|
~--~ ~ ~ ~,
<br />\l- CIRCES Cost Estimatinst Software
<br />COST SUMMAR~lYe~ FORM _
<br />Yp ~ kF ~ S/<! ~~'¢,! FR ~&C E r 4 ~G E 31..r4.~Y 5 ~y~n..VC L ( w F4~'T F t, k. ?: ¢ ~
<br /><a,-< , ,,.a<3e .e . ..., . .. , < e. <ts'3se ti„gCS,F'U~ z .. „ „ .. ,., ......S .--..-?.z cF',..~«..-.:..,..M' ,,.s.32a
<br />PROJECT IDENTIFICATION w
<br />Date : 14Dec-2004 Permit orjob no.: -1998-OS2 Site :Def Camino Sand And Grave/
<br />User : KAP Abbreviation : none State : Colorado
<br />Filename : M052-000 County :Weld
<br />Agency or organization name :Colorado Division O/Minerals And Geology
<br />Permit or job action : SO
<br /><S ~ f F ~6 ~i x Cu !.`.~.' .~ y 2 <' Y 3E ~LS~ 5 Y b, 4+\'4, :Y,,Y S .... y-..i
<br />•~ .L.'s,, e~, ,.,e ,~.~~ ~~..,... ~, ,~~ „ , , n.c,. ii4.:.. w~:ta ..9, c .s'. v.
<br />TASK LIST (DIRECT COSTS( -FORM FLEET TASK DIRECT ~~
<br />NO. TASK DESCRIPTION USED SIZE HOURS COST
<br />001 Mobilize/Demobilize NA 1 5.1 $3,374
<br />002 -Dewafer 40 Acre Pif for Backfilling and Grading ~ NA 4 941.2 $52, 923
<br />003 -Grade Highwalls NA 2 448.51 5136,030
<br />004 -Dewater fnftows info 40 acre p8 -- NA 1 448. $24,084
<br />005 -Grade Topsoil NA 2 45.4 513,774
<br />006 -Revegetation NA 1 20. 513,954
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />inUUAes inllatlan factor aEjusLrent of : NA %
<br />. ,. ~¢.. :o'u k..~ bs SFA'..: .. ,.,~G. ..[.,r:'":.:-, ~''Y i -
<br />INDIRECT COSTS
<br />ovERNEAG AND PROFIT • Liability insurance : 1.55
<br />Performance bond : 1.05
<br />Job superintendent : 689.42
<br />Profit : 10.00 suarorALS: 1,404.3 $244,139
<br />TOTAL DIRECT COST' (244,139
<br />E.'<S 's z. ~' --~o <3'
<br />
<br />% of direct total = S3, 784
<br />% of direct total = $2,563
<br />hrs'...Rlhr. $36.25 total = 524,992
<br />% ofdirecl total = 524,414
<br />assume aet noun = 50% of task Hours
<br />LEGILL•ENGINEERING-PROJECT MANAGEMENT-
<br />Financial wananty processing (IegaUrelated vests) :
<br />Engineering work and/or contracUbid preparation : 4.25
<br />Reclamation management and/or administration : 5.00 roTAL o a P =
<br />CONTRACTAMOUNT (Elredt08P)=
<br />total =
<br />% ofcnfr. NA total =
<br />% of cnfr. NA total = 855, 753
<br />$299,892
<br />
<br />$12,745
<br />$14,995
<br />CONTINGENCY • NA' NA total = NA
<br />'conrarpeaties acmunmo twat rasa level TOTAL INDIRECT COST= $83,493
<br />TOTAL BOND AMOUNT (direct+ Indlreet) = 5327,832
<br />`YC' f 5 ¢ l d .f,J. ~.yY Sw~~~,zL~~~lfi r'.<G'•J•: .: ~0 `~i lL ~{3 '3 ,~ ?SA.; _ 2Y J~ l .f Gv 9 ;•', !> Y Y f E SL F £D^ <,
<br />..., l4~J,f3. ,.<.Y. ..[. 3/.Jy<'~v~Y iwa •m nY a/i'0.wrr- ~.w .....L.LX r: ~~ww~~.U Vm°evJ.. w".'.- .~..~...3••r. J.353 ~,y ,....,>fS ~-iwn v.~n.
<br />
<br />
|