Laserfiche WebLink
CIRCES Cost Estimating Software <br />COST SUMMARY FORM <br />_. ' <br />PROJECT IDENTIFICATION <br />Date : 29-Oct-2004 Permit or job no.: M-1976-020 Site :Thomas Pit <br />User : WHE Abbreviation : none State :Colorado <br />Filename : M020-000 County : La Plata <br />Agency or organization name : DMG <br />Permit or job action :Routine 112c bond review <br />TASK LIST (DIRECT COSTSI <br />NO. TASK DESCRIPTION FORM <br />USED FLEET <br />SIZE TASK <br />HOURS DIRECT <br />COST <br /> <br />001 -River bank slope reduction from 1H:1V to 2H:1 V dozer 1 3.7 $551 <br /> <br />002 -Rip & grade 20 acres, ensure mild slopes & positive drainage dozer 1 25.11 $3,728 <br /> <br />003 -Topsoil replacement for pond area ~ dozer 1 10.4 $1,532 <br /> <br />004 -Topsoil replacement for irrigated field dozer 1 14.0 $2,060 <br /> <br />005 -Revegetate 5.4 acres forimgated alfalfa /field revege 1 4.0 $1,725 <br /> <br />006 -Revegetate 2 acres pond area revege 1 4.0 $2,226 <br /> <br />007 -Revegetate 0.5 acres aquatic areas revege 1 10.0 $2,081 <br /> <br />008 -Revegetate 10 acres dry rangeland areas revege 1 8.0 $6,129 <br /> <br />009 -Haul reclamation equipment to and from job site mobilize 5 3.0 $1,099 <br /> <br />010 -Remove mist debris, assume 10'L x 10'W x 5'H ®$0.22/cf NA 1 4.0 $110 <br /> <br /> <br /> <br /> <br /> <br />SUBTOTALS: 86.4 $21,241 <br />' includes inflation factor adjustment of : NA % TOTAL DIRECT COST • ~ $21,241 <br />INDIRECT COSTS <br />DVERFIEAO AND PROFIT - Liability InSUranCe : 1.55 % Of direct total = $329 <br />Performance bond : 1.05 °~ of direct total = $223 <br />Job superintendent : NA' NA NA total = NA <br />Profit : 10.00 % o/direct total = $2,124 <br />' not required (or eqp. operator serves as super) TOTAL O & P = $2,676 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+O&P)= $23,917 <br />Financial warranty processing (legal/related costs) : total = <br />Engineering work and/or contract/bid preparation : NA NA NA total = NA <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $1,196 <br />CONTINGENCY- NA" NA total= NA <br />'contingencies accounted for at task level TOTALINDIRECT COST= $3,872 <br />TOTAL BOND AMOUNT (direct + indirect) _ $25,113 <br />