Laserfiche WebLink
CIRCES Cost Estimating Software <br />Date : 23.1an-2007 Permit orjob no.: M-2006-046 Site :Grand River Park Project <br />User : RMW Abbreviation : none State :Colorado <br />Filename: M048-000 County:Garreld <br />Agency or organization name : DRMS <br />Permit or job action :Initial Bond Calculation <br /> <br />'ASK ;: ,. <br />LIST (DIRECT COSTS) <br />FORM <br />FLEET <br />TASK ;. <br />DIRECT <br />NO. TASK DESCRIPTION USED SIZE HOURS COST <br />001 -Mob/Demob Equipment mobilize 1 8.5 $9,169 <br />002 -DewaterPit pumping 2 64.9 $4,252 <br />003 -Bac~ll Regulating Pond truckl 1 9.3 $5, 746 <br />004 -Regrade 1000'ofHighwall dozer 1 58.8 $9,520 <br />005 -Replace 6" of Topsoil Over 53 Acres scraper2 2 73.8 $27,001 <br />006 -Revegetafe53Acres revege 1 53.0 $70,819 <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br /> <br />suerorALS: 284.0 $126,507 <br />'inUutles lnflatbn NaUar atljushnentor: NA % TOTAL DIRECT COST' $126,507 <br />(DIRECT COSTS <br />ovERNEAO ANO PROFIT • Liability insurance : 2.02 % of direct total = $2,555 <br />Performance bond : 1.05 % of direct total = $1,328 <br />Job superintendent : 132.04 hrs'...$/hr $39.38 total = $5,200 <br />Profit : 10.00 % o/direct total = $12,651 <br />' assume fret hours =5096 0/ task hours TOTAL O 8 P = $21, 734 <br />LEGAL-ENGINEERING-PROJECT MANAGEMENT- CONTRACT AMOUNT (direct+08P)= $148,241 <br />Financial warranty processing (IegaUn:lated costs) : 500.00 total $ NA total = $500 <br />Engineering work and/or wntracUbid preparation : 4.25 % of cntr. NA total = $8,300 <br />Reclamation management and/or administration : 5.00 % of cntr. NA total = $7,412 <br />CONTINGENCY- NA' NA total= NA <br />'con5rypncias accounted for of task level TOTAL INDIRECT COST= $35,947 <br />TOTAL BOND AMOUNT (direct + indirect) _ $162,454 <br />