 <br />M-1974-004 Site:Spec-AggrQuarry <br />none State :Colorado <br />M004-000 - County :Jefferson <br />CONTINGENCY- NA' NA total= NA <br />'contingencies accounted /or of task level TOTAL INDIRECT COST= $261,417 <br />TOTAL BOND AMOUNT (direct + indirect) _ $1,056,073 <br />